|
Net Income
|
0.45B | 0.28B | 0.03B | 0.24B | 0.21B | 0.11B | 0.00B | -0.01B | 0.20B | 0.11B | -0.00B | 0.00B | -0.00B | 0.01B | -0.14B | 0.03B | 0.02B | 0.01B | 0.01B | -0.01B | 0.02B | 0.04B | 0.47B | -0.00B | 0.22B | 0.77B | 0.24B | 0.04B | 0.34B | -0.00B | 0.01B | -0.49B | -0.01B | -0.19B | 0.02B | 0.01B | -0.24B | -0.03B | -0.00B | 0.91B | 3.56B | 1.21B | 1.19B | 1.31B | -0.96B | 0.67B | -0.40B | 0.83B | 3.64B | 0.91B | 0.91B | 1.23B | 1.49B | 1.62B | 1.32B | 1.44B | 1.45B | 1.23B | 1.05B | 1.57B | 1.69B | 1.99B | 1.43B | 1.45B | 1.72B | 1.46B | 1.29B |
|
Share-based Compensation
|
| | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B |
|
Deferred Taxes
|
0.29B | 0.15B | | | 0.21B | | | | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.03B | -0.01B | -0.00B | -0.07B | -0.18B | 0.20B | 0.11B | 0.01B | -0.05B | -0.02B | -0.02B | -0.06B | 0.04B | -0.21B | 0.05B | 0.03B | 0.06B | 0.04B | -0.04B | -0.02B | 0.12B | 1.81B | 0.01B | -0.08B | 0.07B | 0.01B | -0.10B | 0.24B | 0.05B | -0.41B | -0.04B | -0.08B | -0.03B | 0.37B | -0.07B | -0.07B | -0.07B | 0.34B | -0.03B | -0.07B | -0.05B | 0.34B | -0.05B | -0.08B | -0.05B | 0.39B | -0.07B | 0.12B | 0.11B | 0.11B | 0.02B | -0.01B | 0.06B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | -0.21B | 0.12B | 0.01B | 0.01B | -0.00B | 2.74B | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 0.01B | 0.14B | -0.02B | -0.00B | 0.11B | 0.04B | 0.06B | | | -0.36B | 0.10B | 0.02B | -0.01B | 0.04B | 0.07B | -0.02B | 0.05B | 0.07B | 0.06B | -0.18B | 0.23B | 0.15B | 0.08B | -0.18B | 0.31B | 0.31B | 0.06B | 0.03B | -0.05B | 0.31B | 0.07B | -0.03B | 0.01B | 0.11B | -0.11B | -0.00B | 0.03B | 0.27B | 0.23B | -0.09B | 0.13B | 0.04B | -0.10B | -0.06B | -0.01B | -0.01B | -0.12B | -0.00B | 0.04B | 0.05B | 0.09B | 0.06B | -0.14B | 0.07B | -0.13B | 0.03B | 0.20B | 0.09B | 0.08B | 0.04B | -0.01B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.00B | | | 0.01B | 0.01B | | | | -0.15B | | | | | | | | | | | | | | | | | | | 0.01B | 0.94B | | | | 0.43B | 0.05B | | 0.01B | 0.01B | 1.32B | 0.00B | 1.47B | 0.08B | 0.00B | 0.01B | | 0.01B | 0.30B | | 0.09B | | 0.00B | 0.01B | 0.00B | | | 0.05B | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Working Capital
|
0.66B | 0.13B | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
