|
Net Income
|
-1.44B | 2.26B | 1.01B | 0.88B | 2.08B | 2.60B | 1.69B | 0.19B | 2.56B | 2.40B | 1.65B | 13.61B | 1.40B | 1.04B | 1.63B | 1.62B | 1.61B | 1.23B | 1.27B | 0.50B | 1.31B | 1.55B | 1.07B | -2.71B | 1.15B | 1.75B | 2.19B | 1.86B | 2.46B | 1.97B | 0.96B | -0.78B | 1.60B | 2.06B | 1.58B | 2.52B | 1.75B | 1.07B | 0.99B | -0.11B | 1.18B | 0.15B | 0.42B | -1.67B | -1.99B | 1.12B | 2.39B | -2.79B | 3.26B | 0.55B | 1.82B | 12.27B | -3.12B | 0.64B | -0.93B | 1.26B | 1.66B | 2.02B | 1.17B | -0.52B | 1.33B | 1.83B | 0.90B | 1.83B | 0.47B | -0.03B | 2.45B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B | 2.43B | 2.56B | 2.32B | 2.38B | 2.44B | 2.36B | 1.87B | 2.08B | 2.10B | 1.54B | 1.84B | 1.84B | 1.86B | 1.92B | 1.90B | 1.97B | 1.90B | 1.88B | 1.90B | 2.01B | 1.88B | 1.91B | 1.84B | 1.93B | 1.85B | 1.90B | 1.98B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.09B | 0.08B | 0.07B | -0.01B | 0.04B | 0.07B | 0.06B | 0.03B | 0.04B | 0.14B | 0.08B | 0.04B | 0.07B | 0.10B | 0.11B | 0.06B | 0.10B | 0.14B | 0.11B | 0.11B | 0.13B | 0.15B | 0.13B | 0.11B | 0.12B | 0.15B | 0.13B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 0.22B | -0.02B | -0.60B | -0.97B | 0.70B | -0.05B | 0.32B | -1.25B | 0.43B | -0.08B | 0.31B | -1.22B | -1.05B | -0.11B | -0.40B | -0.35B | 0.02B | -0.01B | -0.05B | -1.60B | -0.03B | 0.23B | -0.54B | 0.68B | -0.05B | 0.27B | -0.73B |
|
Gains from Investment Securities
|
0.34B | 0.34B | -0.05B | -0.24B | 0.08B | -0.14B | 0.14B | -0.34B | -0.15B | 0.17B | -0.39B | -0.09B | 0.03B | 0.22B | 0.13B | 0.21B | -0.17B | 0.07B | -0.12B | 0.93B | -0.10B | -0.02B | -0.03B | -0.64B | -0.12B | 0.01B | -0.30B | 1.06B | 0.01B | -0.03B | -0.02B | 0.22B | 0.00B | -0.02B | 0.00B | -0.23B | 0.15B | 0.03B | 0.02B | -0.41B | -0.05B | 0.03B | -0.05B | -0.13B | -0.12B | -0.22B | -0.01B | -0.15B | -0.07B | 0.02B | 0.43B | -0.08B | -0.20B | -0.31B | -2.47B | -0.35B | 0.70B | 0.35B | 0.57B | 1.12B | 0.64B | 0.66B | 0.90B | 0.12B | 0.04B | -0.31B | 0.70B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
4.02B | 5.35B | 5.71B | 0.40B | 2.68B | 3.77B | 3.78B | 1.24B | 2.50B | 3.73B | 3.79B | -0.23B | 2.08B | 3.90B | 3.43B | -0.36B | 0.21B | 6.08B | 3.84B | 0.32B | 2.22B | 4.75B | 5.37B | 2.17B | 2.41B | 5.21B | 6.46B | 2.15B | 4.15B | 7.74B | 5.16B | 2.80B | 4.34B | 5.62B | 5.00B | 3.15B | 3.51B | 4.97B | 5.18B | 1.36B | 3.54B | 6.46B | 4.73B | 2.90B | -0.47B | 9.12B | 11.09B | 4.54B | 4.49B | 0.76B | 7.01B | 3.53B | -1.08B | 2.95B | 3.81B | 1.18B | 2.80B | 5.04B | 4.59B | 2.49B | 1.39B | 5.51B | 5.50B | 3.03B | 3.68B | 6.32B | 7.40B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | -0.29B | -0.30B | -0.30B | -0.31B | -0.30B | -0.29B | -0.35B | -0.36B | -0.36B | -0.35B | -0.32B | -0.32B | -0.31B | -0.30B | -0.27B | -0.27B | -0.27B | -0.28B | -0.30B | -0.31B | -0.38B | -0.40B | 1.99B | -2.92B | -0.46B | -0.47B | 2.31B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B | 2.43B | 2.56B | 2.32B | 2.38B | 2.44B | 2.36B | 1.87B | 2.08B | 2.10B | 1.54B | 1.84B | 1.84B | 1.86B | 1.92B | 1.90B | 1.97B | 1.90B | 1.88B | 1.90B | 2.01B | 1.88B | 1.91B | 1.84B | 1.93B | 1.85B | 1.90B | 1.98B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.24B | 0.72B | 0.06B | -0.21B | -0.04B | -0.18B | 0.15B | 0.14B | 0.59B | 0.32B | 0.42B | -0.19B | 0.96B | 0.90B | 0.51B | -1.19B | 0.73B | 1.06B | 1.17B | -0.34B | 0.81B | 0.80B | 0.44B | 0.45B | 1.29B | 2.21B | 0.18B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 2.94B | 1.99B | 0.30B | 0.03B | 0.19B | -2.68B | 6.34B | 2.95B | 0.19B | -6.63B | 5.93B | 0.47B | 1.71B | 1.47B | 5.27B | -1.19B | 2.32B | 3.81B | 3.06B | 0.63B | 3.33B | 1.94B | 4.12B | -0.96B | 3.02B | 4.27B | 3.34B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.07B | -0.23B | | -0.21B | 0.04B | -0.09B | 0.33B | -0.11B | -0.14B | 0.13B | -0.07B | 0.13B | -0.01B | 0.24B | 0.30B | 0.09B | 0.06B | 0.14B | 0.38B | 0.04B | -0.35B | 0.66B | 0.09B | 0.03B | 0.18B | 0.21B |
|
Capital Expenditures
|
1.07B | 0.98B | 0.94B | 1.07B | 1.07B | 0.96B | 0.92B | 1.15B | 0.93B | 1.09B | 1.11B | 1.16B | 1.09B | 1.19B | 1.32B | 1.89B | 1.48B | 1.59B | 1.58B | 1.94B | 1.52B | 1.91B | 1.88B | 2.15B | 1.80B | 1.73B | 1.82B | 1.84B | 1.51B | 1.70B | 1.71B | 2.08B | 1.71B | 1.56B | 1.67B | 2.11B | 1.78B | 1.91B | 1.98B | 2.12B | 1.63B | 1.92B | 1.80B | 2.27B | 1.78B | 1.18B | 1.26B | 1.53B | 1.37B | 1.51B | 1.57B | 1.77B | 1.37B | 1.70B | 1.73B | 2.06B | 1.78B | 1.95B | 2.21B | 2.29B | 2.09B | 2.10B | 1.99B | 2.50B | 1.82B | 2.09B | 2.12B |
|
Acquisitions
|
| | | | | | | | | | | | | | 0.19B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.17B | 0.01B | 0.21B | 0.00B | | | 1.32B | | | 0.14B | 0.01B | 0.18B | 0.01B | 0.06B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | 12.44B | 12.46B | 12.34B | 12.64B | 12.88B | 12.33B | 12.71B | 10.21B | 13.61B | 12.21B | 12.48B | 14.30B | 12.66B | 12.65B | 11.99B | 12.15B | 11.54B | 10.60B | 11.17B | 11.35B | 11.21B | 10.84B | 11.24B | 11.29B | 11.32B | 11.30B | 10.98B | 11.56B | 11.77B |
|
Change in Acquisitions & Divestments
|
19.07B | 18.77B | 18.79B | 17.70B | 17.99B | 34.13B | 22.51B | 26.45B | 26.48B | 20.20B | 15.76B | 8.36B | 17.70B | 17.21B | 28.21B | 30.63B | 38.76B | 27.97B | 27.34B | 24.18B | 13.78B | 10.62B | 14.76B | 11.11B | 11.33B | 11.87B | 9.68B | 7.89B | 5.68B | | | | | | | | | | 4.58B | 3.19B | 4.44B | 4.10B | 3.99B | 4.40B | 5.00B | 5.81B | 13.60B | 7.99B | 11.69B | 12.17B | 4.59B | 4.79B | 7.12B | 4.14B | 4.95B | 2.91B | 4.41B | 3.17B | 2.80B | 2.32B | 3.58B | 3.23B | 3.80B | 1.74B | 3.62B | 1.98B | 1.91B |
