|
Net Income
|
3.51B | 3.21B | 3.35B | 2.21B | 4.53B | 3.45B | 3.42B | 2.23B | 3.48B | 2.78B | 3.20B | 0.96B | 3.91B | 1.41B | 2.63B | 2.53B | 3.50B | 3.83B | 2.98B | 3.52B | 4.73B | 4.33B | 4.75B | 2.52B | 4.32B | 4.52B | 3.36B | 3.76B | 4.46B | 4.00B | 4.27B | 4.30B | 4.42B | 3.83B | 3.76B | -10.71B | 4.37B | 3.95B | 3.93B | 3.04B | 3.75B | 5.61B | 1.75B | 4.01B | 5.80B | 3.63B | 3.55B | 1.74B | 6.20B | 6.28B | 3.67B | | 0.58B | 0.55B | 0.15B | 0.29B | 0.42B | -0.23B | 21.72B | -0.08B | 3.25B | 4.69B | 2.69B | 3.43B | 11.00B | 5.54B | 5.15B |
|
Share-based Compensation
|
0.16B | 0.18B | 0.16B | 0.13B | 0.16B | 0.15B | 0.17B | | 0.15B | | | 0.15B | 0.17B | 0.20B | 0.15B | 0.15B | 0.19B | 0.23B | 0.16B | 0.14B | 0.20B | 0.24B | 0.21B | 0.15B | 0.20B | 0.27B | 0.20B | | 0.20B | | | 0.20B | 0.23B | 0.29B | 0.24B | 0.20B | 0.27B | 0.31B | 0.24B | 0.16B | 0.26B | 0.31B | 0.24B | 0.16B | 0.26B | 0.33B | 0.26B | 0.16B | 0.31B | 0.35B | 0.26B | | 0.28B | | | 0.22B | 0.31B | 0.38B | 0.30B | 0.18B | 0.30B | 0.34B | 0.29B | 0.24B | 0.29B | 0.41B | 0.35B |
|
Deferred Taxes
|
1.21B | -0.57B | -0.10B | -0.98B | 0.96B | -0.36B | 0.04B | | -0.00B | | | -1.48B | 0.56B | -1.07B | 0.19B | 0.20B | 0.36B | -0.27B | -0.32B | -0.38B | 0.49B | 0.10B | -0.30B | 0.14B | 0.55B | -0.26B | -0.05B | | 0.39B | | | -0.57B | -0.03B | -0.04B | -0.34B | 2.81B | 0.04B | -0.33B | 0.34B | 1.90B | -0.36B | -0.33B | -1.43B | -0.35B | 0.05B | -0.48B | 0.19B | -0.90B | -0.73B | 0.04B | -1.88B | | -0.93B | | | 0.90B | -1.54B | -0.80B | 0.56B | -2.41B | -1.56B | -0.69B | 0.09B | -0.02B | 2.17B | 0.82B | 2.22B |
|
Gains from Sales and Divestitures
|
| | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.07B | 0.02B | 0.08B | 0.05B | 0.01B | 0.01B | 0.05B | 0.01B | 0.06B | | | 0.71B | 0.00B | 0.01B | -0.00B | -0.04B | 0.00B | 0.40B | -0.02B | 0.04B | 0.08B | 0.01B | 0.05B | 0.15B | 0.01B | | 0.02B | | 0.00B | | | 0.09B | -0.00B | 0.08B | 0.04B | 0.12B | -0.00B | 0.04B | 0.01B | 0.42B | 0.10B | -0.10B | -0.07B | 0.03B | -0.98B | | -0.17B | | 0.10B | 0.30B | 0.02B | | 0.06B | | | -0.18B | 0.01B | -0.03B | 0.11B | -0.10B | 0.01B | 0.08B | 0.02B | 0.07B | 0.03B | 0.04B | 0.03B |
|
Asset Writedowns and Impairment
|
