|
Net Income
|
0.33B | 0.32B | 0.52B | 0.24B | 0.30B | 0.37B | 1.01B | 0.49B | 0.70B | 0.60B | 0.44B | 0.46B | 0.78B | 0.45B | 0.55B | 0.73B | 0.05B | 0.20B | 0.58B | 0.60B | 0.69B | 0.71B | 0.70B | 0.66B | 0.49B | 0.56B | 0.65B | 0.74B | 0.56B | 0.60B | 0.66B | 0.53B | 0.52B | 0.60B | 0.57B | 0.62B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Share-based Compensation
|
0.03B | 0.04B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | 0.02B | 0.05B | 0.03B | 0.03B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.06B | 0.02B | 0.02B | 0.02B | 0.08B | 0.03B | 0.03B | 0.03B | 0.08B | 0.04B | 0.03B | 0.03B | 0.06B | 0.04B | 0.03B | 0.03B |
|
Deferred Taxes
|
0.01B | -0.01B | 0.02B | -0.17B | -0.01B | 0.01B | -0.09B | -0.15B | 0.02B | -0.02B | -0.02B | 0.04B | -0.07B | -0.04B | -0.09B | -0.05B | -0.00B | -0.04B | -0.13B | 0.01B | -0.19B | -0.05B | 0.02B | 0.20B | 0.02B | -0.01B | -0.03B | -0.04B | -0.04B | -0.09B | 0.01B | 0.01B | -0.04B | 0.03B | 0.01B | 0.06B |
|
Gains from Sales and Divestitures
|
| | | 0.00B | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.09B | 0.04B | -0.01B | -0.09B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
0.13B | 0.09B | 0.11B | -0.07B | 0.07B | 0.06B | 0.02B | -0.09B | -0.04B | 0.02B | 0.01B | -0.06B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
1.13B | 1.64B | 1.86B | 2.26B | 1.63B | 1.51B | 1.60B | 1.71B | 1.05B | 1.50B | 1.46B | 1.18B | 1.22B | 1.68B | 2.56B | 2.70B | 3.07B | 3.16B | 2.92B | 3.33B | 3.56B | 4.42B | 4.79B | 4.44B | 3.40B | 3.06B | 3.87B | 2.79B | 1.33B | 1.22B | 1.38B | 1.00B | 0.74B | 0.81B | 1.35B | 1.17B |
|
Cash from Operations
|
0.40B | 0.31B | 0.50B | 0.89B | 0.53B | 0.11B | 0.59B | 0.25B | 0.27B | 1.03B | 0.63B | 0.93B | 0.53B | 0.27B | -0.36B | 1.38B | 0.43B | 1.52B | 0.06B | -1.64B | -0.37B | 0.49B | 1.24B | 1.34B | 1.69B | 0.96B | 1.71B | 2.07B | 1.32B | 0.48B | 0.64B | 2.07B | 0.39B | 0.68B | 1.86B | -0.10B |
|
Depreciation & Amortization (CF)
|
0.11B | 0.12B | 0.11B | 0.11B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.13B | 0.05B | 0.09B | 0.09B | 0.11B | 0.09B | 0.18B | 0.12B | 0.11B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | -0.02B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B |
|
Change in Inventory
|
0.02B | -0.01B | 0.03B | -0.02B | 0.28B | 0.15B | 0.00B | 0.01B | 0.07B | -0.23B | 0.02B | -0.00B | -0.06B | 0.05B | -0.05B | 0.10B | 0.05B | -0.12B | 0.17B | -0.12B | 0.15B | 0.01B | -0.04B | -0.14B | -0.19B | -0.03B | 0.15B | -0.00B | 0.13B | -0.01B | 0.01B | -0.00B | 0.01B | 0.09B | -0.03B | -0.07B |
|
Change in Accured Expenses
|
