|
Net Income
|
-0.03B | 0.03B | 0.08B | 0.01B | 0.48B | 0.83B | -0.44B | 1.14B | -1.20B | -0.74B | -0.86B | -0.13B | -0.54B | -0.46B | -0.90B | -0.27B | 0.33B | 4.23B | 0.55B | -4.59B | 0.15B | 0.17B | 0.29B | 0.65B | 0.28B | 0.25B | 0.20B | 0.03B | 1.07B | 0.51B | 0.24B | 0.61B | 0.63B | 0.48B | 1.05B | 1.21B | 0.99B | 0.88B | 1.17B | 1.53B | 0.96B | 1.16B | 1.55B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.04B | 1.04B | 0.06B | 0.07B | 0.09B | 1.07B | 0.12B | 0.13B | 0.14B | 1.22B | 0.17B | 0.19B | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.15B | 0.21B | 0.20B | 0.21B | 0.22B | 0.20B | 0.20B | 0.22B | 0.26B | 0.25B | 0.26B | 0.30B | 0.32B | 0.38B | 0.37B | 0.41B | 0.44B | 0.39B | 0.43B | 0.50B | 0.47B | 0.22B | 0.23B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.23B | 0.20B | 0.21B | 0.19B | 0.20B | 0.19B | 0.19B | 0.18B | 0.17B |
|
Deferred Taxes
|
-0.01B | -0.21B | -0.19B | 0.20B | -0.59B | -1.03B | -0.42B | -0.02B | -0.79B | -0.64B | -0.37B | -0.81B | -0.36B | -0.32B | -0.18B | -0.47B | -0.81B | -4.73B | -0.39B | -0.41B | -0.23B | -0.16B | 0.17B | -0.18B | -0.17B | -0.13B | -0.15B | 0.09B | -0.25B | -0.14B | -0.36B | 0.03B | -0.09B | -0.10B | -0.05B | 0.15B | -0.33B | -0.02B | -0.08B | 0.21B | -0.26B | 0.13B | 0.11B |
|
Cash from Discontinued Operations
|
| | | | | | | 2.17B | 0.03B | -0.01B | -0.05B | 0.00B | 0.03B | -0.01B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.03B | -0.02B | -0.03B | 0.02B | -0.03B | 0.07B | 0.01B | -0.22B | -0.16B | -0.08B | -0.10B | -0.24B | 0.10B | 0.10B | -0.50B | -0.46B | -0.04B | -0.67B | -0.17B | -0.07B | -0.10B | -0.39B | 0.81B | -0.23B | 0.08B | 0.21B | 4.02B | -1.18B | 0.35B | -0.80B | -0.20B | -0.31B | -0.31B | -0.17B | -0.04B | -0.09B | 0.52B | 0.01B | -1.16B | 1.20B | 0.35B | -0.74B | -0.05B |
|
Asset Writedowns and Impairment
|
0.04B | 0.04B | 0.04B | 0.06B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.11B | | 0.04B | 0.58B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.90B | 1.63B | 0.46B | 0.97B | -0.06B | 1.88B | -0.25B | 0.80B | 0.28B | 1.82B | 1.64B | 3.10B | 1.16B | 2.63B | 0.83B | 2.37B | 0.68B | 3.28B | 1.82B | 3.51B | -0.80B | 3.33B | 2.99B | 5.88B | 2.24B | 1.73B | 3.25B | 3.09B | -0.27B | 0.72B | 0.40B | 2.71B | 1.78B | 3.21B | 2.15B | 1.53B | 1.04B | 1.34B | 1.55B | 0.58B | 2.80B | 2.54B | 1.17B |
|
Amortization of Deferred Charges
|
| | | | 0.01B | 0.01B | 0.12B | 0.13B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.72B | 0.72B | 0.72B | 0.72B | 0.69B | 0.63B | 1.58B | 2.04B | 2.21B | 2.14B | 2.14B | 2.14B | 1.91B | 1.93B | 1.96B | 1.94B | 1.62B | 1.50B | 1.49B | 1.53B | 1.32B | 1.34B | 1.36B | 1.37B | 1.24B | 1.24B | 1.24B | 0.83B | 0.73B | 0.74B | 0.83B | 0.85B | 0.81B | 0.83B | 0.82B | 0.84B | 0.80B | 0.78B | 0.77B | 0.77B | 0.74B | 0.76B | 0.76B |
|
Change in Receivables
|
0.26B | -0.08B | -0.10B | -0.26B | -0.11B | 0.49B | 0.78B | 0.78B | -0.52B | 0.83B | -0.52B | 1.79B | -0.95B | 0.87B | -0.00B | 1.18B | -1.75B | 1.12B | -0.17B | 1.09B | -1.28B | 0.63B | -0.23B | 1.28B | -1.85B | 2.12B | 1.32B | 0.61B | -0.86B | 1.79B | -1.73B | 0.69B | -3.00B | 1.02B | -0.54B | -0.46B | -0.68B | 2.89B | -0.17B | -0.74B | -0.69B | 5.26B | -3.31B |
