|
Net Income
|
2.29B | 3.10B | 3.21B | 4.81B | 2.60B | 3.38B | 3.59B | 5.26B | 2.86B | 3.66B | 3.84B | 5.49B | 3.07B | 3.88B | 3.82B | 6.23B | 3.03B | 3.23B | -0.10B | -0.03B | -0.15B | -0.12B | -3.44B | -0.03B | -0.09B | -0.08B | -0.01B | 0.00B | -0.00B | | -0.00B | -0.01B | -0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 2.29B | -0.00B | -0.00B | -0.00B | 1.66B | 0.55B | 0.52B | 0.09B | -0.13B | 0.07B | -0.07B | 0.02B | -0.16B | -0.01B | 0.00B | -0.01B | 0.00B | 0.03B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | |
|
Depreciation and Depletion
|
0.92B | 0.94B | 0.95B | 0.97B | 0.92B | 0.90B | 0.91B | 0.92B | 0.92B | 0.90B | 0.89B | 0.89B | 0.85B | 0.86B | 0.87B | 0.82B | 0.82B | 0.81B | 0.82B | 0.87B | 0.80B | 0.83B | 0.80B | 0.72B | 0.67B | 0.67B | 0.65B | 0.68B | 0.68B | 0.70B | 0.72B | 0.73B | 0.71B | 0.73B | 0.79B | 0.79B | 0.77B | 0.77B | 0.79B | 0.79B | 1.14B | 0.99B | 1.06B | 1.02B | 1.01B | 1.06B | 1.07B | 1.09B | 1.05B | 1.05B | 1.04B | 0.75B | 0.63B | 0.62B | 0.59B | 0.57B | 0.53B | 0.52B | 0.52B | 0.54B | 0.53B | 0.55B | 0.56B | 0.52B | 0.54B | 0.58B | 0.58B |
|
Share-based Compensation
|
0.14B | 0.09B | 0.10B | 0.14B | 0.17B | 0.10B | 0.10B | 0.15B | 0.17B | 0.16B | 0.17B | 0.20B | 0.17B | 0.16B | 0.18B | 0.18B | 0.14B | 0.16B | 0.15B | 0.16B | 0.12B | 0.14B | 0.15B | 0.10B | 0.13B | 0.13B | 0.11B | 0.10B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.12B | 0.15B | 0.12B | 0.13B | 0.13B | 0.14B | 0.11B | 0.14B | 0.22B | 0.21B | 0.19B | 0.25B | 0.22B | 0.28B | 0.21B | 0.24B | 0.26B | 0.26B | 0.23B | 0.25B | 0.25B | 0.25B | 0.27B | 0.29B | 0.29B | 0.29B | 0.32B | 0.32B | 0.33B | 0.34B | 0.40B | 0.44B | 0.44B |
|
Gains from Sales and Divestitures
|
| | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.30B | 0.04B | 0.01B | 1.22B | 0.58B | 0.01B | 0.08B | 2.57B | 0.32B | 0.06B | -0.13B | 3.92B | 0.14B | -0.03B | 0.58B | 2.47B | 0.06B | -0.05B | 0.13B | 3.88B | 0.16B | 0.26B | -0.16B | 5.49B | -0.35B | 0.00B | 0.00B | 3.24B | 0.03B | 0.00B | 0.00B | 0.96B | 0.05B | 0.00B | 0.00B | 1.44B | 0.00B | 0.00B | 0.00B | 1.60B | 0.00B | 0.00B | 0.00B | 1.91B | 0.00B | 0.00B | 0.00B | 2.03B | 0.00B | 0.00B | 0.00B | 1.85B | 0.08B | 0.00B | 0.00B | 1.54B | 0.00B | 0.14B | 0.10B | 1.23B | 0.20B | 0.15B | 0.19B | 1.18B | 0.28B | 0.15B | 0.41B |
|
Non-cash Items
|
