|
Net Income
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | -0.00B | -0.00B | -0.06B | -0.05B | -0.01B | -0.22B | -0.02B | -0.07B | 0.08B | -0.12B | -0.12B | -0.10B | -0.06B | -0.04B | -0.07B | 0.00B | -0.00B | -0.03B | -0.03B | 0.04B | 0.23B | -0.04B | 0.09B | 0.00B | 0.05B | 0.11B | 0.21B | 0.34B | 0.30B | 0.10B | 0.36B | 0.39B | 0.09B | -0.11B | -0.25B | 0.10B | 2.62B | 1.08B | 0.24B | 0.47B | 0.54B | 0.47B | -0.03B | 0.03B | 0.07B | 0.21B | -0.10B | 0.20B | 1.27B | 1.22B | 1.45B | 1.57B | 1.43B | 1.53B | 1.66B | 1.57B | 1.89B | 2.09B |
|
Share-based Compensation
|
0.02B | | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.15B | 0.14B | 0.16B | 0.19B | 0.18B | 0.20B | 0.24B | 0.25B | 0.26B | 0.25B | 0.24B | 0.25B | 0.35B | 0.35B | 0.33B | 0.34B | 0.39B | 0.54B | 0.51B | 0.50B | 0.58B | 0.57B | 0.54B | 0.56B | 0.64B | 0.81B | 0.76B | 0.78B | 0.85B | 0.84B | 0.81B | 0.70B | 0.72B | 0.69B | 0.67B | 0.75B | 0.81B | 0.82B | 0.80B | 0.81B | 0.79B | 0.82B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.21B | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | 0.00B | 0.02B | 0.01B | 0.08B | 0.06B | 0.00B | 0.00B | 0.10B | 0.01B | 0.00B | 0.01B | 0.03B | 0.13B | 0.00B | 0.01B | -0.20B | 0.03B | 0.00B | 0.07B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.07B | 0.02B | 0.13B | 0.04B | 0.01B | 0.06B | 0.07B | 0.06B | 0.04B | 0.05B | 0.03B | 0.07B | 0.04B | 0.18B | 0.10B | 0.23B | 0.12B | 0.12B | 0.28B | 0.46B | 0.32B | 0.12B | 0.82B | 0.47B | 0.67B | 0.18B | 0.89B | 0.16B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 0.78B | 0.79B | 0.76B | 0.63B | 0.49B | 0.71B | 0.41B | 0.52B | 0.49B | 0.38B | 0.49B | 0.64B | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.08B | | 0.10B | 0.04B | 0.09B | 0.14B | 0.08B | 0.07B | 0.17B | 0.14B | 0.08B | 0.13B | 0.24B | 0.21B | 0.14B | 0.11B | 0.28B | 0.28B | 0.18B | 0.14B | 0.27B | 0.47B | 0.25B | 0.12B | 0.34B | 0.74B | 0.30B | 0.16B | 0.47B | 1.05B | 0.25B | 0.15B | 0.71B | 1.23B | 0.33B | 0.12B | 1.05B | 1.47B | 0.46B | 0.14B | 1.33B | 1.97B | 0.44B | 0.30B | 1.63B | 1.86B | 0.43B | 0.34B | 2.17B | 3.23B | 0.39B | 0.40B | 1.98B | 3.68B | 0.33B | 0.31B | 2.79B | 4.49B | 0.81B | 1.53B | 3.40B | 6.25B | 0.89B | 1.98B | 3.97B | 6.48B | 0.74B | 2.32B |
|
Amortization of Deferred Charges
|
0.02B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.20B | 0.14B | 0.15B | 0.16B | 0.14B | 0.19B | 0.18B | 0.19B | 0.18B | 0.21B | 0.22B | 0.22B | 0.25B | 0.25B | 0.25B | 0.27B | 0.29B | 0.31B | 0.33B | 0.34B | 0.36B | 0.39B | 0.41B | 0.42B | 0.44B | 0.47B | 0.48B | 0.48B | 0.50B | 0.52B | 0.53B | 0.53B | 0.53B | 0.55B | 0.54B | 0.55B |
|
Depreciation & Amortization (CF)
|