|
Change in Inventory
|
-0.17B | 0.02B | -0.01B | 0.16B | 0.02B | -0.19B | 0.02B | -0.92B | -0.01B | 0.19B | 0.03B | 0.12B | 0.39B | 0.75B | 0.28B | 0.03B | -0.27B | -0.23B | 0.14B | 0.05B | 0.35B | 0.01B | -0.16B | 0.04B | 0.40B | 0.40B | 1.27B | 0.45B | 0.42B | -0.31B | 0.37B | -1.36B | -0.68B | -0.37B | -0.15B | 0.23B | 1.24B | 1.28B | 0.81B | 0.19B | 0.73B | -0.12B | -0.21B |
|
Change in Account Payables
|
-0.60B | 0.67B | -0.34B | -0.10B | -0.44B | 1.67B | -0.26B | -0.22B | 0.67B | 1.78B | -0.17B | 1.51B | 0.27B | 2.36B | -1.08B | -0.59B | -1.04B | 1.28B | 0.06B | 0.59B | -1.54B | 0.97B | 0.35B | 1.81B | -0.12B | 1.48B | 3.80B | 0.59B | -1.50B | -0.20B | -2.77B | -4.08B | -0.73B | 2.15B | -0.41B | -1.51B | 1.21B | 3.52B | -0.75B | -2.27B | 4.51B | 2.10B | -3.70B |
|
Change in Accured Expenses
|
-0.60B | 0.14B | 0.32B | -0.07B | -0.35B | 0.29B | 1.06B | -0.35B | -0.71B | 0.46B | 0.20B | 0.64B | -0.85B | 0.46B | 0.37B | 1.12B | -1.84B | 0.92B | -0.25B | 1.05B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.13B | 0.33B | 0.21B | 0.20B | 0.16B | 0.12B | 0.73B | 0.91B | 0.57B | 0.81B | 0.21B | 1.16B | 0.29B | 0.83B | 0.48B | 1.82B | 2.12B | -0.19B | 0.51B | 1.28B | 2.23B | 0.29B | -0.34B | 0.64B | 2.29B | 0.15B | -0.82B | 0.97B | 0.89B | 0.82B | -0.94B | 2.44B | 1.32B | 0.93B | -0.15B | -0.61B | -0.75B | -0.44B | -1.41B | 0.10B | 3.28B | -3.89B | -0.99B |
|
Capital Expenditures
|
0.11B | 0.12B | 0.11B | 0.14B | 0.09B | 0.14B | 0.18B | 0.28B | 0.24B | 0.32B | 0.34B | 0.31B | 0.27B | 0.29B | 0.30B | 0.64B | 0.72B | 0.55B | 0.61B | 0.70B | 0.56B | 0.55B | 0.48B | 0.50B | 0.62B | 0.63B | 0.80B | 0.74B | 0.69B | 0.81B | 0.75B | 0.76B | 0.70B | 0.62B | 0.70B | 0.73B | 0.60B | 0.68B | 0.64B | 0.73B | 0.57B | 0.68B | 0.67B |
|
Sales of Property, Plant and Equipment
|
| 0.09B | 0.00B | | 0.00B | 0.01B | 0.01B | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 37.61B | -0.01B | 0.01B | 0.21B | | 0.43B | | | 0.49B | -0.62B | 0.00B | | | | -0.12B | | -2.07B | | | | -3.96B | 3.97B | | | | 0.07B | | | | -0.00B | | | | | | | |
|
Divestments
|
0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 6.84B | -0.02B | 0.03B | 0.01B | -0.03B | 0.14B | | | -0.10B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 2.16B | 0.01B | 0.01B | 3.94B | | | | | | | | | | | | | | 0.53B | | |
|
Change in Acquisitions & Divestments
|
| 0.00B | | 0.01B | 0.01B | 0.01B | 0.54B | 0.61B | 0.97B | 1.08B | 0.94B | 0.89B | 0.53B | 0.79B | 0.86B | 4.43B | 0.34B | 0.09B | 0.02B | 0.05B | 0.04B | 0.03B | 0.03B | 0.07B | 0.26B | 0.08B | 0.12B | 0.06B | 0.02B | 0.05B | 0.03B | 0.02B | 0.02B | 0.11B | 0.02B | 0.08B | 0.12B | 0.10B | 0.12B | 0.04B | 0.03B | 0.03B | 0.07B |
|
Cash from Investing Activities
|
-0.08B | -0.03B | -0.09B | -0.12B | -0.06B | -0.16B | -37.84B | 6.82B | 0.05B | -1.34B | -0.70B | -0.89B | -0.15B | -0.01B | -0.06B | 3.61B | -0.46B | -0.82B | -2.70B | -0.70B | -0.48B | -0.92B | 1.44B | -0.49B | -0.52B | -0.67B | 3.24B | -0.75B | -0.72B | -0.78B | -0.73B | -0.80B | -0.68B | -0.60B | -0.82B | -0.67B | -0.46B | -0.56B | -0.52B | -0.68B | -0.09B | -0.66B | -0.62B |