25.43B | 30.55B | 28.37B | 47.01B | 41.75B | -41.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.31B | 5.17B | 0.25B | 178.00 | 163.00 | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.11B | 0.27B | 0.25B | 0.00B | 0.00B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.09B | 0.17B | 0.04B | -0.06B | -0.21B | 0.08B | 0.15B | 0.00B | -0.03B | 0.43B | 0.30B | -0.00B | 0.09B | -0.23B | -0.25B | -0.26B | 0.38B | 0.35B | 0.20B | 0.68B | -0.06B | 0.04B | -0.09B | 0.16B | -0.12B | 0.23B | 0.18B | 0.40B | -0.77B | 0.38B | -0.76B | 0.40B | -0.07B | 0.19B | 0.28B | -0.07B | -0.00B | 0.18B | -0.18B | 0.22B | -0.14B | 0.05B | -0.53B | -0.13B | -0.31B | 0.46B | 0.32B | 0.41B | -0.52B | 1.29B | -0.80B | -0.09B | -0.29B | 1.63B | -0.87B | 0.45B | 0.23B | 0.39B | 0.12B | 0.17B | 0.19B |
|
Cash from Operations
|
0.41B | 0.24B | 0.07B | 0.00B | 0.48B | 0.33B | 0.13B | 0.16B | 0.36B | 0.34B | 0.40B | 0.28B | 0.08B | 0.35B | 0.47B | 0.18B | 0.33B | 0.80B | 0.72B | 0.57B | 0.83B | 1.07B | 0.61B | 0.67B | 0.57B | 0.54B | 1.03B | 0.83B | 0.98B | 0.40B | 0.84B | 1.10B | 0.77B | 0.69B | 1.95B | 1.02B | 2.14B | 1.02B | 2.13B | 2.21B | 1.81B | 2.08B | 2.07B | 2.09B | 1.83B | 1.33B | 2.30B | 1.91B | 5.16B | 2.00B | 2.26B | 1.74B | 2.37B | 2.35B | 2.99B | 1.34B | 3.35B | 2.54B | 2.37B | 1.30B | 3.77B | 2.27B | 2.87B | 2.59B | 2.92B | 2.76B | 2.57B |
|
Amortization of Deferred Charges
|
| | | | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | 0.07B | -0.09B | 0.01B | -0.03B | 0.04B | -0.04B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.09B | 0.12B | 0.10B | 0.14B | 0.15B | 0.15B | 0.16B | 0.15B | 0.21B | 0.21B | 0.30B | 0.31B | 0.32B | 0.33B | 0.35B | 0.37B | 0.45B | 0.42B | 0.48B | 0.49B | 0.51B | 0.52B | 0.42B | 0.56B | 0.54B | 0.55B | 0.62B | 0.63B | 0.61B | 0.64B | 0.68B | 0.67B | 0.69B | 0.75B | 0.75B | 0.77B | 0.79B | 0.78B | 0.80B | 0.87B | 0.94B | 0.91B | 0.96B | 0.95B | 0.94B | 0.94B | 0.98B | 1.03B | 1.05B | 1.03B | 1.06B | 1.06B | 1.06B | 1.11B | 1.16B | 1.25B | 1.21B | 1.32B | 1.37B | 1.37B | 1.38B | 1.44B |
|
Capital Expenditures
|
-0.26B | 90.27B | -0.19B | 1.45B | 0.12B | 0.51B | 0.50B | 0.38B | 0.28B | 0.51B | 0.44B | 0.58B | 0.59B | 0.70B | 0.94B | 1.03B | 0.76B | 0.74B | 1.00B | 1.00B | 0.94B | 1.20B | 1.58B | 1.67B | 2.16B | 2.02B | 2.51B | 2.38B | 1.95B | 1.77B | 2.15B | 1.89B | 1.41B | 1.47B | 3.25B | 2.32B | 1.74B | 1.80B | 1.64B | 2.23B | 1.15B | 1.67B | 1.36B | 1.78B | 1.62B | 1.27B | 1.14B | 1.10B | 0.70B | 0.73B | 0.62B | 0.78B | 0.75B | 0.71B | 1.03B | 0.89B | 0.85B | 0.88B | 0.70B | 0.70B | 0.80B | 0.81B | 1.09B | 1.47B | 1.22B | 1.66B | 1.30B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.07B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.00B | 0.02B | 0.01B | | | 0.01B | 0.03B | | 0.00B | 0.02B | 0.03B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.02B | 0.01B | | 0.00B | 0.01B | 0.05B | | 0.00B | 0.02B | 0.01B | | 0.00B | 0.00B | 0.01B | | 0.00B | | |
|
Acquisitions
|
