|
Net Income
|
| | | 3.78B | 4.77B | 7.11B | 6.98B | 68.62B | | 0.38B | 4.65B | 7.09B | 2.09B | 0.24B | 5.71B | 134.95B | | 0.98B | -0.21B | -0.12B | | 1.23B | 1.22B | 2.01B | -0.17B | 0.25B | 0.71B | 0.92B | 0.81B | 0.05B | 0.40B | 1.03B | 0.16B | 0.97B | 1.52B | 1.37B | 0.80B | 0.69B | -1.02B | 1.28B | 0.83B | 1.46B | 1.59B | 1.24B | 0.65B | 1.56B | 1.62B | 0.48B | 1.06B | -0.82B | 1.38B | 1.49B | 0.46B | 1.15B | 1.16B | 1.46B | 1.06B | 0.44B | 1.74B | 1.68B | 0.62B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | -0.26B | | | | 0.29B | | | 0.12B | 0.19B | 0.25B | -2.84B | -0.12B | -0.14B | 0.21B | -0.07B | 0.33B | 0.28B | 0.13B | 0.13B | -0.53B | 0.35B | 0.11B | 0.41B | 0.29B | 0.23B | 0.11B | 0.24B | 0.33B | 0.04B | 0.10B | 0.26B | 0.36B | 0.32B | 0.00B | 0.37B | 0.10B | 0.35B | 0.10B | -0.02B | 0.21B | 0.35B | 0.11B |
|
Cash from Discontinued Operations
|
| | | | | | | | | -0.03B | | | -0.06B | -0.04B | | | | -0.11B | | 0.23B | | | | -0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | 0.16B | 0.22B | 0.28B | 0.32B | 0.25B | 0.32B | 0.27B | 0.34B | 0.35B | | | 0.27B | 1.29B | | 0.46B | | 0.31B | | 0.09B | 0.34B | 0.31B | 0.38B | | 0.39B | 0.34B | 0.46B | 0.35B | 0.34B | 0.41B | 0.35B | 0.34B | 0.45B | 0.39B | 0.36B | 0.35B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.13B | | | | | | 3.51B | 0.84B | 0.01B | 0.00B | 0.02B | | | 0.08B | 0.24B | | | | | | | | | | | | | | | | | | | | 0.14B | | | |
|
Cash from Operations
|
| | | | | | | | | 0.64B | | | | -1.61B | | | | -2.52B | | 1.24B | | | | 1.44B | | 793.18B | 1.34B | 1.51B | 1.25B | 1.06B | 2.53B | 2.59B | 1.12B | 1.90B | 1.64B | 1.86B | 2.07B | 1.51B | 2.10B | 1.74B | 1.73B | 1.73B | 2.03B | 2.02B | 1.84B | 1.50B | 2.32B | 1.99B | 1.64B | 2.66B | 2.86B | 2.56B | 2.30B | 2.80B | 2.34B | 2.06B | 2.18B | 2.62B | 2.13B | 2.34B | 2.08B |
|
Amortization of Goodwill
|
| | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | 0.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | -0.02B | | 0.01B | 0.01B | 0.01B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| -0.07B | | | 0.08B | 0.00B | 0.00B | | 0.18B | -0.37B | -0.01B | | 0.08B | 0.69B | 0.08B | | -0.22B | -0.26B | | 0.32B | -0.30B | | -0.42B | -0.33B | 0.08B | | 0.04B | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.65B | 0.68B | 0.61B | 0.65B | 0.64B | 0.61B | 0.60B | 0.63B | 0.63B | 0.64B | 0.66B | 0.66B | 0.68B | 0.70B | 0.73B | 0.74B | 0.76B | 0.75B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.85B | 0.85B | 0.87B | 0.86B | 0.89B | 0.93B | 0.97B | 0.99B | 0.98B | 1.00B | 1.02B |
|
Change in Receivables
|