-0.42B | 0.07B | 0.01B | 0.18B | 0.18B | -0.42B | 0.53B | -0.43B | -0.20B | 0.28B | -0.06B | 0.17B | -0.12B | -0.14B | -0.15B | 0.27B | -0.32B | 0.20B | 0.28B | 0.18B | -0.28B | 0.16B | -0.04B | -0.05B | -0.81B | 0.00B | 0.28B | 0.02B | -0.24B | 0.06B | 0.19B | 0.15B | -0.12B | 0.06B | -0.03B | 0.16B |
|
Change in Net Loans
|
1.12B | 0.41B | -0.51B | -0.78B | -0.37B | 0.02B | 0.54B | 0.26B | 0.12B | 0.14B | 1.62B | 1.98B | 1.20B | -0.26B | 0.20B | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.10B | 0.07B | 0.06B | 0.07B | 0.10B | 0.09B | 0.06B | 0.08B | 0.10B | 0.11B | 0.11B | 0.14B | 0.12B | 0.13B | 0.07B | 0.09B | 0.11B | 0.14B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.06B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | | | 0.00B | 0.01B | 0.00B | 0.06B | -0.05B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | 0.02B | | | 0.30B | 0.00B | | | -0.00B | | | | | | | | | |
|
Divestments
|
0.01B | 0.02B | 0.02B | 0.01B | 0.07B | 0.02B | 1.27B | 0.01B | 0.01B | 0.55B | 0.04B | 0.00B | 1.00B | 0.01B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.06B | 0.02B | 0.01B | 0.00B | 0.03B | 0.01B | 0.04B | 0.01B | 0.03B | 0.01B | 0.05B | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
2.68B | 6.21B | 5.80B | 3.59B | 2.19B | 2.44B | 2.85B | 5.15B | 7.34B | 2.94B | 0.58B | 1.56B | 2.72B | 4.82B | 0.89B | 2.17B | 4.37B | 21.92B | 3.04B | 2.11B | 1.34B | 1.61B | 1.56B | 1.57B | -14.04B | -13.11B | -0.82B | 1.76B | 2.05B | 0.54B | 7.98B | 3.16B | 1.24B | 1.37B | 1.38B | 1.83B |
|
Cash from Investing Activities
|
-1.18B | -1.08B | 0.06B | -0.66B | 1.31B | -0.46B | 0.06B | -0.49B | 0.16B | 0.32B | -1.39B | -3.24B | -1.12B | 0.95B | -1.16B | 0.53B | -14.18B | -18.51B | 1.10B | -0.31B | -2.32B | 2.71B | -2.71B | -5.64B | -1.62B | 2.24B | -1.72B | -3.77B | -2.36B | 0.40B | -6.69B | -0.83B | -0.23B | 1.28B | -1.16B | 1.14B |
|
Other financing activities
|
-0.50B | 0.01B | -0.60B | 2.55B | 0.34B | -2.28B | -0.43B | 1.71B | 2.30B | 0.01B | 0.02B | 4.49B | 0.34B | 0.01B | 0.02B | 1.72B | 8.00B | 21.89B | -0.26B | 2.40B | 3.31B | -0.11B | 3.32B | 4.22B | 1.29B | -9.44B | 0.12B | 2.04B | -0.71B | 1.15B | 3.54B | 1.24B | 0.68B | -2.82B | 1.57B | -1.09B |
|
Long-Term Debt Issuances
|
1.49B | 1.25B | 1.00B | | | 0.70B | 0.75B | 1.05B | 0.65B | 0.25B | 1.54B | | 1.79B | 1.30B | 0.01B | 0.76B | 1.26B | 1.25B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.51B | 0.01B | 0.99B | 1.00B | 2.02B | 0.01B | 0.03B | 4.25B | 0.00B | 1.50B | 1.01B | 0.74B | 0.00B |
|
Long-Term Debt Repayments
|
2.09B | 0.36B | 0.33B | 2.34B | 0.71B | 0.92B | 0.16B | 0.17B | 0.69B | 0.71B | 1.38B | 0.11B | 1.50B | 1.10B | 1.41B | 0.20B | 0.18B | 1.27B | 1.20B | 0.14B | 0.13B | 2.45B | 0.94B | 0.08B | 0.87B | 0.77B | 0.06B | 0.06B | 0.92B | 0.52B | 0.07B | 0.15B | 2.40B | 0.14B | 0.13B | 2.61B |