-0.01B | -0.00B | 0.00B | -0.02B | 0.15B | -0.02B | 0.19B | 0.02B | 0.00B | 1.95B | 0.02B | 0.00B | 0.01B | | | | | 0.01B | | 0.40B | 0.21B | 0.19B | 1.39B | 0.57B | 0.37B | 0.10B | 0.03B | 0.28B | 0.00B | -0.00B | 0.33B | | 0.33B | 0.24B | 0.00B | -0.27B | 0.01B | 0.14B | 0.09B | 0.23B | 0.01B | 0.00B | | | | | | | | | | 0.20B | 0.59B | | 0.47B | 0.08B | | 0.93B | | -0.82B | 0.18B | 0.03B | 1.96B | -1.92B | 0.01B | 0.09B | 0.09B |
|
Divestments
|
| | | | | | | | | | | 0.03B | 1.38B | 0.06B | | | | | 0.97B | -1.32B | 0.38B | 0.38B | 0.06B | | 0.03B | 0.03B | 0.06B | -0.48B | 0.02B | -0.29B | -0.09B | -0.12B | 0.09B | 0.00B | 0.02B | 0.02B | 3.21B | -0.01B | | | 0.09B | | | 0.01B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.01B | 0.01B | 0.09B | 0.05B | | 0.26B | | 0.03B | -0.00B | 0.02B | 0.02B | 0.02B | 0.97B | | -0.92B | 0.02B | 0.04B | 0.02B |
|
Cash from Investing Activities
|
-0.38B | -0.49B | -0.35B | -0.12B | -0.27B | -0.52B | -0.61B | -0.43B | -0.29B | -2.45B | -0.59B | -0.54B | -2.16B | -0.58B | -0.88B | -0.58B | -0.70B | -0.73B | 0.60B | -1.51B | -0.80B | -0.87B | -2.91B | -2.22B | -2.58B | -2.09B | -2.49B | -2.58B | -1.94B | -1.56B | -2.58B | -2.90B | 0.24B | -1.78B | -3.25B | -0.82B | -1.70B | -1.44B | -1.63B | -2.31B | -1.10B | -1.84B | -1.48B | -2.51B | -1.56B | -1.21B | -1.10B | -1.04B | -0.64B | -0.69B | -0.58B | -0.87B | -1.27B | -0.68B | -1.12B | -0.94B | -0.80B | -1.89B | -0.67B | -0.96B | -1.20B | 0.04B | -3.28B | -1.47B | -1.20B | -1.70B | -1.53B |
|
Other financing activities
|
| | | | | | 0.03B | 0.01B | -0.00B | 0.02B | 0.00B | 0.03B | 0.10B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.08B | 0.22B | 0.18B | 0.18B | 0.26B | 0.13B | 0.14B | -0.09B | 0.05B | 0.11B | 0.35B | 0.46B | 0.29B | 0.23B | 0.09B | 0.12B | 0.21B | 0.14B | 0.07B | 0.07B | 0.07B | 0.10B | 0.08B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.11B | 0.37B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.64B | | | 0.00B | 0.05B | 0.00B | 0.06B |
|
Cash from Financing Activities
|
-0.01B | 0.26B | 0.22B | 0.14B | 0.11B | -0.11B | 0.49B | 0.27B | -0.01B | 2.12B | 0.21B | 0.22B | 2.25B | 0.15B | 0.36B | 0.60B | 0.61B | -0.06B | -0.77B | 0.35B | 0.39B | 0.03B | 2.17B | 1.29B | 3.03B | 1.31B | 0.85B | 1.60B | 1.16B | 0.97B | 1.79B | 2.01B | -1.21B | 1.13B | 1.38B | -0.35B | -2.97B | 0.39B | -0.63B | 0.13B | -0.61B | -0.32B | -0.82B | 0.50B | -0.37B | -0.17B | -1.08B | -0.78B | -4.53B | -1.38B | -1.65B | -0.85B | -0.32B | -2.43B | -1.89B | -0.46B | -2.47B | -0.65B | -1.52B | -0.69B | -0.79B | -3.61B | 0.06B | -1.11B | -1.58B | -1.27B | 2.29B |
|
Dividends Paid - Common
|
