|
Net Income
|
1.85B | 1.76B | 3.85B | 3.10B | 4.58B | 5.44B | 3.79B | 5.32B | 6.24B | 7.76B | 7.86B | 5.15B | 6.50B | 7.23B | 5.31B | 7.30B | 6.24B | 5.40B | 5.00B | 4.96B | 4.52B | 5.69B | 5.63B | 3.47B | 2.60B | 0.61B | 2.06B | -0.56B | -0.71B | -1.46B | 1.30B | 0.44B | 2.70B | 1.47B | 1.99B | 3.12B | 3.66B | 3.42B | 4.06B | 3.72B | 2.64B | 4.29B | 2.58B | -6.67B | 3.59B | -8.28B | -0.21B | -0.65B | 1.40B | 3.09B | 6.16B | 5.04B | 6.30B | 11.70B | 11.21B | 6.34B | 6.61B | 6.01B | 6.54B | 2.24B | 5.52B | 4.44B | 4.50B | 3.30B | 3.50B | 2.52B | 3.61B |
|
Deferred Taxes
|
-0.23B | 0.15B | 0.41B | 0.13B | -0.10B | -0.13B | 0.18B | 0.62B | 0.07B | 0.28B | 0.86B | 0.38B | 0.49B | 0.50B | 0.46B | 0.57B | 0.13B | -0.10B | 0.94B | 0.91B | 0.29B | 0.22B | -0.03B | 1.10B | -0.92B | 0.19B | 0.25B | -1.38B | -1.09B | -1.15B | -0.90B | -0.70B | -0.56B | -0.68B | 0.78B | -2.74B | 0.38B | 0.13B | 0.30B | 0.24B | 0.07B | 0.32B | 0.59B | -2.95B | 0.06B | -2.60B | -0.63B | -0.42B | -0.25B | 0.07B | 0.66B | 0.23B | 0.63B | 0.71B | 0.37B | 0.41B | 0.79B | 0.67B | -0.12B | -1.05B | 0.69B | 0.45B | 0.40B | -0.30B | 0.48B | 0.03B | 0.20B |
|
Gains from Investment Securities
|
-0.47B | 1.24B | 0.32B | 0.17B | 0.37B | 0.01B | 0.29B | 0.33B | -0.28B | -0.17B | 1.51B | 0.43B | -1.18B | 2.25B | 0.52B | 2.50B | 0.58B | 0.54B | -0.13B | -2.23B | 0.46B | 0.38B | 0.68B | 2.02B | 1.21B | 1.84B | 0.06B | 0.11B | 0.26B | 0.40B | 0.21B | 0.68B | 0.76B | 0.76B | 0.76B | 0.10B | 1.00B | 0.80B | 0.73B | 1.05B | 0.51B | 0.77B | 0.61B | 0.18B | 0.87B | -3.15B | 0.03B | 0.23B | 0.49B | 0.93B | 0.74B | -0.16B | 1.44B | 1.73B | 1.60B | -0.04B | 0.90B | 0.45B | 0.92B | -3.31B | 0.92B | 0.06B | 0.63B | 0.17B | 0.53B | -1.71B | -0.63B |
|
Cash from Operations
|
2.40B | 3.28B | 6.67B | 7.02B | 7.52B | 7.60B | 7.98B | 8.25B | 9.81B | 10.69B | 11.52B | 9.07B | 8.39B | 9.91B | 7.73B | 12.78B | 5.71B | 8.52B | 10.32B | 10.45B | 8.42B | 7.88B | 8.68B | 6.50B | 2.32B | 7.22B | 5.36B | 4.56B | 1.14B | 2.53B | 5.31B | 3.71B | 3.78B | 4.97B | 5.50B | 6.09B | 5.04B | 6.86B | 9.57B | 9.15B | 5.06B | 8.78B | 7.82B | 5.66B | 4.72B | 0.08B | 3.54B | 2.24B | 4.20B | 6.95B | 8.58B | 9.46B | 8.05B | 13.78B | 15.27B | 12.50B | 7.21B | 6.30B | 9.67B | 12.43B | 6.83B | 6.29B | 9.67B | 8.70B | 5.19B | 8.58B | 9.38B |
|
Depreciation & Amortization (CF)