| | | 0.07B | | | | 0.04B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.04B | | | | | | | | 0.00B | | | | | | | | 0.00B | | | | 0.09B | | | | | | | | | | | |
|
Cash from Operations
|
4.39B | 4.74B | 5.20B | 6.45B | 4.44B | 3.77B | 4.55B | 6.79B | 3.79B | 4.28B | 4.68B | 7.10B | 4.29B | 4.43B | 4.51B | 6.35B | 4.02B | 3.17B | 3.76B | 6.53B | 3.33B | 3.58B | 3.90B | 6.06B | 3.61B | 3.88B | 4.24B | 5.53B | 5.53B | 3.46B | 4.12B | 3.98B | 3.96B | 3.47B | 3.57B | 5.73B | 4.60B | 2.29B | 4.23B | 4.12B | 4.76B | 2.94B | 3.62B | 3.45B | 4.48B | 3.58B | 4.29B | 5.86B | 4.91B | 2.62B | 2.71B | 2.54B | 3.25B | 1.32B | 1.90B | 3.96B | 3.77B | 2.64B | 3.06B | 4.46B | 4.17B | 2.07B | 2.88B | 4.33B | 4.37B | 1.70B | 3.08B |
|
Amortizatization of Intangibles
|
0.31B | 0.31B | 0.30B | 0.30B | 0.29B | 0.28B | 0.29B | 0.32B | 0.31B | 0.31B | 0.31B | 0.30B | 0.31B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.35B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.30B | 0.30B | 0.29B | 0.31B | 0.35B | 0.40B | 0.40B | 0.40B | 0.39B | 0.39B | 0.38B | 0.36B | 0.34B | 0.34B | 0.35B | 0.32B | 0.30B | 0.31B | 0.61B | 0.63B | 0.62B | 0.62B | 0.61B | 0.61B | 0.62B | 0.63B | 0.65B | 0.63B | 0.62B | 0.63B | 0.58B | 0.57B | 0.55B | 0.56B | 0.57B | 0.61B | 0.60B | 0.61B | 0.70B | 0.59B | 0.64B | 0.69B | 0.70B |
|
Depreciation & Amortization (CF)
|
0.92B | 0.94B | 0.95B | 0.97B | 0.92B | 0.90B | 0.91B | 0.92B | 0.92B | 0.90B | 0.89B | 0.89B | 0.85B | 0.86B | 0.87B | 0.82B | 0.82B | 0.81B | 0.82B | 0.87B | 0.80B | 0.83B | 0.80B | 0.72B | 0.67B | 0.67B | 0.65B | 0.68B | 0.68B | 0.70B | 0.72B | 0.73B | 0.71B | 0.73B | 0.79B | 0.79B | 0.77B | 0.77B | 0.79B | 0.79B | 1.14B | 0.99B | 1.06B | 1.02B | 1.01B | 1.06B | 1.07B | 1.09B | 1.05B | 1.05B | 1.04B | 0.75B | 0.63B | 0.62B | 0.59B | 0.57B | 0.53B | 0.52B | 0.52B | 0.54B | 0.53B | 0.55B | 0.56B | 0.52B | 0.54B | 0.58B | 0.58B |
|
Other Working Capital Changes
|
-1.02B | -0.31B | -0.59B | 1.60B | -1.03B | 0.94B | 0.31B | -1.17B | 0.15B | 0.69B | 0.65B | -1.46B | -0.04B | 0.81B | 0.10B | -1.60B | 0.24B | 1.40B | 1.48B | -2.37B | 0.16B | 1.60B | 0.91B | -0.79B | 0.17B | 0.49B | 0.20B | 2.34B | -2.19B | 0.27B | -0.06B | 1.57B | -0.96B | 0.18B | 0.47B | -4.12B | -1.66B | 1.32B | -0.29B | 2.45B | -1.78B | 0.38B | -0.10B | 0.65B | -1.16B | -0.44B | -0.76B | 0.28B | -2.07B | 0.47B | 0.36B | 2.08B | -1.08B | 1.52B | 2.25B | -2.82B | -1.51B | 0.29B | -0.05B | -0.20B | -1.36B | 1.21B | 0.76B | -2.21B | -1.76B | 2.18B | 0.38B |