|
Cash from Investing Activities
|
0.67B | 5.03B | -2.82B | 3.75B | 1.17B | 1.68B | -2.22B | 6.29B | 6.89B | -4.07B | -1.83B | -4.03B | -4.51B | -3.04B | -5.07B | -1.67B | -3.85B | -7.21B | -4.26B | -4.41B | -5.66B | -6.02B | -3.91B | -5.53B | -4.96B | -3.99B | -7.71B | -9.50B | -6.97B | -5.13B | -5.95B | -7.24B | -3.65B | -5.21B | -3.66B | -6.83B | -6.54B | -2.48B | -3.57B | -3.67B | -1.33B | -2.49B | -4.55B | -5.35B | -3.11B | -11.10B | 1.34B | -5.75B | -0.49B | 6.67B | -1.17B | -2.26B | 3.31B | 0.83B | -3.52B | -4.97B | -1.98B | -4.18B | -4.06B | -7.41B | -5.88B | -6.04B | -5.59B | -6.86B | 0.21B | -3.22B | -7.38B |
|
Other financing activities
|
-0.09B | -0.47B | -0.22B | -0.22B | 0.08B | -0.04B | -0.03B | 0.10B | 0.09B | 0.02B | -0.03B | 0.01B | 0.08B | -0.04B | 0.11B | -0.00B | 0.10B | 0.05B | 0.10B | 0.00B | 0.02B | -0.01B | 0.03B | -0.01B | -0.25B | -0.03B | -0.02B | -0.07B | -0.06B | -0.03B | -0.01B | -0.01B | -0.09B | -0.02B | -0.02B | -0.03B | -0.07B | -0.03B | -0.09B | -0.01B | -0.08B | -0.07B | -0.02B | -0.05B | -0.07B | -0.11B | -0.06B | 0.06B | -0.10B | 0.01B | -0.07B | 0.06B | -0.16B | -0.04B | -0.04B | -0.03B | -0.14B | -0.06B | -0.03B | -0.01B | -0.19B | -0.06B | -0.04B | -0.04B | -0.12B | -0.03B | -0.05B |
|
Cash from Financing Activities
|
-4.90B | -8.23B | -1.32B | -8.38B | -0.11B | -11.06B | -2.40B | -10.85B | -3.28B | -3.72B | -2.21B | 4.97B | 0.37B | -0.72B | -0.04B | 4.09B | 1.97B | 0.71B | 1.67B | 3.79B | 1.99B | -0.19B | 0.61B | 1.01B | 4.58B | -0.84B | 3.40B | 7.13B | 4.28B | -1.29B | -2.88B | 7.29B | 1.12B | -2.16B | -0.13B | 4.56B | 2.41B | -3.21B | 0.14B | 0.53B | 1.87B | -2.68B | -1.63B | -0.69B | 12.45B | 6.94B | -19.36B | 2.28B | -7.79B | -6.41B | -1.22B | -8.08B | -1.66B | -4.58B | 1.70B | 7.05B | -3.87B | 3.41B | -0.34B | 3.38B | -0.46B | 0.84B | 3.31B | 3.79B | -6.12B | -1.29B | 3.85B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | 0.19B | 0.19B | 0.19B | 0.19B | 0.39B | 0.39B | 0.39B | 0.40B | 0.49B | 0.49B | 0.48B | 0.48B | 0.59B | 0.60B | 0.59B | 0.59B | 1.59B | 0.60B | 0.60B | 0.60B | 0.80B | 0.60B | 0.60B | 0.60B | 1.11B | 0.61B | 0.60B | 0.62B | 0.60B | 0.60B | 0.60B | 0.61B | 0.60B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.41B | 0.41B | 0.41B | 0.61B | 0.63B | 3.24B | 0.61B | 0.61B | 0.69B | 1.34B | 0.61B | 0.61B | 0.66B | 1.21B | 0.62B | 0.61B |
|
Exchange Rate Effect
|
