|
Net Income
|
0.32B | 0.35B | 0.33B | 0.32B | 0.38B | 0.41B | 0.36B | 0.38B | 0.41B | 0.47B | 0.42B | 0.42B | 0.31B | 0.39B | 0.37B | 0.85B | 0.30B | 0.47B | 0.33B | 0.80B | 0.31B | 0.39B | 0.30B | 0.27B | 0.34B | 0.45B | 0.34B | 0.10B | 0.33B | 0.45B | 0.28B | 0.23B | 0.29B | 0.36B | 0.35B | 0.30B | 0.29B | 0.45B | 0.28B | 0.36B | 0.26B | 0.33B | 0.26B | 0.27B | 0.27B | 0.30B | 0.30B | 0.30B | 0.31B | 0.33B | 0.35B | 0.32B | 0.32B | 0.34B | 0.32B | 0.28B | 0.31B | 0.38B | 0.28B | 0.27B | 0.29B | 0.36B | 0.27B | 0.29B | 0.30B | 0.39B | 0.31B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 0.26B | | | | 0.27B | | | | 0.28B | 0.25B | | | 0.23B | 0.22B | 0.23B | 0.23B | 0.23B | 0.24B | 0.23B | 0.23B | 0.24B | | | 0.22B | 0.25B | | | | 0.26B | | | | 0.28B | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.00B | 0.01B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.03B | 0.03B | | | | 0.01B | -0.01B | 0.00B | | | -0.01B | 0.00B | | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | | 0.00B | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
0.00B | 0.17B | 0.23B | 0.00B | 0.00B | 0.14B | 0.14B | 0.00B | 0.00B | 0.16B | 0.17B | 0.00B | -0.00B | -0.12B | -0.15B | -0.00B | -0.00B | -0.11B | 0.08B | 0.02B | -0.01B | -0.13B | -0.14B | -0.31B | 0.00B | -0.11B | -0.12B | -0.22B | 0.01B | -0.15B | 0.15B | -0.29B | -0.00B | -0.07B | -0.12B | -0.00B | -0.00B | -0.22B | -0.00B | 0.22B | -0.02B | 0.00B | -0.12B | 0.10B | -0.00B | 0.00B | -0.27B | 0.01B | 0.01B | 0.00B | -0.30B | 0.02B | -0.00B | -0.06B | -0.22B | -0.00B | 0.01B | -0.16B | -0.01B | 0.16B | -0.01B | -0.13B | -0.14B | 0.27B | -0.01B | -0.14B | -0.16B |
|
Asset Writedowns and Impairment
|
0.00B | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.04B | 0.04B | -0.04B | 0.00B | | | | 0.00B | | | | 0.01B | 0.00B | | | 0.00B | 0.01B | 0.01B | -0.02B | 0.01B | 0.00B | 0.00B | -0.02B | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | -0.03B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.01B | 0.02B | 0.03B | 0.01B | 0.08B | 0.10B | 0.10B | 0.01B | 0.00B | 0.16B | 0.14B | 0.00B | 0.14B | 0.02B | 0.14B | 0.01B | | -0.00B | | 0.01B | | -0.01B | -0.01B | 0.01B | 0.05B | 0.02B | 0.01B | 8.33 | 0.00B | -0.01B | -0.02B | -0.00B | 0.00B | -0.01B | 0.01B | | 0.01B | 0.00B | -0.00B | 0.02B | -0.00B | 0.01B | 0.00B | 0.02B | -0.02B | 0.01B | 0.03B | 0.01B | -0.01B | -0.01B | -0.02B | 0.02B | -0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Change in Receivables
|