| | | | -0.12B | 0.36B | 0.15B | 0.18B | 0.18B | 0.20B | 0.20B | 0.20B | 0.22B | 0.23B | 0.24B | 0.33B | 0.33B | 0.35B | 0.37B | 0.38B | 0.40B | 0.47B | 0.50B | 0.55B | 0.56B | 0.57B | 0.58B | 0.62B | 0.66B | 0.69B | 0.68B | 0.74B | 0.75B | 0.65B | 0.76B | 0.81B | 0.89B | 0.90B | 0.95B | 0.38B | 0.80B | 0.75B | 0.75B | 0.75B | 0.77B | 0.81B | 0.81B | 0.41B | 0.41B | 0.49B | 0.48B | 0.52B | 0.61B | 0.73B | 0.78B | 0.93B | 1.00B | 1.09B | 1.03B | 1.12B | 1.13B | 1.21B | 1.10B | 1.19B | 1.13B | 1.22B | 1.15B |
|
Change in Cash
|
0.01B | 0.01B | -0.06B | 0.02B | 0.32B | -0.30B | 0.00B | -0.00B | 0.06B | 0.01B | 0.02B | -0.04B | 0.17B | -0.07B | -0.05B | 0.20B | 0.24B | 0.01B | 0.56B | -0.59B | 0.42B | 0.22B | -0.13B | -0.26B | 1.02B | -0.24B | -0.60B | -0.43B | 0.20B | -0.32B | -0.00B | 0.01B | -0.11B | 0.03B | 0.10B | -0.14B | 0.21B | -0.03B | -0.12B | 0.02B | 0.11B | -0.08B | -0.23B | 0.08B | -0.10B | -0.04B | 0.12B | 0.09B | -0.01B | -0.07B | 0.03B | 0.02B | 0.78B | -0.76B | -0.03B | -0.07B | 0.07B | | 0.18B | -0.35B | 1.78B | -1.30B | -0.35B | 0.01B | 0.14B | -0.21B | 3.33B |
|
Beginning Cash Balance
|
0.09B | 0.11B | 0.16B | -0.02B | 0.07B | 0.38B | 0.08B | 0.09B | 0.09B | 0.14B | 0.15B | 0.05B | 0.13B | 0.29B | 0.22B | 0.17B | 0.37B | 0.61B | 0.62B | 1.18B | 0.59B | 1.01B | 1.23B | 1.10B | 0.85B | 1.86B | 1.62B | 1.01B | 0.61B | 0.78B | 0.01B | 0.46B | 0.47B | 0.35B | 0.38B | 0.47B | 0.34B | 0.55B | 0.52B | 0.40B | 0.42B | 0.53B | 0.45B | 0.21B | 0.29B | 0.20B | 0.15B | 0.28B | 0.37B | 0.35B | 0.28B | 0.31B | 0.34B | 1.11B | 0.35B | 0.33B | 0.26B | 0.33B | 0.33B | 0.51B | 0.16B | 1.95B | 0.65B | 0.30B | 0.31B | 0.45B | 0.24B |
|
Free Cash Flow
|
0.68B | -90.03B | 0.26B | -1.45B | 0.36B | -0.18B | -0.37B | -0.22B | 0.08B | -0.17B | -0.03B | -0.30B | -0.52B | -0.35B | -0.47B | -0.85B | -0.43B | 0.05B | -0.28B | -0.43B | -0.11B | -0.13B | -0.96B | -1.00B | -1.58B | -1.49B | -1.47B | -1.55B | -0.96B | -1.38B | -1.31B | -0.79B | -0.64B | -0.78B | -1.30B | -1.30B | 0.40B | -0.78B | 0.50B | -0.02B | 0.67B | 0.41B | 0.71B | 0.31B | 0.21B | 0.06B | 1.16B | 0.81B | 4.46B | 1.27B | 1.65B | 0.96B | 1.62B | 1.65B | 1.95B | 0.45B | 2.50B | 1.66B | 1.67B | 0.59B | 2.98B | 1.46B | 1.79B | 1.12B | 1.69B | 1.10B | 1.27B |
|
Net Cash Flow
|
0.01B | 0.01B | -0.06B | 0.02B | 0.32B | -0.30B | 0.00B | -0.00B | 0.06B | 0.01B | 0.02B | -0.04B | 0.17B | -0.07B | -0.05B | 0.20B | 0.24B | 0.01B | 0.56B | -0.59B | 0.42B | 0.22B | -0.13B | -0.26B | 1.02B | -0.24B | -0.60B | -0.14B | 0.20B | -0.20B | 0.05B | 0.21B | -0.19B | 0.04B | 0.08B | -0.15B | -2.53B | -0.03B | -0.12B | 0.03B | 0.11B | -0.08B | -0.23B | 0.08B | -0.10B | -0.04B | 0.12B | 0.09B | -0.01B | -0.07B | 0.03B | 0.02B | 0.78B | -0.76B | -0.03B | -0.07B | 0.07B | | 0.18B | -0.35B | 1.78B | -1.30B | -0.35B | 0.01B | 0.14B | -0.21B | 3.33B |