|
Short-Term Debt issuances
|
2.02B | 0.46B | -0.48B | 0.04B | -1.52B | 3.37B | 0.30B | -1.68B | -2.68B | 0.43B | -0.65B | 1.21B | 0.41B | -0.29B | 2.04B | -3.65B | 4.90B | -4.70B | -0.07B | 0.06B | -0.08B | 0.10B | -0.21B | 0.00B | -0.14B | 6.65B | -1.18B | 2.22B | 2.52B | -1.47B | -1.19B | 6.88B | 0.06B | 0.95B | -0.48B | 3.58B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | |
|
Shares Repurchased
|
0.24B | 0.03B | 0.24B | 0.15B | | 0.34B | 0.99B | 0.27B | 0.32B | 0.23B | 0.50B | 0.40B | 0.91B | 0.20B | 0.35B | 0.30B | | | | | 0.18B | 0.35B | 0.55B | 0.32B | | | | 0.10B | 0.20B | | | | | 0.12B | 0.20B | 0.30B |
|
Dividends Paid - Common
|
0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.13B | 0.10B | 0.09B | 0.11B | 0.11B | 0.12B | 0.22B | 0.14B | 0.17B | 0.24B | 0.21B | 0.19B | 0.23B | 0.21B | 0.23B | 0.21B | 0.23B | 0.21B | 0.24B | 0.23B | 0.24B | 0.23B | 0.23B | 0.29B | 0.27B | 0.23B | 0.28B | 0.29B | 0.28B | 0.32B | 0.29B |
|
Cash from Financing Activities
|
0.55B | 0.83B | -0.75B | -0.01B | -2.03B | 0.35B | -0.65B | 0.54B | -0.90B | -1.33B | 0.80B | 2.89B | 0.66B | -1.21B | 2.02B | -1.89B | 13.75B | 16.93B | -1.39B | 2.10B | 2.66B | -3.04B | 1.40B | 4.08B | -0.01B | -2.81B | -0.35B | 2.10B | 0.36B | -1.07B | 6.30B | -0.93B | -0.50B | -1.92B | -0.33B | -1.24B |
|
Change in Cash
|
-0.24B | 0.06B | -0.20B | 0.23B | -0.19B | -0.00B | 0.00B | 0.31B | -0.48B | 0.01B | 0.05B | 0.58B | 0.07B | 0.01B | 0.50B | 0.02B | 0.00B | -0.06B | -0.23B | 0.15B | -0.03B | 0.16B | -0.07B | -0.22B | 0.06B | 0.39B | -0.37B | 0.40B | -0.69B | -0.19B | 0.24B | 0.30B | -0.35B | 0.04B | 0.38B | -0.20B |
|
Beginning Cash Balance
|
0.24B | -0.06B | 0.20B | -0.10B | 0.19B | 0.00B | -0.00B | -0.23B | 0.48B | -0.01B | -0.05B | -0.58B | -0.07B | -0.01B | -0.50B | 3.26B | -0.00B | 0.06B | 0.23B | 3.00B | 0.03B | -0.16B | 0.07B | 3.21B | 2.99B | 3.05B | 3.44B | 3.07B | 3.47B | 2.78B | 2.59B | 2.84B | 3.14B | 2.80B | 2.84B | 0.20B |
|
Free Cash Flow
|
0.34B | 0.26B | 0.45B | 0.85B | 0.48B | 0.05B | 0.54B | 0.21B | 0.22B | 0.98B | 0.59B | 0.88B | 0.48B | 0.21B | -0.42B | 1.32B | 0.36B | 1.46B | -0.04B | -1.71B | -0.43B | 0.42B | 1.14B | 1.26B | 1.62B | 0.88B | 1.61B | 1.97B | 1.21B | 0.34B | 0.52B | 1.95B | 0.32B | 0.59B | 1.75B | -0.25B |
|
Net Cash Flow
|
-0.24B | 0.06B | -0.20B | 0.23B | -0.19B | -0.00B | 0.00B | 0.31B | -0.48B | 0.01B | 0.05B | 0.58B | 0.07B | 0.01B | 0.50B | 0.02B | 0.00B | -0.06B | -0.23B | 0.15B | -0.03B | 0.16B | -0.07B | -0.22B | 0.06B | 0.39B | -0.37B | 0.40B | -0.69B | -0.19B | 0.24B | 0.30B | -0.35B | 0.04B | 0.38B | -0.20B |