-0.00B | -0.01B | | | 0.03B | -0.04B | | | -0.17B | 0.42B | | | 0.01B | -0.04B | | | -0.06B | | | | -0.00B | | | -0.11B | -0.05B | 0.00B | | -0.02B | -0.03B | -0.07B | -0.18B | 0.14B | 0.08B | -0.05B | -0.00B | -0.07B | 0.05B | | | -0.02B | 0.08B | | | | 0.10B | | | | 0.04B | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.08B | 0.21B | | 314.88 | -0.07B | 0.22B | | 0.38B | 0.31B | 0.12B | 0.36B | 588.78 | -0.06B | 0.44B | 0.41B | 463.90 | -0.10B | 0.40B | | 536.40 | -0.11B | 0.41B | 0.53B | 0.09B | 0.53B | 0.50B | 0.44B | -0.07B | -0.08B | 0.47B | 0.58B | 0.01B | 0.41B | 0.49B | 0.58B | 0.06B | 0.50B | 0.58B | 0.67B | -0.00B | -0.18B | 0.49B | 0.54B | 0.50B | 0.40B | 0.42B | 0.45B | 0.55B | 0.35B | 0.46B | 0.49B | 0.65B | 0.42B | 0.37B | 0.43B | 0.52B | 0.33B | 0.34B | 0.42B | 0.33B | 0.31B | 0.30B | 0.38B | 0.55B | 0.33B | 0.36B | 0.45B |
|
Change in Accured Expenses
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.74B | 0.01B | 0.01B | -0.07B | 0.95B | 0.00B | 0.00B | 0.00B | 1.30B | 0.73B | -0.07B | 0.00B | 0.65B | 0.65B | 0.00B | -0.03B | 0.69B | 0.67B | 0.09B | 0.70B | 0.70B | 0.67B | -0.02B | 0.74B | 0.77B | 0.68B | -0.03B | 0.00B | 0.68B | 0.65B | 0.02B | 0.65B | 0.69B | 0.76B | -0.04B | 0.81B | 0.77B | 0.85B | 0.88B | 0.78B | 0.75B | 0.69B | 0.80B | 0.72B | 0.73B | 0.67B | 0.64B | 0.73B | 0.70B | 0.67B | 0.82B | 0.72B | 0.75B | 0.77B |
|
Other Working Capital Changes
|
-0.01B | 0.17B | 0.21B | 0.01B | 0.19B | 0.21B | 0.20B | -0.02B | -0.02B | 0.25B | 0.28B | -0.08B | 0.00B | 0.13B | 0.16B | -0.02B | -0.01B | 0.13B | 0.13B | 0.02B | 0.00B | -0.00B | 0.13B | 0.02B | 0.00B | 0.08B | 0.09B | 0.03B | 0.08B | 0.10B | 0.08B | -0.27B | 0.06B | 0.07B | 0.09B | 0.02B | -0.00B | 0.12B | 0.10B | 0.00B | 0.09B | 0.08B | 0.08B | 0.00B | -0.00B | 0.07B | 0.11B | -0.00B | 0.00B | 0.13B | 0.11B | -0.01B | 0.12B | 0.13B | 0.13B | -0.08B | 0.00B | 0.12B | 0.13B | 0.03B | 0.10B | 0.12B | 0.13B | -0.01B | -0.00B | 0.11B | 0.13B |
|
Cash from Operations
|
0.46B | 0.55B | | | 0.52B | 0.50B | | | 0.33B | 0.49B | | | 0.44B | 0.46B | 0.51B | 0.83B | 0.29B | 0.66B | 0.58B | 1.04B | 0.32B | 0.48B | 0.62B | 1.06B | 0.42B | 0.59B | 0.54B | 1.12B | 0.20B | 0.41B | 0.42B | 1.28B | 0.34B | 0.53B | 0.64B | 1.02B | 0.25B | 0.58B | 0.71B | 1.01B | 0.43B | 0.51B | 0.63B | 1.05B | 0.44B | 0.44B | 0.70B | 1.25B | 0.35B | 0.64B | 0.73B | 1.27B | | | 0.65B | 1.19B | | | 0.68B | 1.07B | | | 0.64B | 1.20B | | | 0.54B |
|
Amortization
|
0.14B | 25.72B | 25.95B | 0.29B | 0.36B | 27.05B | 26.96B | 1.09B | 0.15B | 29.46B | 29.33B | 0.44B | 29.14B | 29.25B | 29.10B | 0.71B | | -0.01B | | 6.21B | | -0.00B | | | 0.35B | -0.03B | -0.01B | -0.01B | 0.37B | -0.02B | 11.39B | -0.03B | 0.32B | -0.01B | 11.99B | | 0.31B | -0.02B | -0.00B | 1.20B | 12.74B | -0.00B | -0.01B | 1.17B | 13.02B | 12.36B | 0.02B | 13.61B | 0.33B | -0.00B | -0.01B | | 0.34B | -0.00B | 0.00B | | 0.34B | -0.00B | 0.00B | | 0.33B | -0.01B | -0.00B | | 0.33B | 0.01B | -0.01B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.03B | 0.02B | | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | | | 0.04B | 0.03B | | | | 0.04B | | | | 0.06B | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.09B | -0.17B | -0.19B | -0.28B | -0.13B | -0.16B | -0.19B | -0.30B | 0.15B | 0.19B | -0.91B | -0.42B | -0.23B | -0.25B | -0.28B | -0.37B | -0.26B | -0.28B | -0.26B | -0.45B | -0.19B | -0.24B | -0.27B | -1.19B | -0.20B | -0.16B | -0.16B | -0.78B | -0.10B | -0.11B | -0.17B | 1.13B | -0.15B | -0.17B | -0.23B | 1.44B | -0.15B | -0.23B | -0.27B | 1.56B | -0.15B | -0.19B | -0.19B | 1.33B | -0.12B | -0.18B | -0.16B | 1.32B | -0.16B | -0.38B | -0.29B | 2.10B | -0.19B | -0.22B | -0.28B | 1.07B | -0.18B | -0.21B | -0.22B | 1.56B | -0.16B | -0.16B | -0.18B | 1.39B | -0.16B | -0.20B | -0.19B |
|
Sales of Property, Plant and Equipment
|
648.37 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -858.25 | 920.29 | 0.00B | | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Intangibles
|
0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.03B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -1.35B | -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.32B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.37B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -1.58B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.06B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Cash from Investing Activities
|
-0.29B | -0.11B | -0.19B | -0.30B | 0.00B | -0.12B | -0.15B | -0.29B | -0.21B | -0.29B | 1.26B | -2.28B | -0.38B | 0.92B | -0.31B | -0.87B | -0.13B | 0.15B | 0.00B | -1.71B | -0.17B | -0.21B | -0.22B | -1.00B | -0.16B | -0.49B | 0.23B | -0.94B | -0.09B | -0.10B | -0.12B | -0.37B | -0.12B | -0.18B | -0.19B | -0.72B | -0.16B | -0.25B | -0.26B | -0.42B | -0.09B | -0.50B | 0.13B | -0.42B | -1.66B | -0.19B | -0.12B | -0.32B | -0.26B | -0.61B | 0.19B | -0.44B | -0.25B | -0.26B | -0.18B | -0.34B | -0.69B | -0.17B | -0.04B | -0.71B | -0.41B | -0.30B | 0.35B | -0.75B | -0.58B | -0.29B | 0.58B |
|
Other financing activities
|
5.28B | 5.12B | | 0.00B | 5.32B | 5.33B | | 5.58B | 5.79B | 5.88B | 5.85B | 0.00B | 5.73B | 6.43B | 5.69B | 0.00B | | 6.32B | | 0.00B | | 4.90B | 4.96B | 5.37B | 5.94B | 5.44B | 4.58B | 0.00B | 5.17B | 5.21B | 5.32B | 5.31B | 4.73B | 5.58B | 5.60B | 5.63B | 5.79B | 5.75B | 5.59B | 5.56B | 5.56B | 5.51B | 5.50B | 5.63B | 5.70B | 5.74B | 5.84B | 6.02B | 6.11B | 6.13B | 6.16B | 6.16B | 6.13B | 5.84B | 5.65B | 5.47B | 4.93B | 5.59B | 5.42B | 5.39B | 4.77B | 4.64B | 5.32B | 5.32B | 4.57B | 4.87B | 5.75B |
|
Cash from Financing Activities
|