0.02B | 0.03B | -0.01B | 0.02B | 0.08B | -0.03B | -0.02B | | -0.02B | | | 0.13B | 0.04B | 1.33B | 0.68B | 0.08B | 0.07B | | 0.18B | 0.49B | 0.04B | 0.14B | 0.09B | 0.15B | -0.02B | 0.03B | 0.36B | | 0.08B | | | -0.08B | 0.04B | 0.23B | 0.04B | 0.49B | -0.02B | 0.05B | 1.20B | 0.03B | 0.91B | 0.08B | 0.03B | 0.08B | 0.02B | 0.10B | 0.08B | 0.04B | 0.01B | -0.07B | 1.02B | | 0.61B | | | 0.25B | 0.43B | -0.04B | 0.43B | 0.47B | 0.18B | 0.19B | | 0.03B | 0.03B | | 0.09B |
|
Non-cash Items
|
| | | 0.00B | | | | 0.65B | | | | 1.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
2.83B | 3.36B | 5.09B | 5.29B | 3.69B | 3.84B | 5.03B | | 2.32B | | | 1.74B | 2.79B | 4.25B | 4.98B | 3.38B | 2.28B | 5.05B | 5.95B | 4.14B | 3.92B | 5.53B | 4.65B | 4.60B | 2.87B | 5.47B | 6.14B | | 2.19B | | | 4.28B | 2.91B | 5.77B | 6.27B | 6.11B | 3.61B | 6.08B | 6.27B | 6.24B | 3.54B | 5.95B | 7.53B | 6.40B | 3.36B | 3.45B | 8.38B | 8.34B | 4.07B | 5.31B | 8.29B | | 3.98B | | | 3.52B | 3.26B | 4.18B | 7.49B | 7.86B | 3.66B | 5.63B | 7.99B | 6.98B | 4.17B | 3.88B | 9.17B |
|
Depreciation & Amortization (CF)
|
0.68B | 0.68B | 0.68B | 0.74B | 0.73B | 0.71B | 0.72B | | 0.76B | | | 0.99B | 0.77B | 0.85B | 1.00B | 1.04B | 1.04B | 0.99B | 0.98B | 1.10B | 1.01B | 0.95B | 0.94B | 0.99B | 0.90B | 0.89B | 0.93B | | 0.89B | | | 1.04B | 0.91B | 1.15B | 1.71B | 1.87B | 1.75B | 1.72B | 1.73B | 1.74B | 1.76B | 1.71B | 1.73B | 1.82B | 1.75B | 1.73B | 1.82B | 1.94B | 1.89B | 1.84B | 1.81B | | 1.77B | | | 1.42B | 1.88B | 1.93B | 1.83B | 1.84B | 1.81B | 1.78B | 1.85B | 1.90B | 1.77B | 1.94B | 1.78B |
|
Change in Receivables
|
-0.09B | 0.31B | -0.16B | -0.51B | 0.53B | 0.03B | 0.03B | | 0.61B | | | 0.33B | 0.21B | -0.37B | 0.06B | 0.10B | 0.43B | 0.21B | 0.32B | -0.34B | 0.43B | 0.16B | -0.18B | -0.15B | 0.77B | 0.42B | -0.28B | | 0.39B | | | 0.15B | 0.10B | 0.38B | -0.18B | 0.33B | 0.48B | 0.51B | 0.05B | 0.14B | -0.16B | 0.49B | 0.33B | -0.38B | 0.81B | -0.29B | -0.08B | -1.21B | 1.60B | -0.04B | 0.25B | | 0.43B | | | -0.53B | 0.05B | 0.55B | 0.25B | -0.23B | 0.28B | 0.88B | 0.10B | -0.85B | 0.93B | 1.36B | -0.11B |
|
Change in Inventory
|
-0.34B | 0.68B | -0.09B | -0.34B | 0.19B | -0.10B | 0.11B | | 0.45B | | | 0.52B | 0.45B | 0.17B | -0.03B | -0.59B | 0.29B | 0.26B | 0.25B | -0.18B | 0.51B | 0.09B | 0.49B | 0.02B | 0.28B | 0.26B | 0.18B | | 0.19B | | | -0.47B | 0.37B | 0.05B | -0.23B | -0.77B | 0.32B | 0.17B | 0.29B | -0.13B | 0.37B | 0.05B | 0.00B | -0.15B | 0.16B | 0.48B | 0.15B | -0.52B | 0.69B | 0.12B | 0.36B | | 0.60B | | | 1.35B | 0.52B | 0.22B | 0.71B | -0.12B | 0.35B | 0.39B | 0.30B | 0.09B | 0.15B | 0.51B | 0.75B |