|
Capital Expenditures
|
0.60B | 0.70B | 0.82B | 1.33B | 0.76B | 0.83B | 1.45B | 1.15B | 1.00B | 1.06B | 1.00B | 1.05B | 0.94B | 1.20B | 0.95B | 1.00B | 0.71B | 0.86B | 0.98B | 1.06B | 0.85B | 0.91B | 1.04B | 0.95B | 0.86B | 0.86B | 0.95B | 0.91B | 0.96B | 0.87B | 0.77B | 0.97B | 0.74B | 0.69B | 0.85B | 0.96B | 0.87B | 0.93B | 0.81B | 0.78B | 0.54B | 0.58B | 0.59B | 0.58B | 0.63B | 0.58B | 0.72B | 0.68B | 0.49B | 0.56B | 0.56B | 0.45B | 0.28B | 0.34B | 0.32B | 0.41B | 0.30B | 0.36B | 0.28B | 0.30B | 0.24B | 0.22B | 0.29B | 0.30B | 0.24B | 0.21B | 0.26B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.18B | 0.09B | 0.25B | 0.14B | 0.13B | 0.10B | 0.08B | 0.06B | 0.18B | 0.12B | 0.06B | 0.07B | 0.12B | 0.07B | 0.11B | 0.14B | 0.08B | 0.05B | 0.14B | 0.13B | 0.06B | 0.13B | 0.04B | 0.06B | 0.19B | 0.06B | 0.08B | 0.20B | 0.12B | 0.10B | 0.08B | 0.01B | 0.06B | 0.08B | 0.30B | 0.07B | 0.09B | 0.05B | 0.04B | 0.07B | 0.04B | 0.14B | 0.08B | 0.10B | 0.07B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.18B | 0.01B | 0.04B | 0.48B | 0.02B | 0.07B | 0.04B | 0.01B |
|
Acquisitions
|
0.02B | 0.08B | 0.03B | 1.07B | 0.82B | 0.18B | 1.98B | 2.93B | 0.05B | 0.11B | 0.06B | 1.59B | 1.32B | 0.61B | 0.34B | 1.46B | 0.06B | 0.12B | 2.38B | 0.49B | 0.26B | 0.34B | 0.05B | 0.01B | 0.15B | 0.56B | 0.11B | 2.53B | 2.59B | 2.81B | 0.04B | 0.25B | 0.11B | 0.06B | 0.27B | 0.05B | 0.07B | 0.05B | 0.00B | 0.02B | 0.00B | 0.04B | 32.59B | | 0.01B | 0.01B | 0.02B | 0.30B | 1.12B | 1.75B | 0.15B | 0.28B | 0.70B | 0.26B | 0.06B | 1.33B | 0.02B | 0.33B | 4.59B | 0.14B | 0.08B | 0.15B | 2.51B | 0.54B | 7.10B | 0.75B | 0.06B |
|
Divestments
|
0.36B | | 0.05B | -0.01B | 0.46B | -0.46B | | 0.06B | | | | 0.01B | | | 0.57B | 0.01B | 0.01B | 0.00B | 0.23B | 0.05B | 0.39B | 0.02B | 0.08B | 1.87B | 0.02B | 0.06B | -0.57B | 0.09B | 0.05B | -0.01B | | -0.49B | -0.00B | 0.03B | 0.01B | -0.24B | | | | | 0.03B | 0.85B | 0.04B | 0.15B | 0.03B | 0.73B | -0.25B | -0.01B | -0.01B | -0.01B | 0.05B | 0.09B | 0.06B | 1.21B | 0.00B | 0.00B | | 0.01B | -0.01B | | 0.70B | | 0.00B | -0.01B | -0.00B | | |
|
Change in Acquisitions & Divestments
|
