|
Net Income
|
-0.18B | 0.97B | 3.52B | 3.93B | 3.98B | 4.92B | 4.21B | 4.88B | 5.06B | 5.33B | 5.43B | 3.52B | 6.73B | -3.02B | 9.40B | 3.19B | 9.19B | 8.95B | 6.66B | 9.95B | 7.07B | 10.67B | 6.84B | 6.96B | 11.25B | 15.23B | 17.93B | 18.52B | 18.94B | 20.64B | 16.44B | 16.00B | 13.91B | 13.62B | 15.05B | 18.37B | 19.69B | 20.69B | 23.66B | 23.62B | 26.30B | 26.54B | 34.54B | 28.20B | 34.98B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.83B | -0.72B | -0.59B | 12.37B | | | | | 2.63B | -0.97B | -0.98B | 3.32B | 3.41B | 3.71B | 3.98B | 4.21B | 4.49B | 5.00B | 5.61B |
|
Share-based Compensation
|
| 1.19B | 1.20B | 1.13B | 1.43B | 1.44B | 1.49B | 1.50B | 1.86B | 1.85B | 2.01B | 2.00B | 1.82B | 1.85B | 2.50B | 2.41B | 2.23B | 2.25B | 2.77B | 2.76B | 2.62B | 2.65B | 3.19B | 3.38B | 3.19B | 3.22B | 3.75B | 3.80B | 3.87B | 3.95B | 4.50B | 4.78B | 4.98B | 5.10B | 5.28B | 5.77B | 5.74B | 5.66B | 5.26B | 5.87B | 5.85B | 5.81B | 5.52B | 6.00B | 6.37B |
|
Deferred Taxes
|
| 0.39B | 0.07B | -0.22B | -0.42B | 0.39B | 0.41B | -0.05B | -0.24B | -0.16B | 0.61B | -0.07B | -0.30B | 0.02B | -0.02B | -0.14B | 0.88B | 0.06B | -0.07B | 0.69B | -0.24B | -0.21B | 0.17B | -0.59B | 0.14B | 1.67B | 1.10B | 0.38B | -1.29B | 1.62B | -2.09B | -2.15B | -1.92B | -1.92B | -1.85B | -2.42B | -1.82B | -1.67B | 0.42B | -3.16B | -1.07B | -1.45B | -1.15B | -0.44B | 8.73B |
|
Gains from Investment Securities
|
| 2.60B | 1.07B | 0.38B | 1.09B | 1.11B | 0.36B | 0.32B | 0.18B | 0.78B | 0.35B | 0.34B | 0.18B | 5.32B | 0.33B | 0.41B | 0.39B | 4.55B | 0.91B | 0.19B | 0.40B | 6.70B | 0.57B | 0.74B | 0.55B | 5.31B | 0.65B | 0.77B | 0.66B | 11.34B | 0.78B | 0.49B | 0.36B | -5.11B | -1.10B | -0.67B | -0.89B | -1.67B | 1.21B | 0.99B | 1.03B | 1.80B | 0.96B | 1.35B | 1.00B |
|
Cash from Operations
|
| 7.01B | 6.72B | 7.10B | 6.14B | 6.61B | 7.66B | 9.12B | 9.85B | 9.41B | 9.55B | 7.40B | 9.87B | 10.27B | 11.64B | 10.13B | 13.21B | 12.99B | 12.00B | 12.63B | 15.47B | 14.43B | 11.45B | 13.99B | 17.00B | 22.68B | 19.29B | 21.89B | 25.54B | 24.93B | 25.11B | 19.42B | 23.35B | 23.61B | 23.51B | 28.67B | 30.66B | 18.91B | 28.85B | 26.64B | 30.70B | 39.11B | 36.15B | 27.75B | 48.41B |
|
Amortizatization of Intangibles
|
| | 0.24B | 0.22B | 0.22B | 0.25B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.20B | 0.20B | 0.20B | 0.20B | 0.25B | 0.22B | 0.21B | 0.20B | 0.21B | 0.19B | 0.33B | 0.21B | 0.21B | 0.19B | 0.19B | 0.23B | 0.21B | 0.22B | 0.22B | 0.19B | 0.20B | 0.11B | 0.14B | 0.13B | 0.12B | 0.13B | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 1.01B | 0.94B | 1.01B | 1.03B | 1.15B | 1.16B | 1.27B | 1.38B | 1.46B | 1.29B | 1.42B | 1.56B | 1.83B | 1.79B | 1.86B | 2.14B | 2.37B | 2.42B | 2.63B | 2.73B | 3.08B | 2.90B | 3.18B | 3.29B | 3.54B | 2.52B | 2.73B | 3.08B | 3.21B | 3.59B | 3.70B | 3.93B | 4.07B | 3.06B | 3.28B | 3.67B | 3.32B | 3.41B | 3.71B | 3.98B | 4.21B | 4.49B | 5.00B | 5.61B |
|
Change in Receivables
|