0.01B | | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.17B | 0.18B | 0.18B | 0.19B | 0.19B | 0.22B | 0.20B | 0.25B | 0.26B | 0.28B | 0.44B | 0.46B | 0.61B | 0.63B | 0.66B | 0.65B | 0.67B | 0.87B | 0.69B | 0.72B | 0.96B | 0.93B | 0.91B | 0.91B | 0.94B | 1.03B | 1.25B | 0.89B | 0.86B | 0.95B | 0.88B | 0.91B | 0.81B | 0.88B | 0.84B | 0.82B | 0.85B |
|
Change in Receivables
|
0.11B | | -0.12B | 0.02B | 0.13B | -0.14B | 0.04B | 0.03B | 0.17B | -0.16B | 0.07B | -0.03B | 0.37B | -0.31B | 0.08B | -0.03B | 0.45B | -0.37B | 0.03B | 0.00B | 0.76B | -0.68B | 0.15B | -0.04B | 1.11B | -0.98B | 0.14B | -0.02B | 1.44B | -1.31B | 0.07B | -0.04B | 1.91B | -1.76B | 0.13B | -0.05B | 2.40B | -2.16B | 0.15B | 0.05B | 2.89B | -2.77B | 0.15B | 0.03B | 3.60B | -3.09B | 0.35B | -0.13B | 4.43B | -4.62B | 0.81B | -0.09B | 5.72B | -5.80B | 0.79B | -0.47B | 6.48B | -6.12B | 0.77B | -0.55B | 6.56B | -7.16B | 1.14B | -0.66B | 7.17B | -7.59B | 1.24B | -0.12B |
|
Change in Account Payables
|
0.02B | 0.02B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.05B | -0.01B | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.07B | -0.04B | -0.01B | 0.01B | 0.03B | 0.02B | -0.05B | 0.15B | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.03B | | -0.02B | 0.03B | 0.03B | -0.02B | 0.06B | 0.06B | 0.04B | -0.07B | 0.05B | 0.01B | 0.09B | -0.14B | 0.13B | -0.01B | 0.22B | -0.10B | -0.07B | 0.04B | 0.10B | -0.19B | 0.14B | -0.00B | 0.20B | -0.24B | 0.19B | 0.06B | 0.24B | -0.29B | -0.05B | 0.06B | 0.34B | -0.30B | 0.20B | 0.07B | 0.42B | -0.51B | 0.11B | 0.01B | 0.68B | -0.56B | 0.29B | 0.27B | 0.97B | -0.90B | 0.69B | 0.07B | 1.10B | -1.09B | 0.81B | -0.55B | 1.34B | -1.22B | 0.33B | -0.31B | 1.73B | -1.40B | -0.38B | 0.17B | 1.13B | -0.76B | 0.22B | 0.03B | 1.59B | -1.01B | -0.22B | |
|
Other Working Capital Changes
|
0.10B | | -0.04B | 0.01B | 0.16B | -0.04B | 0.02B | 0.02B | 0.24B | 0.00B | 0.02B | -0.02B | 0.46B | -0.05B | 0.04B | -0.20B | 0.62B | -0.13B | 0.01B | -0.06B | 0.79B | -0.20B | 0.03B | -0.13B | 1.10B | -0.26B | -0.02B | -0.19B | 1.45B | -0.29B | -0.21B | -0.33B | 2.02B | -0.50B | -0.22B | -0.44B | 2.68B | -0.80B | -0.37B | -0.51B | 3.19B | -0.98B | -0.59B | -0.57B | 3.80B | -1.55B | -0.47B | -0.79B | 4.68B | -1.45B | -0.47B | -0.96B | 5.51B | -1.99B | -0.81B | -1.63B | 6.18B | -2.25B | -0.88B | -1.68B | 6.44B | -2.96B | -0.84B | -1.76B | 7.14B | -2.94B | -1.24B | -1.56B |
|
Capital Expenditures
|