|
Other financing activities
|
0.01B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.83B | 0.00B | 0.01B | | 0.04B | -0.10B | -0.04B | -0.09B | -0.00B | 0.03B | -0.04B | -0.01B | -0.02B | -0.00B | -0.04B | -0.15B | -0.08B | | -0.01B | -0.00B | -0.10B | -1.40B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.04B | -0.01B | -0.06B | -0.04B | -0.00B | -0.03B | 0.00B | -0.03B | -0.00B | -0.05B |
|
Cash from Financing Activities
|
0.36B | -0.03B | -0.65B | -0.17B | -0.39B | -0.46B | 39.64B | -7.00B | -0.19B | -0.89B | 1.60B | -0.12B | 0.54B | -2.53B | -0.86B | -11.48B | -0.72B | -2.20B | 0.32B | -2.00B | 4.26B | -3.44B | -4.31B | -2.47B | -1.64B | -3.67B | 4.28B | -15.58B | -1.71B | -1.05B | -0.39B | 1.51B | -2.00B | -1.83B | -1.45B | -1.82B | -2.08B | -2.03B | -0.32B | -1.39B | 1.24B | -1.47B | 0.86B |
|
Dividends Paid - Common
|
| | | | | | | -0.61B | | | | 0.17B | | | | | 0.80B | 0.60B | 0.28B | 1.86B | 0.30B | 0.29B | 0.30B | 0.47B | 0.43B | 0.54B | 0.20B | 1.07B | 0.25B | 0.25B | 0.24B | 0.24B | 0.28B | 0.28B | 0.28B | 0.27B | 0.34B | 0.32B | 0.32B | 0.32B | 0.40B | 0.37B | 0.36B |
|
Exchange Rate Effect
|
-0.00B | -0.05B | -0.04B | -0.08B | 0.07B | -0.02B | -0.02B | -0.01B | -0.01B | 0.05B | -0.00B | 0.13B | -0.09B | -0.13B | -0.05B | 0.07B | -0.04B | -0.03B | -0.04B | 0.01B | -0.14B | 0.08B | -0.01B | 0.10B | -0.01B | -0.02B | -0.03B | -0.05B | -0.11B | -0.08B | -0.15B | 0.24B | -0.06B | -0.06B | -0.08B | 0.01B | -0.06B | -0.04B | 0.02B | -0.10B | 0.09B | 0.01B | 0.03B |
|
Change in Cash
|
-0.62B | 1.52B | -0.31B | 0.59B | -0.44B | 1.23B | 1.53B | 0.61B | 0.14B | -0.36B | 2.54B | 2.22B | 1.47B | -0.04B | -0.13B | -5.44B | -0.53B | 0.23B | -0.59B | 0.81B | 2.85B | -0.94B | 0.10B | 3.03B | 0.08B | -2.63B | 10.74B | -13.29B | -2.81B | -1.18B | -0.87B | 3.67B | -0.97B | 0.72B | -0.20B | -0.94B | -1.54B | -1.29B | 0.73B | -1.58B | 4.03B | 0.44B | 1.44B |
|
Beginning Cash Balance
|
5.40B | 4.48B | 5.97B | 5.73B | 6.31B | 5.99B | 7.29B | 8.86B | 9.41B | 9.57B | 9.17B | 11.72B | 13.86B | 15.35B | 15.28B | 15.11B | 9.57B | 8.97B | 9.15B | 8.49B | 9.38B | 12.17B | 11.20B | 12.16B | 14.17B | 14.35B | 11.66B | 23.37B | 9.46B | 6.69B | 6.09B | 5.22B | 8.89B | 7.93B | 8.65B | 8.45B | 7.51B | 5.96B | 4.67B | 5.22B | 3.67B | 7.71B | 8.13B |
|
Free Cash Flow
|
-1.01B | 1.51B | 0.35B | 0.83B | -0.15B | 1.74B | -0.43B | 0.52B | 0.04B | 1.50B | 1.30B | 2.79B | 0.89B | 2.35B | 0.53B | 1.73B | -0.03B | 2.73B | 1.21B | 2.81B | -1.35B | 2.79B | 2.51B | 5.38B | 1.61B | 1.09B | 2.45B | 2.35B | -0.96B | -0.08B | -0.35B | 1.96B | 1.08B | 2.59B | 1.45B | 0.81B | 0.45B | 0.66B | 0.91B | -0.15B | 2.23B | 1.87B | 0.50B |
|
Net Cash Flow
|
-0.62B | 1.57B | -0.27B | 0.67B | -0.51B | 1.25B | 1.55B | 0.62B | 0.15B | -0.41B | 2.54B | 2.09B | 1.55B | 0.09B | -0.08B | -5.51B | -0.49B | 0.25B | -0.56B | 0.80B | 2.98B | -1.03B | 0.12B | 2.92B | 0.08B | -2.62B | 10.78B | -13.23B | -2.69B | -1.10B | -0.72B | 3.43B | -0.91B | 0.78B | -0.12B | -0.95B | -1.49B | -1.25B | 0.71B | -1.48B | 3.94B | 0.42B | 1.41B |