|
Net Income
|
| | | 0.79B | 1.20B | 1.87B | 2.31B | 3.37B | 2.99B | 2.11B | | 1.31B | 1.85B | 1.83B | 1.14B | 1.19B | 1.39B | 1.71B | 1.05B | 0.28B | 0.29B | 1.44B | 2.01B | 0.91B | 1.14B | 1.34B | 6.23B | 0.01B | 0.11B | 0.01B | -0.12B | -0.07B | -0.77B | -3.10B | -0.28B | -0.07B | 2.37B | 2.53B | 2.08B | 2.15B | 2.40B | 2.31B | -0.19B | 0.29B | -0.78B | 4.02B | 2.80B | 2.99B | 2.78B | 2.39B | 1.77B | 2.81B | 1.64B | 3.25B | 2.01B | 2.35B | 2.51B | 2.99B | 1.99B | 2.95B | 2.88B | 3.01B | -2.88B | 2.85B | 1.89B | 1.29B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 1.10B | 1.30B | 1.40B | 1.50B | 1.60B | 1.80B | 1.80B | 1.80B | 1.80B | 1.90B | 1.90B | 1.90B | 1.80B | 1.80B | 1.70B | 1.80B | 1.90B | 1.80B | 1.70B | 1.70B | 1.50B | 1.60B | 1.30B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.25B | -0.10B | -2.54B | 0.73B | 0.71B | 0.76B | 0.03B | 1.04B | 0.27B | 2.21B | 7.36B | 0.36B | 0.22B | 0.09B | -0.79B | -0.25B | 0.33B | 0.15B | -0.37B | 0.19B | -0.21B | 0.72B | 0.23B | 1.08B | 0.73B | 0.15B | 0.25B | -0.08B | 0.16B | 0.42B | -0.08B | 0.05B | -0.09B | 0.28B | -1.28B | 0.66B | 0.47B | 0.27B | -0.03B | 0.14B | 0.06B | -0.08B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | -0.69B | 0.24B | -0.11B | -0.07B | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | -0.08B | -0.04B | -0.01B | -0.01B | -0.07B | | -0.00B | 0.14B | -0.17B | 0.10B | -0.08B | 0.15B | -0.01B | -0.05B | -0.01B | -0.09B | -0.09B | -0.13B | 0.54B | -0.89B | 0.19B | 0.31B | 0.52B | -1.41B | 0.49B | 0.24B | 0.56B | -1.04B | 0.12B | 0.23B | 0.65B | -1.36B | 0.53B | 0.33B | 0.41B | -0.67B | 0.01B | -0.34B | -0.13B | -0.31B | 0.31B | -0.39B | 0.35B | -0.06B | 0.39B | -0.04B | 0.27B | 0.14B | -0.61B | 0.01B | 0.56B | 0.21B | 0.32B | -0.12B | 0.25B | 0.30B | 0.20B | -4.86B | -0.48B | 2.91B | 0.03B |
|
Cash from Restructuring
|
-0.92B | | 0.81B | -0.82B | | | -2.76B | -0.94B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.06B | 0.04B | | 0.02B | 0.03B | 0.01B | 0.01B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | 1.97B | -0.97B | -0.55B | 0.76B | 2.63B | 0.41B | -1.77B | -2.17B | -3.67B | -0.69B | -1.70B | 9.08B | -3.50B | -0.97B | -0.78B | 3.58B | -5.32B | -1.04B | 1.05B | 9.10B | -1.76B | -5.09B | 4.04B | 0.70B | -4.81B | 0.83B | -4.71B | 12.05B | -2.78B | -1.14B | -0.80B | 7.70B | 1.94B | -2.21B | -0.84B | -0.71B | 3.02B | 0.44B | -1.34B | -0.59B | 0.31B | -1.78B | -2.08B |
|
Cash from Operations
|