0.91B | 0.40B | 0.77B | 1.52B | 2.32B | 1.52B | 2.67B | 1.36B | 1.48B | 0.89B | 0.57B | 0.40B | 0.68B | 0.57B | 0.72B | 1.17B | 1.17B | 1.59B | 1.28B | 0.84B | 0.61B | 0.63B | 0.52B | 0.73B | 0.82B | 0.65B | 0.66B | 0.72B | 1.17B | 0.86B | 1.47B | 2.19B | 0.98B | 0.90B | 0.90B | 1.13B | 0.81B | 1.20B | 1.23B | 3.25B | 0.67B | 0.81B | 1.60B | 0.88B | 0.94B | 1.00B | 2.36B | 1.32B | 0.55B | 0.76B | 0.89B | 0.94B | 0.68B | 1.03B | 0.94B | 2.01B | 1.05B | 1.55B | 4.04B | 4.00B | 0.46B | 3.45B | 1.77B | 0.85B | 0.93B | 4.04B | 1.20B |
|
Cash from Investing Activities
|
-0.05B | -1.85B | -2.34B | -2.50B | -0.70B | -1.95B | -1.78B | -4.08B | 0.50B | -0.58B | -0.81B | -3.50B | -2.23B | -1.68B | -1.00B | -4.09B | -1.01B | -0.86B | -2.55B | -2.90B | 0.04B | -1.00B | -0.80B | -1.24B | 0.56B | -1.93B | -1.34B | -5.45B | -1.89B | -4.45B | -0.95B | -3.64B | 0.30B | -1.67B | -1.91B | -3.81B | -1.76B | -0.64B | -2.97B | 0.46B | -0.85B | 4.16B | -30.37B | 0.13B | -0.90B | -1.24B | -0.33B | -0.56B | -2.00B | -2.67B | -0.63B | -0.68B | -1.36B | 0.17B | -1.70B | -1.32B | -7.96B | 0.01B | -1.95B | 2.84B | -4.21B | 2.24B | -1.59B | -1.38B | -12.98B | 1.70B | -0.44B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.05B | 0.18B | 0.14B | 0.19B | 0.18B | 0.17B | 0.13B | 0.16B | 0.17B | 0.15B | 0.12B | 0.16B | 0.16B | 0.14B | 0.12B | 0.40B | 0.09B | 0.20B | 0.04B | 0.23B | 0.19B | 0.23B | 0.12B | 0.28B | -0.56B | 0.22B | 0.20B | 0.32B | -0.21B | -0.00B | 0.06B | 0.03B | -0.33B | -0.04B | -0.05B | -0.03B | -0.02B | -0.03B | -0.02B | -0.06B |
|
Cash from Financing Activities
|
-4.58B | -3.74B | -5.17B | -1.21B | -3.37B | -3.75B | -3.46B | -1.86B | -2.31B | -4.90B | -3.67B | -2.81B | -2.32B | -3.36B | -2.51B | -3.79B | -2.72B | -3.33B | -0.83B | -3.01B | -4.67B | -2.26B | -2.82B | -5.70B | -3.40B | -2.57B | -1.85B | -1.59B | 2.81B | -3.24B | -4.18B | -1.30B | -2.13B | -0.61B | -2.76B | -0.92B | -2.91B | -2.52B | -0.44B | -4.61B | 1.86B | 21.03B | -8.18B | -5.67B | -0.12B | -1.62B | -1.69B | -6.29B | -5.78B | -3.13B | -1.75B | -2.69B | 1.38B | -4.20B | 0.71B | -2.85B | 5.71B | -2.73B | -3.13B | -1.61B | 1.88B | -4.51B | -2.77B | -1.68B | 5.44B | -2.85B | -3.01B |
|
Dividends Paid - Common
|
0.68B | 0.73B | 0.73B | 0.73B | 0.72B | 0.83B | 0.82B | 0.81B | 0.80B | 0.91B | 0.89B | 0.88B | 0.87B | 0.98B | 0.97B | 0.96B | 0.95B | 1.05B | 1.04B | 1.02B | 0.99B | 1.10B | 1.09B | 1.09B | 1.09B | 1.28B | 1.27B | 1.26B | 1.25B | 1.34B | 1.34B | 1.33B | 1.32B | 1.40B | 1.40B | 1.39B | 1.38B | 1.44B | 1.43B | 1.42B | 1.40B | 1.44B | 1.44B | 1.44B | 1.44B | 1.45B | 1.45B | 1.45B | 1.46B | 1.47B | 1.47B | 1.47B | 1.48B | 1.49B | 1.49B | 1.49B | 1.50B | 1.51B | 1.51B | 1.52B | 1.52B | 1.54B | 1.54B | 1.55B | 1.55B | 1.56B | 1.57B |