|
2.87B | 3.10B | 2.99B | 3.16B | 3.08B | 3.14B | 3.40B | 3.44B | 3.13B | 3.26B | 3.21B | 3.31B | 3.21B | 3.28B | 3.37B | 3.55B | 3.48B | 3.41B | 3.66B | 3.63B | 4.13B | 3.84B | 3.95B | 4.87B | 4.41B | 6.96B | 4.27B | 5.40B | 4.40B | 6.72B | 4.13B | 4.20B | 4.19B | 5.31B | 5.11B | 4.74B | 4.29B | 4.50B | 5.38B | 5.25B | 4.09B | 4.33B | 4.36B | 16.43B | 4.29B | 6.72B | 4.02B | 4.49B | 4.29B | 4.52B | 4.30B | 4.81B | 3.65B | 3.70B | 4.20B | 4.76B | 3.53B | 3.52B | 4.03B | 6.25B | 4.09B | 4.00B | 4.21B | 4.97B | 4.12B | 4.34B | 5.78B |
|
Other Working Capital Changes
|
-1.41B | 4.66B | -0.26B | -0.69B | -0.06B | 0.43B | -0.23B | -0.21B | -0.11B | 0.29B | -1.68B | -0.81B | 2.79B | -0.60B | 0.75B | -3.31B | 3.36B | -0.84B | -0.43B | -0.76B | -0.38B | 1.12B | -0.36B | 0.16B | 1.99B | 0.04B | 0.30B | -0.34B | 0.99B | 1.10B | -0.82B | -0.94B | 1.05B | 0.20B | -0.71B | -1.07B | 2.10B | 0.18B | -0.41B | -1.16B | 1.21B | -0.93B | -1.41B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
5.98B | 4.43B | 4.07B | 5.36B | 3.97B | 4.55B | 5.59B | 5.50B | 4.64B | 7.77B | 6.78B | 7.31B | 5.89B | 7.07B | 7.49B | 10.49B | 8.19B | 8.57B | 9.61B | 11.61B | 8.54B | 8.93B | 8.26B | 9.67B | 7.60B | 7.64B | 6.81B | 7.45B | 5.57B | 4.47B | 4.07B | 4.01B | 3.31B | 3.22B | 3.22B | 3.64B | 3.00B | 3.23B | 3.58B | 3.99B | 2.95B | 3.58B | 3.37B | 4.21B | 3.13B | 2.09B | 1.63B | 2.07B | 1.75B | 1.80B | 1.91B | 2.61B | 1.96B | 3.18B | 3.00B | 3.83B | 3.04B | 3.76B | 4.67B | 4.36B | 4.09B | 3.97B | 4.05B | 4.34B | 3.93B | 3.71B | 4.44B |
|
Sales of Property, Plant and Equipment
|
1.19B | 0.33B | 0.60B | 0.43B | 0.24B | 0.15B | 0.15B | 1.45B | 0.28B | 0.34B | 2.05B | 0.84B | 0.43B | 0.72B | 0.52B | 1.11B | 0.08B | 0.56B | 0.22B | 0.29B | 0.32B | 1.31B | 0.96B | 3.14B | 0.95B | 3.93B | 0.53B | 0.33B | 0.08B | 1.29B | 0.84B | 1.27B | 1.85B | 0.61B | 2.31B | 0.33B | 0.11B | 0.68B | 1.33B | 0.28B | 0.29B | 0.64B | 0.15B | 1.86B | 0.37B | 1.48B | 0.13B | 0.99B | 0.16B | 0.21B | 0.22B | 1.21B | 1.28B | 1.07B | 0.14B | 0.15B | 0.22B | 0.10B | 0.09B | 0.26B | 0.10B | 0.11B | 0.40B | 7.08B | 0.60B | 0.39B | 0.48B |
|
Acquisitions
|
| | | | | | | | 3.01B | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | | | 2.23B | | |
|
Change in Acquisitions & Divestments
|