| 1.15B | -0.70B | 0.77B | 0.27B | 1.76B | -0.82B | 0.83B | 0.28B | 2.28B | -1.27B | 0.84B | 1.15B | 3.05B | -1.70B | 0.31B | 0.67B | 2.89B | -1.17B | 1.15B | 0.00B | 4.37B | -2.60B | 0.08B | 3.60B | 5.45B | -2.79B | 3.66B | 2.41B | 5.82B | -4.36B | 1.97B | 0.10B | 4.62B | -4.45B | 2.95B | 2.82B | 6.52B | -3.17B | 3.06B | 1.43B | 4.57B | -1.64B | 2.84B | 2.38B |
|
Change in Account Payables
|
| 0.55B | -0.02B | -0.37B | 0.23B | 0.37B | -0.27B | 0.05B | 0.46B | -0.13B | 0.10B | 0.02B | -0.06B | 0.67B | 0.12B | -0.14B | 0.32B | 0.77B | -0.42B | -0.02B | 0.06B | 0.81B | -0.83B | 0.15B | 0.42B | 0.96B | -0.98B | -0.13B | 0.24B | 1.16B | -2.37B | 1.20B | 1.91B | -0.03B | -1.10B | 1.12B | 0.22B | 0.43B | -2.12B | 1.56B | 0.52B | 0.40B | -0.88B | 0.55B | -0.44B |
|
Change in Accured Expenses
|
| 0.34B | -0.60B | 0.84B | 0.58B | 0.78B | -1.06B | 0.59B | 0.81B | 1.18B | -1.87B | 3.56B | 1.43B | 1.77B | -1.14B | 5.74B | 1.86B | 2.16B | -0.23B | 1.30B | 1.85B | 4.24B | -3.53B | 1.43B | 2.99B | 4.61B | -3.53B | 3.73B | 2.56B | 4.54B | -3.22B | 1.50B | 2.21B | 3.42B | -4.50B | 0.46B | 3.66B | 4.32B | -5.05B | -0.12B | -1.19B | 5.21B | -5.04B | 3.48B | 7.76B |
|
Change in Taxes
|
| 0.01B | 0.83B | 1.12B | -0.86B | -1.27B | 0.27B | 1.41B | 0.47B | 0.97B | 0.51B | -2.29B | 0.91B | 9.08B | 0.78B | -1.44B | -1.24B | -0.36B | 1.07B | -1.04B | 0.18B | -3.34B | -0.24B | 0.78B | -0.07B | 0.74B | 0.79B | -1.08B | 3.04B | -3.37B | 3.82B | -4.07B | -0.61B | 1.45B | 4.07B | 4.45B | 1.87B | -9.87B | 3.01B | -3.90B | -1.91B | 0.38B | 7.20B | -9.63B | -0.86B |
|
Other Working Capital Changes
|
| -0.17B | -0.06B | 0.03B | -0.02B | 0.37B | 0.02B | -0.01B | -0.12B | -0.20B | 0.13B | 0.33B | 1.63B | 0.08B | 0.24B | 0.52B | 0.48B | -0.03B | 0.27B | -0.09B | 0.61B | -0.17B | 0.12B | 0.24B | 0.23B | 0.74B | 0.14B | 0.06B | 1.25B | 0.40B | 0.78B | 0.84B | 2.65B | 0.78B | 0.75B | 0.51B | 1.62B | -0.74B | 1.00B | 0.53B | 0.80B | -0.94B | 1.29B | 1.48B | 1.29B |
|
Capital Expenditures
|
| 3.61B | 2.93B | 2.52B | 2.38B | 2.10B | 2.44B | 2.14B | 2.55B | 3.08B | 2.51B | 2.83B | 3.54B | 4.31B | 7.30B | 5.48B | 5.28B | 7.08B | 4.64B | 6.13B | 6.73B | 6.05B | 6.00B | 5.39B | 5.41B | 5.48B | 5.94B | 5.50B | 6.82B | 6.38B | 9.79B | 6.83B | 7.28B | 7.59B | 6.29B | 6.89B | 8.05B | 11.02B | 12.01B | 13.19B | 13.06B | 14.28B | 17.20B | 22.45B | 23.95B |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.00B | 0.02B | 0.01B | 0.20B | 0.01B | 0.04B | 0.01B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 14.66B | 10.39B | 17.20B | 19.27B | 16.05B | 17.44B | 20.35B | 16.59B | 12.52B | 0.75B | 14.88B | 28.35B | 11.37B | 9.35B | 16.17B | 9.40B | 13.58B | 21.01B | 19.69B | 34.09B | 23.04B | 41.81B | 24.06B | 31.88B | 35.16B | 39.25B | 21.42B | 31.46B | 36.17B | 29.78B | 25.59B | 28.71B | 13.73B | 18.33B | 18.72B | 15.59B | 34.03B | 24.98B | 33.59B | 23.20B | 21.65B | 20.34B | 20.59B | 20.37B |
|
Cash from Investing Activities
|
| -3.24B | -7.30B | -5.10B | -5.82B | -5.49B | -6.25B | -7.17B | -13.04B | -4.70B | -2.85B | -7.17B | -14.40B | -6.97B | -7.85B | -3.37B | -10.41B | -6.88B | -5.39B | -10.46B | -8.95B | -4.70B | -1.85B | -8.45B | -15.20B | -7.28B | -5.38B | -9.07B | -10.05B | -11.02B | -9.05B | -4.19B | -0.83B | -6.23B | -2.95B | -10.80B | -7.15B | -6.17B | -8.56B | -2.78B | -18.01B | -16.18B | -16.19B | -24.54B | -27.78B |