9.39B | | | 1.85B | | 26.62B | -1.54B | -0.38B | 4.69B | 6.72B | | 2.50B | 3.94B | 3.38B | 0.78B | 0.82B | 4.89B | 3.86B | 3.06B | 1.98B | 3.83B | 1.09B | 3.17B | 0.38B | 5.79B | 3.31B | 3.14B | -0.11B | 6.13B | 6.57B | 4.40B | 2.04B | 5.52B | 2.88B | 6.90B | 0.45B | 5.11B | 3.67B | 6.03B | -0.08B | 5.08B | 6.55B | 3.47B | 1.56B | -2.81B | 11.23B | 6.69B | 1.27B | 7.16B | -0.05B | 6.81B | 2.10B | 3.12B | 5.19B | 5.62B | 3.09B | 7.59B | 6.60B | 3.66B | 3.15B | 5.98B | 6.86B | 4.14B | 6.06B | 6.91B | 7.10B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | | | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
2.54B | 3,764.00B | 1.99B | 1.80B | 1,676.00B | 1.74B | -1.38B | 1.56B | | | | | | | | | | | | | | | | 1.76B | 2.17B | 1.98B | 1.58B | 2.29B | 2.30B | 2.53B | -2.11B | 2.74B | 0.04B | 1.35B | 1.32B | 3.58B | -0.59B | 1.40B | 1.68B | 1.90B | 1.80B | 1.80B | 1.70B | 1.80B | 1.90B | 1.80B | 1.70B | 1.70B | 1.50B | 1.60B | 1.30B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B | 1.20B |
|
Capital Expenditures
|
| | | -0.84B | | -0.41B | 1.09B | 1.32B | 2.50B | 4.07B | | 1.99B | 2.06B | 1.95B | 2.06B | 1.94B | 2.35B | 2.68B | 3.87B | 3.30B | 3.52B | 4.01B | 3.92B | 4.07B | 4.31B | 4.72B | 2.00B | 5.11B | 5.03B | 4.81B | 4.54B | 5.40B | 5.17B | 4.56B | 4.19B | 4.92B | 5.85B | 6.52B | 8.37B | 7.21B | 6.54B | 5.27B | 5.51B | 6.37B | 8.55B | 7.37B | 7.80B | 8.17B | 9.31B | 8.03B | 7.49B | 8.19B | 9.04B | 9.21B | 7.53B | 8.96B | 8.85B | 9.37B | 8.20B | 7.93B | 8.71B | 9.22B | 10.48B | 10.06B | 9.22B | 8.98B |
|
Acquisitions
|
| | | -0.05B | | 0.06B | 2.98B | 0.00B | 0.01B | 0.03B | | -0.06B | 0.00B | 0.09B | 0.01B | 0.00B | 2.11B | | 0.51B | | 0.05B | 0.00B | 0.00B | 1.05B | -0.12B | | -0.00B | 0.52B | 0.28B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | -0.05B | 0.92B | 4.80B | 4.78B | 4.81B | | 1.02B | 1.02B | 1.31B | 0.66B | 1.10B | 1.96B | 2.04B | 2.46B | 2.64B | 2.66B | 2.83B | 2.74B | 2.81B | 2.90B | 3.00B | -0.17B | 3.27B | 1.67B | 2.43B | 2.53B | 2.81B | 3.19B | 3.36B | 3.21B | 3.48B | 3.94B | 4.36B | 5.27B | 6.21B | 5.50B | 5.38B | 4.92B | 4.74B | 4.82B | 5.06B | 5.10B | 6.08B | 5.86B | 6.35B | 6.33B | 6.84B | 6.82B | 6.86B | 6.37B | 7.28B | 6.64B | 7.21B | 7.21B | 7.65B | 7.93B | 7.95B | 8.26B | 8.96B | 8.33B | 9.24B |
|
Change in Acquisitions & Divestments
|
| | | 0.08B | | 2.64B | 2.79B | 4.26B | 6.29B | 10.35B | | 4.03B | 3.56B | 1.33B | 1.60B | 3.73B | 1.19B | 0.39B | 1.23B | 1.05B | 1.67B | 2.52B | 1.63B | 2.47B | 4.22B | 0.80B | 0.98B | 3.27B | 2.06B | 2.75B | 2.78B | 2.91B | 1.96B | 3.03B | 1.11B | 2.06B | 0.82B | 1.75B | 0.47B | 0.68B | 0.57B | 1.34B | 3.68B | 1.11B | 2.58B | 3.32B | 4.92B | 3.63B | 3.29B | 1.31B | 1.11B | 1.96B | 1.88B | 2.31B | 1.91B | 2.95B | 2.46B | 1.27B | 2.67B | 0.74B | 0.79B | 1.22B | 1.57B | 1.06B | 0.65B | 0.68B |