-0.55B | -0.00B | -1.12B | -0.02B | -0.31B | 0.09B | -1.26B | 0.00B | 0.67B | 0.04B | 1.53B | -5.40B | -0.00B | -0.03B | -1.42B | 0.03B | -0.02B | 0.01B | -1.40B | -0.02B | -0.00B | 0.04B | -1.08B | -0.16B | -0.00B | 0.02B | -1.20B | -0.04B | 0.03B | -0.00B | -1.37B | 0.00B | 0.01B | -0.01B | -1.20B | -0.01B | -0.00B | 0.08B | | | -0.03B | -0.03B | | | 0.63B | -0.16B | | | -0.11B | 0.04B | | | 0.07B | -0.01B | -1.18B | -0.02B | -0.05B | -0.03B | -1.20B | -0.01B | -0.05B | -0.04B | -1.19B | -0.01B | -0.03B | -0.04B | |
|
Net Equity Issued and Repurchased
|
2.04B | 0.43B | -0.85B | | 2.36B | 0.55B | -0.80B | | 2.56B | 0.22B | -1.13B | | 2.36B | 0.18B | -1.22B | | | | | | 0.63B | | | | 1.09B | 0.11B | -0.43B | | 1.06B | 0.31B | -1.07B | | 1.22B | 0.34B | -0.76B | | 1.08B | 0.41B | | | 1.21B | -0.02B | | | 0.55B | 0.09B | | | 1.07B | 0.07B | | | 1.66B | | | | 1.28B | | | | 1.06B | | | | 0.88B | | |
|
Dividends Paid - Common
|
| | | -0.00B | | | | 0.00B | | | -1.48B | -0.00B | | | -1.39B | 1.42B | | | | | | | | | | | | 2.33B | | | | 2.68B | | | | 2.55B | | | | 2.42B | | | | 2.28B | | | -1.12B | 2.30B | | | | | | | | 2.28B | | | | 2.29B | | | | 2.29B | | | |
|
Exchange Rate Effect
|
-0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | | | 0.00B | 0.00B | | | -0.00B | -0.00B | | | -0.00B | 0.00B | | | 0.00B | 0.00B | | | -0.00B | -0.00B | | | 0.00B | 0.00B | | | 0.00B | -0.00B | |
|
Change in Cash
|
-0.36B | 0.43B | -0.85B | 0.54B | 0.21B | 0.40B | -0.80B | 0.77B | -0.54B | 0.22B | -1.13B | 0.77B | 0.05B | 0.21B | -1.22B | 1.14B | 0.14B | | | | 0.15B | | | | 0.26B | 0.11B | -0.43B | 0.30B | 0.13B | 0.31B | -1.07B | | 0.22B | 0.34B | -0.76B | 0.02B | 0.09B | 0.41B | | | 0.31B | -0.02B | | | -0.58B | 0.09B | | | -0.01B | 0.07B | | | 0.24B | | | | -0.38B | | | | -0.02B | | | | -0.22B | | |
|
Free Cash Flow
|
0.37B | 0.72B | 0.19B | 0.28B | 0.65B | 0.66B | 0.19B | 0.30B | 0.19B | 0.30B | 0.91B | 0.42B | 0.66B | 0.71B | 0.79B | 1.20B | 0.55B | 0.94B | 0.84B | 1.49B | 0.51B | 0.73B | 0.89B | 2.25B | 0.61B | 0.74B | 0.70B | 1.90B | 0.30B | 0.52B | 0.60B | 0.15B | 0.49B | 0.69B | 0.87B | -0.42B | 0.40B | 0.81B | 0.98B | -0.55B | 0.58B | 0.70B | 0.83B | -0.28B | 0.57B | 0.63B | 0.86B | -0.07B | 0.51B | 1.02B | 1.02B | -0.83B | 0.19B | 0.22B | 0.93B | 0.13B | 0.18B | 0.21B | 0.90B | -0.49B | 0.16B | 0.16B | 0.82B | -0.19B | 0.16B | 0.20B | 0.74B |
|
Net Cash Flow
|
-0.39B | 0.43B | -1.31B | -0.32B | 0.21B | 0.47B | -1.41B | -0.29B | 0.80B | 0.24B | 2.79B | -7.68B | 0.05B | 1.35B | -1.23B | -0.01B | 0.14B | 0.82B | -0.82B | -0.69B | 0.15B | 0.31B | -0.68B | -0.10B | 0.26B | 0.11B | -0.43B | 0.14B | 0.13B | 0.31B | -1.07B | 0.92B | 0.22B | 0.34B | -0.76B | 0.30B | 0.09B | 0.41B | 0.45B | 0.59B | 0.31B | -0.02B | 0.77B | 0.63B | -0.58B | 0.09B | 0.58B | 0.93B | -0.01B | 0.07B | 0.92B | 0.83B | -0.18B | -0.27B | -0.71B | 0.83B | -0.75B | -0.20B | -0.56B | 0.35B | -0.47B | -0.33B | -0.20B | 0.44B | -0.62B | -0.33B | 1.12B |