| | | 2.67B | | | | | | | | 4.05B | | 4.31B | | 4.72B | | 4.31B | 4.85B | 4.31B | | 4.07B | | 3.51B | | 3.73B | | 4.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | 0.80B | | | | | | | | 0.79B | | 0.89B | | 1.06B | | 1.15B | 0.28B | 0.98B | | 0.83B | | 0.78B | 0.22B | 0.92B | | 0.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 2.65B | | | | | | | | 5.10B | | 4.93B | | 6.35B | | 5.36B | 5.68B | 5.70B | | 5.51B | | 5.30B | | 5.47B | | 5.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.08B | 0.03B | 0.01B | 0.00B | -115.62 | 0.05B | 0.05B | 0.22B | | | | | | -0.06B | | | | -0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.08B | 0.05B | -0.20B | -0.24B | 0.26B | -0.06B | 0.09B | -0.67B | | -0.27B | | | | -0.17B | | | | -0.76B | | 0.13B | | | | 0.10B | | | -0.26B | 0.24B | 0.30B | 0.36B | -0.49B | -0.76B | 0.50B | 0.02B | 0.50B | 0.01B | -0.17B | -0.15B | -0.14B | 0.07B | -0.08B | 0.09B | 0.33B | -0.04B | 0.23B | 0.64B | 0.14B | -0.03B | 0.36B | -0.43B | -0.68B | -0.23B | -0.17B | -0.62B | 0.22B | 0.15B | -0.11B | -0.16B | 0.63B | -0.04B | -0.07B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | -1.28B | | | 1.24B | -1.70B | 1.55B | 1.90B | 1.29B | 1.25B | 1.03B | 1.68B | 1.21B | 0.88B | 0.87B | 1.18B | 0.86B | 0.87B | 1.08B | 1.24B | 1.63B | 1.36B | 1.72B | 1.53B | 0.83B | 0.75B | 0.92B | 1.06B | 0.84B | 0.72B | 0.89B | 1.01B | 0.88B | 0.99B | 1.20B | 1.82B | 1.20B | 1.37B | 1.69B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.11B | 0.14B | 0.00B | | 0.00B | 1.46B | 1.92B | | | | 1.60B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.03B | 0.10B | | -0.05B | | | | -0.05B | | | | -0.05B | | -0.02B | | | | -0.02B | | | 0.18B | -0.17B | 0.16B | 0.10B | 0.20B | 0.13B | 0.05B | 0.04B | 0.02B | 0.06B | 0.03B | 0.05B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.07B |
|
Acquisitions
|
| | -0.01B | -0.05B | | 0.06B | | 0.00B | | -0.01B | | | | | | | | | | | | | | -0.04B | | | 0.51B | | | 0.00B | | | | | | | | | | | | | | | | 3.00B | | | 0.23B | 0.39B | | 0.36B | | 0.34B | 4.75B | 2.97B | 1.91B | 0.29B | | | |
|
Divestments
|
-0.03B | -0.02B | 0.20B | 0.06B | -0.01B | 0.00B | 0.01B | | | 0.05B | | | | -0.03B | | | | 0.01B | | 0.04B | | | | -0.03B | | | 0.01B | 0.02B | 0.02B | 0.05B | 0.05B | 0.84B | 0.11B | -0.01B | 0.10B | 0.10B | 0.01B | 0.10B | 0.06B | 0.13B | 0.14B | 0.20B | 0.10B | 0.10B | 0.04B | 0.77B | 0.08B | 0.16B | 0.17B | 0.18B | 0.07B | 0.49B | 0.08B | 0.21B | 0.20B | 1.80B | | | 0.13B | 0.14B | 0.11B |
|
Change in Acquisitions & Divestments
|
-0.05B | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | -0.92B | | | | -1.61B | | | | -2.51B | | -1.53B | | -1695.00B | | -1.44B | | 6.00B | -2.60B | -1.76B | -1.76B | -2.36B | -1.64B | -0.83B | 0.05B | 0.04B | -1.62B | -0.98B | -1.19B | 0.28B | -0.95B | -0.72B | -1.03B | -1.18B | -1.55B | -1.34B | -1.83B | -3.77B | -1.04B | -0.63B | -0.80B | -1.56B | -1.06B | -0.67B | -0.87B | -1.87B | -5.78B | -2.51B | -3.43B | -3.18B | -1.25B | -2.06B | -1.84B |
|
Other financing activities
|
| | 0.02B | 0.44B | | | -0.01B | 0.86B | | 0.00B | | | | 0.27B | | | | 0.04B | | 0.43B | | | | 0.00B | | | 0.16B | 0.44B | 0.04B | 0.26B | 0.01B | 0.01B | 0.00B | 0.00B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.07B | -0.02B | -0.08B | -0.07B | -0.02B | -0.02B | -0.01B | -0.00B | 0.00B | -0.02B | -0.01B | -0.01B | -0.03B | 0.00B | -0.01B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | 1,091.78B | | 0.58B | | 0.75B | 0.99B | 0.39B | 0.32B | 1.10B | -0.80B | -1.85B | -1.08B | -2.04B | 0.07B | -0.86B | -0.81B | -1.99B | -1.03B | -1.25B | -0.54B | -0.71B | -0.45B | -0.73B | 0.03B | 2.11B | -1.17B | -0.88B | -0.90B | -1.21B | -1.69B | -1.85B | -0.28B | 1.68B | -0.09B | 2.13B | 0.11B | 0.43B | -0.66B | -0.88B | -0.09B |