0.01B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.05B | 0.10B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.43B | 0.06B | 0.08B | | 0.08B | 0.10B | 0.14B | 0.14B | 0.16B | 0.13B | 0.11B | 0.14B | 0.12B | 0.17B | 0.14B | 0.17B | 0.16B | 0.18B | 0.17B | 0.14B | 0.32B | 0.11B | 0.12B | 0.15B | 0.17B | 0.21B | 0.17B | 0.17B | 0.18B | 0.20B | 0.20B | 0.22B | 0.24B | 0.18B | 0.17B | 0.15B | 0.16B | 0.14B | 0.20B | 0.15B | 0.18B | 0.14B | 0.14B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.00B | | | 0.00B | 0.01B | | 0.15B | 0.00B | 0.25B | 0.01B | 0.29B | 0.07B | 0.06B | 0.05B | 0.01B | 0.52B | 0.00B | 0.02B | 2.59B | | 0.00B | | | -0.04B | | 0.01B | 0.02B | 0.03B | | 0.00B | 2.80B | 0.03B | 0.36B | 0.02B | | | 0.01B | 0.18B | 4.80B | 0.13B | | 0.01B | 0.42B | -0.09B | 0.03B | 0.10B | 1.15B | 0.02B | | 0.42B | 14.36B | 0.04B | 0.06B | 0.41B | 0.03B | | | | | 0.08B | | 0.34B | | 0.18B | 2.22B | | 0.05B | 0.98B |
|
Change in Acquisitions & Divestments
|
0.08B | | 0.19B | 0.12B | 0.44B | 0.20B | 0.15B | 0.52B | 0.33B | 0.35B | 0.08B | 0.13B | 0.16B | 0.08B | 0.47B | 0.08B | 0.08B | 0.11B | 0.89B | 0.02B | 0.02B | 0.08B | 0.07B | 0.05B | 0.05B | 0.19B | 0.13B | 0.09B | 0.09B | 0.22B | 1.61B | 0.09B | 0.08B | 0.10B | 0.14B | 0.19B | 0.12B | 0.94B | 0.34B | 0.08B | 0.07B | 0.09B | 0.38B | 0.43B | 0.56B | 0.34B | 0.33B | 0.66B | 0.63B | 0.58B | 2.46B | 0.72B | 0.41B | 0.45B | 0.72B | 0.58B | 0.70B | 0.79B | 0.53B | 0.56B | 0.32B | 0.64B | 2.48B | 0.91B | 0.49B | 0.44B | 1.43B | 2.60B |
|
Cash from Investing Activities
|
0.03B | | -0.26B | -0.06B | 0.10B | -0.51B | -0.42B | 0.24B | -0.38B | 0.08B | -0.32B | -0.09B | -0.16B | -0.47B | 0.37B | -0.66B | -0.18B | -0.22B | -1.86B | -0.16B | -0.19B | -0.21B | -0.29B | -0.06B | -0.15B | -0.54B | -0.23B | -0.11B | -0.61B | -0.45B | -1.54B | -0.19B | -0.50B | -0.77B | -0.52B | -0.14B | -0.58B | 0.28B | -4.66B | -0.55B | -0.38B | -0.73B | -0.85B | 0.06B | -1.47B | -0.44B | -2.59B | -1.03B | 0.09B | -1.05B | -11.05B | -0.98B | -1.46B | -2.46B | -0.38B | 0.53B | 0.31B | 0.35B | -1.15B | -0.05B | -0.47B | -2.65B | 2.64B | -0.22B | -2.94B | -1.57B | 1.17B | 0.52B |
|
Other financing activities
|
0.01B | | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.04B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.01B | | 0.02B | 0.02B | 0.58B | 0.04B | 0.05B | -0.10B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.10B | 0.04B | 0.07B | 0.12B | 1.12B | 0.33B | 0.09B | 0.06B | -0.22B | -0.01B | 0.02B | -0.11B | -0.16B | 0.07B | 0.09B | 0.07B | 0.04B | 0.62B | 0.08B | 0.26B | -0.05B | 0.12B | 0.13B | 0.02B | 1.62B | 0.59B | 0.18B | -0.39B | 0.21B | -0.18B | 0.01B | 0.12B | 0.21B | 0.44B | 0.37B | 0.18B | 0.17B | 8.44B | -0.97B | 0.20B | 0.20B | 0.14B | -1.68B | -2.22B | -2.72B | -2.05B | -1.76B | -0.95B | -2.11B | -5.80B | -1.45B | -0.07B | -2.92B | -2.50B | -4.24B |
|
Dividends Paid - Common
|
| | | | | 0.00B | | 0.15B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.39B | 0.39B | 0.39B | 0.41B | 0.40B | 0.40B |
|
Exchange Rate Effect