0.13B | 0.10B | -0.07B | 0.09B | 0.07B | 0.02B | -0.15B | -0.67B | 0.13B | 0.08B | 0.14B | -0.60B | 0.18B | 0.01B | -0.25B | 0.27B | -0.36B | 0.17B | 0.02B | 0.87B | 0.02B | 0.01B | 0.04B | 0.14B | -0.08B | 0.01B | 0.19B | | -0.07B | -0.09B | | 0.15B | 0.01B | 0.01B | 0.01B | -0.02B | | | | -0.95B | 0.95B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-4.61B | -3.79B | -3.52B | -4.65B | -7.33B | -4.25B | -5.31B | -4.02B | -8.35B | -8.07B | -6.06B | -5.01B | -1.97B | -5.51B | -7.24B | -10.07B | -8.46B | -8.01B | -9.31B | -9.83B | -8.58B | -7.20B | -7.37B | -6.74B | -6.61B | -3.71B | -6.28B | -7.21B | -5.51B | -3.16B | -5.26B | -2.44B | -1.47B | -2.63B | -0.93B | -3.29B | -2.89B | -2.54B | -2.23B | -4.63B | -2.03B | -3.24B | -3.57B | -2.62B | -3.16B | -1.29B | -1.83B | -0.69B | -1.56B | -1.57B | -1.34B | -1.39B | -0.67B | -4.96B | -2.77B | -3.71B | -2.81B | -3.94B | -4.41B | -4.07B | -3.96B | -3.95B | -3.70B | 2.67B | -5.62B | -3.43B | -1.93B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | | -0.01B | -0.03B | -0.07B | -0.01B | -0.01B | 0.01B | -0.04B | 0.00B | 0.00B | -0.00B | -0.20B | 0.00B | -0.01B | -0.02B | -0.19B |
|
Cash from Financing Activities
|
2.04B | -1.48B | -2.84B | -1.27B | -1.43B | -1.29B | -1.25B | -1.20B | -2.42B | -2.46B | -4.51B | -2.38B | -3.46B | -1.97B | -0.46B | -3.09B | -0.81B | 2.84B | -4.59B | -1.26B | -0.46B | -2.37B | -1.02B | -1.15B | 4.16B | -3.99B | 1.89B | 0.76B | 1.91B | 0.83B | -1.47B | -1.25B | -2.68B | -4.45B | -2.60B | -4.82B | -0.61B | -3.05B | -5.28B | -4.76B | -3.83B | -5.56B | -1.09B | -9.27B | 1.38B | -0.73B | -1.70B | -2.69B | -1.05B | -4.95B | -8.82B | -8.29B | -1.37B | -8.14B | -9.03B | -6.45B | -6.57B | -8.75B | -8.62B | -6.17B | -4.86B | -4.57B | -5.26B | -8.78B | -1.66B | -5.99B | -4.04B |
|
Dividends Paid - Common
|
1.29B | -3.88B | 6.54B | 1.36B | 1.36B | 1.44B | 1.44B | 1.44B | 1.44B | 1.56B | 1.55B | 1.59B | 1.59B | 1.76B | 1.75B | 1.75B | 1.74B | 1.92B | 1.92B | 1.90B | 1.90B | 2.02B | 2.01B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.00B | 2.02B | 2.03B | 2.03B | 2.03B | 2.04B | 2.12B | 2.13B | 2.13B | 2.12B | 2.24B | 2.25B | 2.24B | 2.23B | 2.40B | 2.39B | 2.39B | 2.46B | 2.47B | 2.57B | 2.57B | 2.57B | 2.75B | 2.77B | 2.74B | 2.71B | 2.86B | 2.82B | 2.85B | 2.81B | 3.00B | 2.98B | 2.93B | 2.89B | 2.98B | 2.93B | 3.43B |
|
Exchange Rate Effect
|