|
Exchange Rate Effect
|
-0.20B | 0.23B | 0.16B | -0.10B | -0.08B | -0.22B | 0.22B | -0.05B | 0.13B | 0.16B | -0.61B | -0.16B | 0.17B | -0.36B | 0.04B | 0.04B | -0.12B | -0.01B | 0.13B | 0.03B | 0.01B | -0.01B | -0.44B | -0.21B | -0.45B | 0.21B | 0.04B | -0.28B | 0.22B | -0.10B | 0.04B | -0.21B | 0.10B | 0.45B | 0.33B | 0.06B | 0.10B | -0.44B | -0.06B | -0.10B | -0.10B | 0.13B | -0.38B | 0.18B | -0.40B | 0.10B | 0.10B | 0.11B | -0.13B | 0.07B | -0.09B | -0.03B | -0.01B | -0.26B | -0.20B | 0.22B | 0.02B | -0.03B | -0.12B | 0.13B | -0.16B | -0.08B | 0.21B | -0.33B | 0.17B | 0.32B | -0.06B |
|
Change in Cash
|
-0.45B | -0.62B | -2.15B | 2.65B | 0.29B | -2.15B | -0.47B | 0.80B | 2.10B | -1.05B | -0.41B | 0.62B | -0.09B | -0.97B | 1.04B | -1.50B | 0.17B | -1.03B | 0.51B | 0.64B | -1.31B | 0.31B | -0.15B | -1.08B | 0.32B | -0.40B | 1.09B | -1.79B | 6.67B | -4.34B | -0.98B | -1.16B | 2.22B | 1.64B | -0.76B | 1.06B | 0.03B | -1.30B | 0.77B | -0.13B | 5.67B | 28.26B | -35.31B | -1.91B | 3.06B | 0.82B | 2.37B | -0.88B | -3.00B | -3.11B | 0.24B | -0.85B | 3.26B | -2.97B | 0.72B | 0.01B | 1.55B | -0.11B | -2.15B | 5.81B | 1.68B | -0.29B | -1.26B | 0.95B | -3.00B | 0.86B | -0.43B |
|
Free Cash Flow
|
3.79B | 4.04B | 4.38B | 5.12B | 3.68B | 2.94B | 3.10B | 5.64B | 2.79B | 3.22B | 3.68B | 6.05B | 3.35B | 3.24B | 3.57B | 5.35B | 3.31B | 2.31B | 2.77B | 5.46B | 2.48B | 2.67B | 2.87B | 5.11B | 2.75B | 3.02B | 3.29B | 4.62B | 4.57B | 2.59B | 3.35B | 3.01B | 3.21B | 2.78B | 2.72B | 4.78B | 3.73B | 1.36B | 3.42B | 3.34B | 4.22B | 2.36B | 3.03B | 2.88B | 3.85B | 2.99B | 3.56B | 5.18B | 4.42B | 2.06B | 2.15B | 2.09B | 2.97B | 0.98B | 1.58B | 3.56B | 3.47B | 2.27B | 2.77B | 4.16B | 3.93B | 1.85B | 2.60B | 4.03B | 4.13B | 1.49B | 2.83B |
|
Net Cash Flow
|
-0.24B | -0.85B | -2.31B | 2.75B | 0.37B | -1.93B | -0.68B | 0.85B | 1.98B | -1.21B | 0.20B | 0.78B | -0.26B | -0.61B | 1.01B | -1.54B | 0.29B | -1.02B | 0.39B | 0.61B | -1.31B | 0.32B | 0.28B | -0.88B | 0.77B | -0.61B | 1.04B | -1.51B | 6.45B | -4.23B | -1.02B | -0.96B | 2.12B | 1.19B | -1.09B | 1.00B | -0.07B | -0.86B | 0.83B | -0.03B | 5.77B | 28.13B | -34.93B | -2.10B | 3.46B | 0.72B | 2.26B | -0.99B | -2.87B | -3.18B | 0.34B | -0.82B | 3.27B | -2.70B | 0.92B | -0.21B | 1.52B | -0.09B | -2.03B | 5.68B | 1.83B | -0.21B | -1.47B | 1.27B | -3.17B | 0.55B | -0.37B |