|
Dividends Paid - Common
|
-0.10B | -0.10B | -0.10B | -0.11B | -0.13B | -0.14B | -0.13B | 0.24 | 0.28 | -0.15B | 0.28 | 0.29 | 0.31 | -0.17B | 0.30 | 0.30 | 0.32 | -0.17B | | -0.20B | | | | -0.21B | | | 0.58B | -0.49B | 0.52B | 0.53B | 0.60B | 0.57B | 0.58B | 0.93B | 1.12B | 1.11B | 1.14B | 1.13B | 1.22B | 1.18B | 1.23B | 1.26B | 1.34B | 1.38B | 1.34B | 1.34B | 1.38B | 1.37B | 1.33B | 1.28B | 1.33B | 1.34B | 1.34B | 1.39B | 1.44B | 1.42B | 1.46B | 1.42B | 1.43B | 1.48B | 1.49B |
|
Exchange Rate Effect
|
-0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.02B | 0.01B | | -0.01B | | | | | | | | 0.02B | | 0.05B | | | | -0.03B | | | -0.01B | -0.02B | -0.04B | 0.00B | 0.02B | 0.01B | -0.01B | 0.03B | -0.01B | -0.01B | 0.01B | 0.05B | 0.01B | -0.02B | -0.01B | 0.00B | -0.01B | -0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.03B | -0.01B | 0.00B | -0.02B | 0.01B | -0.16B | 0.12B | 0.02B | -0.03B | 0.06B | 0.01B | -0.05B | 0.02B |
|
Change in Cash
|
0.09B | -0.01B | 0.06B | -0.23B | 0.11B | -0.05B | 0.29B | 0.00B | | 0.37B | | | | -0.42B | | | | 0.07B | | -0.06B | | | | 0.56B | | | -0.28B | 0.13B | -0.22B | -0.20B | 0.11B | -0.08B | 0.08B | -0.07B | 0.09B | 0.01B | 0.08B | -0.15B | 0.12B | -0.25B | 0.15B | -0.15B | 0.03B | -0.05B | 0.04B | -0.15B | 0.11B | 0.50B | -0.02B | -0.11B | 0.11B | 0.03B | 1.16B | 2.45B | -3.41B | 1.69B | -1.17B | -0.07B | 0.22B | -0.65B | 0.17B |
|
Beginning Cash Balance
|
0.31B | 0.42B | 0.39B | 0.60B | 0.25B | 0.41B | 0.31B | 0.70B | | 0.72B | | 1.79B | | 1.47B | | 0.72B | | 1.08B | 0.70B | 1.08B | 0.26B | 0.49B | | 0.79B | 0.05B | 0.00B | 0.28B | 1.45B | 0.22B | 0.58B | 0.38B | 0.43B | 0.41B | 0.46B | 0.44B | 0.52B | 0.54B | 0.64B | 0.47B | 0.58B | 0.35B | 0.50B | 0.34B | 0.36B | 0.31B | 0.38B | 0.22B | 0.32B | 0.81B | 0.74B | 0.62B | 0.74B | 0.78B | 1.88B | 4.31B | 0.93B | 2.55B | 1.36B | 1.23B | 1.52B | 0.86B |
|
Free Cash Flow
|
| | | | | | | | | 0.64B | | | | -1.61B | | | | -2.52B | | 1.24B | | | | 2.72B | | 793.18B | 0.10B | 3.21B | -0.30B | -0.85B | 1.23B | 1.35B | 0.09B | 0.21B | 0.42B | 0.99B | 1.21B | 0.32B | 1.24B | 0.87B | 0.65B | 0.49B | 0.40B | 0.67B | 0.12B | -0.03B | 1.49B | 1.24B | 0.72B | 1.60B | 2.02B | 1.84B | 1.41B | 1.79B | 1.46B | 1.07B | 0.98B | 0.80B | 0.93B | 0.97B | 0.40B |
|
Net Cash Flow
|
| | | | | | | | | -0.28B | | | | -3.21B | | | | -5.03B | | -0.29B | | -603.22B | | 0.59B | | 799.92B | -0.27B | 0.15B | -0.19B | -0.21B | 0.09B | -0.09B | 0.09B | -0.10B | 0.10B | 0.02B | 0.07B | -0.19B | 0.11B | -0.23B | 0.15B | -0.16B | 0.03B | -0.04B | 0.04B | -0.16B | 0.11B | 0.48B | -0.06B | -0.10B | 0.10B | 0.05B | 1.15B | 2.61B | -3.53B | 1.67B | -1.14B | -0.13B | 0.22B | -0.60B | 0.15B |