|
0.00B | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | -0.01B | -0.02B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | 0.01B | | -0.00B | -0.02B | 0.01B | 0.01B | 0.01B | -0.00B | -0.01B | -0.00B | -0.02B | -0.01B | -0.00B | 0.00B | | 0.03B | 0.00B | -0.02B | -0.00B | -0.01B | -0.03B | -0.02B | -0.02B | 0.06B | 0.02B | 0.01B | -0.03B | 0.03B | -0.00B | -0.01B | -0.01B | -0.11B | 0.09B | 0.04B | 0.02B |
|
Change in Cash
|
0.10B | | -0.14B | -0.00B | 0.77B | -0.32B | -0.28B | 0.22B | -0.21B | 0.24B | -0.21B | 0.05B | 0.10B | -0.17B | 0.56B | -0.48B | 0.23B | 1.18B | -1.35B | 0.07B | 0.13B | 0.05B | -0.05B | 0.07B | 0.06B | 0.03B | 0.15B | 0.13B | -0.06B | 0.64B | -0.68B | 0.03B | 0.46B | 0.42B | -0.08B | 0.12B | 0.47B | 3.38B | -3.60B | -0.21B | 0.56B | 1.44B | -0.60B | 0.36B | 0.28B | 1.63B | -1.72B | -0.33B | 2.47B | 2.35B | -2.25B | -1.55B | 0.71B | 1.40B | 0.07B | -0.85B | 0.94B | 2.14B | -2.38B | -0.32B | 2.02B | 1.49B | -2.28B | 0.32B | 0.85B | 2.08B | -0.56B | -1.39B |
|
Beginning Cash Balance
|
0.38B | 0.34B | 0.39B | 0.25B | 0.24B | 1.01B | 0.69B | 0.41B | 0.63B | 0.42B | 0.66B | 0.45B | 0.50B | 0.61B | 0.44B | 1.00B | 0.52B | 0.75B | 1.93B | 0.58B | 0.65B | 0.78B | 0.83B | 0.77B | 0.85B | 0.91B | 0.94B | 1.09B | 1.22B | 1.16B | 1.80B | 1.12B | 1.15B | 1.61B | 2.02B | 1.95B | 2.07B | 2.54B | 5.92B | 2.32B | 2.10B | 2.67B | 4.11B | 3.51B | 3.87B | 4.14B | 5.77B | 4.05B | 3.72B | 6.20B | 8.54B | 6.30B | 4.75B | 5.46B | 6.86B | 6.93B | 6.08B | 7.02B | 9.15B | 6.77B | 6.45B | 8.47B | 9.96B | 7.68B | 8.00B | 8.85B | 10.93B | 10.37B |
|
Free Cash Flow
|
0.06B | | 0.08B | 0.02B | 0.09B | 0.13B | 0.05B | 0.05B | 0.14B | 0.11B | 0.04B | 0.09B | 0.20B | 0.17B | 0.11B | 0.05B | 0.23B | 0.23B | 0.08B | 0.07B | 0.20B | 0.41B | 0.17B | 0.05B | 0.25B | 0.31B | 0.24B | 0.08B | 0.47B | 0.97B | 0.15B | 0.01B | 0.56B | 1.07B | 0.20B | 0.01B | 0.91B | 1.34B | 0.29B | 0.01B | 1.16B | 1.81B | 0.26B | 0.13B | 1.50B | 1.54B | 0.32B | 0.21B | 2.02B | 3.06B | 0.17B | 0.24B | 1.81B | 3.50B | 0.13B | 0.12B | 2.57B | 4.25B | 0.63B | 1.37B | 3.26B | 6.08B | 0.76B | 1.78B | 3.82B | 6.30B | 0.60B | 2.18B |
|
Net Cash Flow
|
0.10B | | -0.14B | -0.00B | 0.76B | -0.32B | -0.28B | 0.22B | -0.21B | 0.25B | -0.22B | 0.05B | 0.10B | -0.16B | 0.55B | -0.48B | 0.23B | 1.19B | -1.35B | 0.07B | 0.13B | 0.04B | -0.05B | 0.09B | 0.08B | 0.04B | 0.14B | 0.14B | -0.06B | 0.64B | -0.68B | 0.04B | 0.47B | 0.41B | -0.08B | 0.12B | 0.49B | 3.37B | -3.61B | -0.22B | 0.57B | 1.45B | -0.60B | 0.38B | 0.29B | 1.63B | -1.72B | -0.33B | 2.44B | 2.35B | -2.23B | -1.54B | 0.73B | 1.42B | 0.09B | -0.83B | 0.88B | 2.12B | -2.39B | -0.29B | 1.99B | 1.49B | -2.27B | 0.32B | 0.96B | 1.99B | -0.60B | -1.41B |