-0.04B | 0.08B | 0.03B | 0.05B | -0.09B | -0.04B | 0.17B | 0.03B | 0.05B | 0.03B | -0.06B | -0.05B | 0.05B | -0.11B | 0.08B | 0.01B | -0.01B | -0.09B | -0.03B | -0.13B | -0.01B | 0.04B | -0.03B | -0.04B | 0.02B | -0.04B | -0.19B | -0.02B | -0.00B | -0.00B | 0.00B | -0.05B | 0.04B | 0.00B | 0.02B | 0.00B | 0.03B | -0.08B | -0.02B | -0.02B | 0.02B | 0.01B | -0.03B | 0.33B | -0.16B | 0.03B | -0.00B | 0.08B | -0.05B | -0.01B | -0.08B | -0.01B | -0.01B | -0.13B | -0.13B | 0.09B | -0.05B | -0.10B | -0.04B | 0.07B | -0.07B | -0.02B | 0.08B | -0.09B | -0.00B | 0.05B | -0.01B |
|
Change in Cash
|
-0.20B | -1.91B | 0.33B | 1.15B | -1.34B | 2.02B | 1.60B | 3.06B | -0.91B | 0.19B | 0.89B | 1.64B | 3.01B | 2.34B | 0.10B | -0.37B | -3.56B | 3.26B | -3.62B | -0.77B | -0.63B | -1.65B | 0.26B | -1.43B | -0.11B | -0.52B | 0.78B | -1.91B | -2.46B | 0.20B | -1.41B | -0.04B | -0.34B | -2.11B | 1.99B | -2.01B | 1.57B | 1.18B | 2.04B | -0.26B | -0.79B | -0.00B | 3.13B | -5.91B | 2.78B | -1.91B | 0.01B | -1.05B | 1.53B | 0.42B | -1.66B | -0.23B | 6.01B | 0.55B | 3.34B | 2.42B | -2.22B | -6.50B | -3.39B | 2.27B | -2.06B | -2.25B | 0.80B | 2.50B | -2.10B | -0.79B | 3.41B |
|
Free Cash Flow
|
-3.58B | -1.15B | 2.59B | 1.67B | 3.55B | 3.05B | 2.39B | 2.75B | 5.17B | 2.92B | 4.75B | 1.76B | 2.49B | 2.85B | 0.24B | 2.29B | -2.48B | -0.05B | 0.71B | -1.16B | -0.13B | -1.05B | 0.42B | -3.17B | -5.28B | -0.42B | -1.45B | -2.89B | -4.42B | -1.94B | 1.25B | -0.30B | 0.46B | 1.75B | 2.27B | 2.45B | 2.05B | 3.63B | 5.99B | 5.16B | 2.10B | 5.20B | 4.45B | 1.45B | 1.59B | -2.01B | 1.91B | 0.17B | 2.45B | 5.16B | 6.67B | 6.85B | 6.09B | 10.60B | 12.27B | 8.66B | 4.17B | 2.54B | 5.00B | 8.07B | 2.74B | 2.33B | 5.62B | 4.36B | 1.26B | 4.86B | 4.94B |
|
Net Cash Flow
|
-0.16B | -1.99B | 0.31B | 1.10B | -1.25B | 2.06B | 1.43B | 3.03B | -0.96B | 0.16B | 0.95B | 1.69B | 2.95B | 2.44B | 0.02B | -0.39B | -3.55B | 3.35B | -3.58B | -0.64B | -0.62B | -1.69B | 0.29B | -1.39B | -0.13B | -0.48B | 0.97B | -1.90B | -2.46B | 0.20B | -1.42B | 0.01B | -0.38B | -2.11B | 1.97B | -2.02B | 1.54B | 1.26B | 2.07B | -0.24B | -0.81B | -0.02B | 3.16B | -6.24B | 2.94B | -1.94B | 0.01B | -1.14B | 1.58B | 0.44B | -1.59B | -0.22B | 6.02B | 0.68B | 3.48B | 2.34B | -2.17B | -6.39B | -3.36B | 2.20B | -1.99B | -2.22B | 0.72B | 2.58B | -2.09B | -0.84B | 3.41B |