|
Cash from Investing Activities
|
| | | 0.45B | | 25.28B | -2.91B | 0.04B | -5.19B | -6.50B | | -1.29B | 0.47B | -3.46B | 0.78B | -0.51B | -5.29B | -4.79B | -3.77B | -2.84B | -4.76B | -3.83B | -3.93B | -5.47B | -5.86B | -8.86B | -7.53B | -6.64B | -5.70B | -11.66B | -11.64B | -6.80B | -7.12B | -8.84B | -4.81B | -4.73B | -5.48B | -4.54B | -6.19B | -3.71B | -4.43B | -1.55B | -1.21B | -6.57B | -5.77B | -4.48B | -5.01B | -2.98B | -4.03B | -3.93B | -5.42B | -3.91B | -4.32B | -2.74B | -6.91B | -2.26B | -4.56B | -5.28B | -2.56B | -3.91B | -5.07B | -5.02B | -6.51B | -4.49B | -6.67B | -1.31B |
|
Other financing activities
|
| | | | | | 0.02B | -0.02B | -0.06B | -0.06B | | -0.00B | -0.02B | -0.02B | -0.08B | -0.02B | -0.09B | -0.03B | -0.00B | -0.01B | -0.01B | -0.06B | -0.05B | 0.00B | -0.04B | -0.03B | 1.58B | -0.11B | 0.96B | -0.27B | 0.50B | -0.14B | -0.09B | -0.03B | -0.03B | -0.29B | -0.18B | -0.08B | -0.29B | -0.24B | -0.03B | 0.09B | -0.08B | -0.27B | -0.22B | -0.04B | 0.21B | -0.04B | -0.06B | -0.04B | -0.08B | -0.23B | -0.67B | -0.12B | -0.16B | -0.32B | -0.15B | -0.13B | -0.17B | -0.14B | -0.15B | -0.08B | -0.04B | -0.18B | -0.14B | 0.05B |
|
Cash from Financing Activities
|
| | | -1.74B | | -52.18B | -1.82B | 0.21B | -0.08B | -0.66B | | -0.03B | 0.59B | 1.16B | -6.46B | 2.17B | -0.31B | 1.47B | 0.41B | 0.72B | 1.30B | 1.34B | 2.31B | 2.36B | 2.40B | 3.59B | 5.26B | 6.43B | 3.60B | 2.12B | 4.93B | 5.06B | 5.48B | 2.14B | -0.10B | 3.77B | 0.89B | 3.96B | 2.84B | 1.08B | -1.29B | -2.13B | -2.33B | 23.68B | 0.04B | -9.56B | -8.61B | 3.62B | -0.78B | -1.62B | 0.53B | -1.85B | 1.09B | 1.46B | -0.32B | -1.69B | 2.53B | 0.98B | -8.18B | 0.30B | 3.49B | -0.83B | -1.02B | -0.54B | 1.24B | -5.29B |
|
Dividends Paid - Common
|
| | | -0.20B | | 0.61B | 0.96B | 0.22B | 0.43B | 0.65B | | 0.22B | 0.24B | 0.22B | 0.26B | 0.22B | 0.26B | 1.04B | 0.17B | 0.57B | 0.62B | 0.59B | 1.38B | 0.49B | 0.60B | 0.59B | 0.56B | 0.59B | 0.60B | 0.59B | 0.59B | 0.57B | 0.57B | 0.56B | 0.53B | 0.57B | 0.54B | 0.59B | 0.55B | 0.63B | 0.56B | 0.61B | 0.56B | 0.59B | 0.00B | 0.06B | 0.02B | 0.08B | 0.02B | 0.08B | 0.02B | 0.07B | 0.88B | 0.41B | 0.13B | 0.18B | 0.13B | 0.18B | 0.10B | 0.20B | 0.14B | 0.19B | 0.13B | 0.40B | 1.00B | 0.20B |
|
Exchange Rate Effect
|