-0.31B | 0.61B | 0.21B | -0.05B | -0.28B | -0.42B | 0.51B | 0.14B | 0.40B | 0.23B | -0.70B | -0.09B | 0.16B | -0.29B | 0.12B | 0.06B | -0.17B | -0.03B | 0.14B | 0.02B | -0.03B | 0.05B | -0.32B | -0.21B | -0.43B | 0.15B | -0.35B | -0.19B | 0.19B | -0.17B | -0.06B | -0.23B | 0.10B | 0.17B | 0.17B | 0.05B | 0.12B | -0.40B | -0.02B | -0.07B | 0.03B | -0.01B | -0.18B | 0.20B | -0.45B | 0.07B | 0.22B | 0.39B | -0.09B | 0.09B | -0.15B | -0.08B | -0.02B | -0.34B | -0.40B | 0.36B | 0.07B | -0.00B | -0.18B | 0.01B | -0.17B | -0.07B | 0.28B | -0.49B | 0.12B | 0.36B | -0.04B |
|
Change in Cash
|
-1.16B | 2.76B | 1.77B | -4.28B | 3.46B | -6.03B | -0.33B | -3.19B | 6.51B | -3.84B | -0.95B | 0.62B | -1.90B | -0.14B | -1.56B | 2.12B | -1.84B | -0.46B | 1.39B | -0.28B | -1.49B | -1.41B | 1.75B | -2.56B | 1.61B | 0.53B | 1.79B | -0.41B | 1.65B | 1.15B | -3.72B | 2.62B | 1.91B | -1.59B | 1.38B | 0.92B | -0.50B | -1.12B | 1.73B | -1.85B | 4.11B | 1.29B | -1.62B | -2.94B | 8.42B | 5.02B | -6.71B | 1.46B | -3.88B | 1.11B | 4.46B | -6.89B | 0.55B | -1.15B | 1.59B | 3.62B | -2.98B | 4.26B | 0.01B | -1.52B | -5.12B | 0.24B | 3.50B | -0.54B | -2.11B | 2.17B | 3.83B |
|
Beginning Cash Balance
|
21.80B | 20.64B | 23.40B | 25.18B | 20.89B | 24.36B | 18.32B | 17.99B | 14.80B | 21.31B | 17.41B | 16.53B | 17.15B | 15.24B | 15.10B | 13.54B | 15.66B | 13.82B | 13.36B | 14.75B | 14.47B | 12.98B | 11.57B | 13.32B | 10.76B | 12.37B | 12.90B | 14.69B | 14.27B | 15.92B | 17.06B | 13.29B | 15.92B | 17.81B | 16.21B | 17.57B | 18.44B | 17.94B | 16.83B | 18.57B | 16.74B | 20.83B | 22.15B | 20.44B | 17.55B | 25.97B | 30.97B | 23.78B | 25.71B | 21.84B | 22.97B | 27.43B | 20.47B | 20.66B | 19.96B | 21.52B | 25.12B | 22.14B | 26.42B | 26.39B | 24.84B | 19.71B | 19.95B | 23.47B | 22.98B | 20.85B | 22.95B |
|
Free Cash Flow
|
2.95B | 4.37B | 4.77B | -0.67B | 1.61B | 2.81B | 2.86B | 0.09B | 1.57B | 2.64B | 2.68B | -1.39B | 0.98B | 2.71B | 2.11B | -2.25B | -1.27B | 4.48B | 2.26B | -1.62B | 0.70B | 2.84B | 3.49B | 0.01B | 0.61B | 3.48B | 4.63B | 0.31B | 2.64B | 6.05B | 3.46B | 0.72B | 2.63B | 4.06B | 3.33B | 1.03B | 1.74B | 3.06B | 3.20B | -0.76B | 1.91B | 4.54B | 2.93B | 0.63B | -2.25B | 7.94B | 9.83B | 3.01B | 3.12B | -0.76B | 5.43B | 1.76B | -2.45B | 1.25B | 2.08B | -0.89B | 1.02B | 3.09B | 2.38B | 0.20B | -0.71B | 3.41B | 3.51B | 0.53B | 1.86B | 4.23B | 5.28B |
|
Net Cash Flow
|
-0.22B | 2.15B | 1.57B | -4.23B | 3.74B | -5.61B | -0.84B | -3.32B | 6.11B | -4.07B | -0.25B | 0.71B | -2.07B | 0.15B | -1.68B | 2.06B | -1.67B | -0.43B | 1.25B | -0.30B | -1.45B | -1.46B | 2.07B | -2.35B | 2.04B | 0.38B | 2.14B | -0.22B | 1.45B | 1.32B | -3.67B | 2.84B | 1.80B | -1.75B | 1.21B | 0.87B | -0.62B | -0.71B | 1.75B | -1.78B | 4.08B | 1.29B | -1.45B | -3.14B | 8.87B | 4.95B | -6.93B | 1.08B | -3.79B | 1.02B | 4.62B | -6.81B | 0.57B | -0.81B | 1.99B | 3.26B | -3.05B | 4.27B | 0.19B | -1.53B | -4.95B | 0.31B | 3.23B | -0.04B | -2.23B | 1.81B | 3.88B |