|
Other financing activities
|
| 0.18B | | | | -0.35B | | | | | 0.48B | | 0.32B | | | | | 0.95B | 0.05B | 0.14B | 0.02B | 0.02B | 1.60B | 0.86B | -0.00B | 0.34B | 0.01B | 0.30B | | | | | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | | 0.01B | | 0.28B | 0.86B | 0.40B | | |
|
Cash from Financing Activities
|
| -0.99B | -0.50B | -0.56B | -0.61B | -2.56B | -2.91B | -3.44B | -1.09B | -0.89B | -1.67B | -2.74B | -0.71B | -3.18B | -2.02B | -4.94B | -3.48B | -2.75B | -4.18B | -4.75B | -6.95B | -7.33B | -8.19B | -7.50B | 0.55B | -9.27B | -13.61B | -15.99B | -15.25B | -16.51B | -16.21B | -17.82B | -18.10B | -17.63B | -16.57B | -17.84B | -18.38B | -19.31B | -19.71B | -20.89B | -20.09B | -19.04B | -20.20B | -5.83B | -18.38B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54B | 2.46B | 2.44B | 2.43B | 2.54B | 2.54B |
|
Exchange Rate Effect
|
| -0.20B | -0.29B | 0.04B | -0.10B | -0.08B | 0.06B | 0.01B | 0.07B | -0.31B | 0.19B | 0.09B | 0.11B | 0.02B | 0.17B | -0.33B | -0.03B | -0.11B | 0.02B | 0.01B | -0.12B | 0.07B | -0.27B | 0.05B | 0.04B | 0.21B | -0.14B | 0.18B | -0.15B | -0.18B | 0.10B | -0.37B | -0.38B | 0.14B | 0.05B | -0.03B | -0.35B | -0.09B | -0.12B | -0.24B | 0.14B | -0.39B | 0.04B | 0.40B | -0.20B |
|
Change in Cash
|
| 2.58B | -1.37B | 1.48B | -0.39B | -1.52B | -1.44B | -1.48B | -4.22B | 3.51B | 5.21B | -2.42B | -5.13B | 0.13B | 1.94B | 1.49B | -0.70B | 3.26B | 2.45B | -2.56B | -0.56B | 2.47B | 1.15B | -1.90B | 2.39B | 6.34B | 0.16B | -2.99B | 0.09B | -2.77B | -0.06B | -2.95B | 4.05B | -0.10B | 4.04B | 0.01B | 4.77B | -6.65B | 0.45B | 2.73B | -7.27B | 3.51B | -0.20B | -2.23B | 2.05B |
|
Beginning Cash Balance
|
15.61B | 15.77B | 18.35B | 16.98B | 18.45B | 18.07B | 16.55B | 15.11B | 13.63B | 9.41B | 12.92B | 18.13B | 15.71B | 10.58B | 10.71B | 12.66B | 14.15B | 105.88B | 111.04B | 123.62B | 121.73B | 117.21B | 116.08B | 122.98B | 130.21B | 130.36B | 134.95B | 138.85B | 141.91B | 142.42B | 134.03B | 127.95B | 112.21B | 113.87B | 111.06B | 118.33B | 115.16B | 117.57B | 107.64B | 97.99B | 100.50B | 92.15B | 95.53B | 97.38B | 96.44B |
|
Free Cash Flow
|
| 3.41B | 3.79B | 4.58B | 3.76B | 4.51B | 5.21B | 6.98B | 7.29B | 6.33B | 7.04B | 4.57B | 6.33B | 5.96B | 4.34B | 4.66B | 7.93B | 5.91B | 7.36B | 6.50B | 8.73B | 8.38B | 5.45B | 8.60B | 11.60B | 17.20B | 13.35B | 16.39B | 18.72B | 18.55B | 15.32B | 12.59B | 16.08B | 16.02B | 17.22B | 21.78B | 22.60B | 7.90B | 16.84B | 13.45B | 17.64B | 24.84B | 18.95B | 5.30B | 24.46B |
|
Net Cash Flow
|
| 2.78B | -1.08B | 1.43B | -0.28B | -1.44B | -1.50B | -1.49B | -4.29B | 3.82B | 5.02B | -2.51B | -5.24B | 0.12B | 1.78B | 1.82B | -0.68B | 3.37B | 2.43B | -2.57B | -0.43B | 2.40B | 1.42B | -1.95B | 2.35B | 6.13B | 0.30B | -3.17B | 0.23B | -2.59B | -0.16B | -2.58B | 4.42B | -0.24B | 4.00B | 0.03B | 5.12B | -6.56B | 0.57B | 2.97B | -7.41B | 3.90B | -0.24B | -2.63B | 2.25B |