| | | -0.30B | | -0.29B | 0.06B | 0.18B | 0.32B | -0.22B | | 0.13B | -0.20B | 0.05B | 0.01B | -0.26B | -0.23B | 0.12B | -0.03B | -0.45B | 0.07B | -0.41B | -0.44B | -0.44B | -0.47B | -0.24B | -0.37B | 0.15B | -0.10B | -0.00B | -0.27B | 0.10B | 0.11B | 0.15B | -0.01B | 0.04B | -0.29B | -0.01B | -0.05B | | 0.04B | -0.15B | 0.11B | -0.45B | 0.02B | 0.03B | 0.18B | -0.14B | 0.13B | -0.11B | -0.03B | 0.09B | -0.16B | -0.12B | 0.05B | 0.05B | 0.05B | -0.08B | 0.02B | -0.08B | -0.15B | 0.08B | -0.35B | 0.05B | 0.28B | -0.09B |
|
Change in Cash
|
| | | | | -0.56B | -6.21B | 0.05B | -0.26B | -0.65B | | 1.31B | 4.81B | 1.14B | -4.90B | 2.22B | -0.95B | 0.66B | -0.33B | -0.59B | 0.44B | -1.80B | 0.89B | -3.18B | 1.85B | -2.19B | -0.34B | -0.17B | 3.93B | -2.98B | -2.96B | 0.39B | 4.00B | -3.67B | 1.97B | -0.30B | 0.22B | 3.09B | 2.64B | -2.71B | -0.60B | 2.72B | 0.04B | 18.22B | -8.53B | -2.78B | -6.74B | 1.76B | 2.49B | -5.71B | 1.89B | -3.56B | -0.26B | 3.78B | -1.55B | -0.81B | 5.61B | 2.23B | -7.06B | -0.54B | 4.24B | 1.10B | -3.75B | 1.08B | 1.76B | 0.41B |
|
Beginning Cash Balance
|
11.45B | 17.37B | 25.09B | 22.68B | 26.77B | 28.03B | 27.47B | 20.92B | 20.73B | 20.95B | 16.07B | 16.07B | 17.38B | 22.18B | 23.32B | 18.42B | 20.64B | 19.70B | 20.36B | 20.02B | 19.43B | 19.86B | 18.06B | 18.95B | 15.78B | 17.63B | 15.57B | 15.06B | 14.99B | 18.91B | 15.53B | 12.48B | 12.60B | 16.46B | 13.54B | 14.56B | 14.86B | 15.35B | 18.21B | 19.89B | 17.67B | 17.33B | 19.02B | 20.28B | 36.75B | 29.72B | 26.73B | 19.85B | 20.43B | 23.08B | 18.18B | 19.91B | 16.97B | 16.96B | 20.70B | 19.03B | 17.46B | 23.00B | 25.91B | 18.17B | 18.27B | 22.65B | 23.62B | 19.49B | 20.62B | 22.50B |
|
Free Cash Flow
|
9.39B | | | 2.69B | | 27.03B | -2.63B | -1.70B | 2.19B | 2.65B | | 0.51B | 1.88B | 1.44B | -1.28B | -1.12B | 2.54B | 1.18B | -0.81B | -1.32B | 0.31B | -2.92B | -0.75B | -3.69B | 1.48B | -1.42B | 1.15B | -5.22B | 1.09B | 1.76B | -0.13B | -3.36B | 0.34B | -1.68B | 2.71B | -4.48B | -0.75B | -2.85B | -2.34B | -7.30B | -1.47B | 1.28B | -2.04B | -4.81B | -11.37B | 3.87B | -1.10B | -6.91B | -2.15B | -8.08B | -0.68B | -6.08B | -5.92B | -4.02B | -1.91B | -5.88B | -1.26B | -2.77B | -4.54B | -4.78B | -2.73B | -2.36B | -6.34B | -4.00B | -2.31B | -1.87B |
|
Net Cash Flow
|
9.39B | | | 0.56B | | -0.28B | -6.27B | -0.13B | -0.58B | -0.44B | | 1.18B | 5.00B | 1.08B | -4.91B | 2.48B | -0.71B | 0.54B | -0.30B | -0.14B | 0.37B | -1.40B | 1.55B | -2.73B | 2.33B | -1.96B | 0.87B | -0.32B | 4.03B | -2.97B | -2.31B | 0.30B | 3.88B | -3.82B | 1.99B | -0.51B | 0.51B | 3.10B | 2.68B | -2.71B | -0.64B | 2.87B | -0.07B | 18.67B | -8.54B | -2.81B | -6.92B | 1.90B | 2.36B | -5.60B | 1.93B | -3.66B | -0.10B | 3.91B | -1.60B | -0.86B | 5.56B | 2.30B | -7.08B | -0.46B | 4.40B | 1.01B | -3.40B | 1.03B | 1.48B | 0.50B |