|
Change in Accured Expenses
|
-2.15B | 0.26B | 0.07B | 1.32B | -1.65B | -0.07B | 0.17B | | -1.13B | | | 5.96B | -1.33B | 0.20B | 2.36B | 1.55B | -1.46B | 0.74B | 1.96B | 0.58B | -1.00B | 0.41B | -0.23B | 2.02B | -2.45B | 0.52B | 3.42B | | -2.07B | | | -0.83B | -2.03B | 0.83B | 1.54B | 8.64B | -1.69B | 1.52B | -0.99B | 5.11B | -1.83B | 1.39B | 2.72B | 1.79B | -2.52B | 0.20B | 2.90B | 4.56B | -2.34B | -1.71B | 2.11B | | -2.82B | | | -0.04B | 6.33B | -2.92B | -1.15B | 3.33B | -2.48B | -0.58B | 5.78B | -1.09B | -6.51B | 0.58B | -0.27B |
|
Other Working Capital Changes
|
-0.04B | 0.07B | 0.01B | -1.24B | 1.09B | -0.38B | -0.39B | | 0.97B | | | 1.48B | 0.75B | -0.24B | 0.28B | 0.47B | 0.61B | -0.23B | -0.03B | 1.34B | 0.15B | 0.41B | -0.64B | -0.37B | 0.56B | -1.16B | -0.38B | | 0.80B | | | 1.51B | 0.42B | 0.12B | 0.01B | -0.14B | 0.91B | -0.64B | 0.64B | -0.63B | 0.49B | 0.37B | -0.78B | 0.97B | -0.27B | 1.32B | 0.94B | 1.72B | -2.52B | 1.11B | -0.67B | | -0.99B | | | 1.40B | 0.92B | 0.23B | 0.22B | 2.11B | -3.20B | -0.53B | 2.78B | -0.77B | 1.32B | 4.88B | 1.46B |
|
Capital Expenditures
|
0.43B | 0.57B | 0.52B | 0.84B | 0.40B | 0.50B | 0.53B | | 0.44B | | | 1.47B | 0.50B | 0.60B | 0.68B | 1.15B | 0.59B | 0.77B | 0.81B | 1.43B | 0.63B | 0.84B | 0.75B | 1.50B | 0.54B | 0.77B | 0.79B | | 0.64B | | | 1.13B | 0.56B | 0.69B | 0.79B | 1.24B | 0.66B | 0.88B | 0.82B | 1.32B | 0.66B | 0.84B | 0.74B | 1.26B | 0.62B | 0.66B | 0.74B | 1.32B | 0.68B | 0.81B | 0.75B | | 0.61B | | | 1.77B | 0.86B | 1.12B | 0.97B | 1.59B | 0.81B | 0.98B | 1.03B | 1.61B | 0.80B | 1.04B | 1.16B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | | 0.14B | 0.10B | 0.01B | 0.21B | | 0.12B | | | 1.02B | 0.36B | 0.33B | 0.21B | 0.60B | 0.11B | 0.04B | 0.04B | 0.27B | 0.04B | 0.54B | 3.91B | 0.15B | 0.11B | 1.08B | 0.43B | | 0.03B | | | -0.35B | 0.03B | 0.09B | 0.60B | 1.11B | 0.02B | 0.85B | 0.03B | 2.31B | 0.25B | 2.77B | 0.09B | 0.16B | 0.02B | 0.07B | 0.01B | 0.20B | 0.60B | 0.05B | 0.01B | | 0.25B | | | -0.12B | 0.04B | 0.08B | 0.12B | 0.12B | 0.21B | 0.36B | 0.05B | 0.05B | 0.28B | 0.05B | 0.08B |
|
Acquisitions
|
1.29B | | 1.05B | 0.13B | 0.77B | 0.10B | 0.40B | | 2.05B | | | 1.53B | | 4.32B | 0.10B | 0.06B | 0.17B | 0.01B | 0.65B | 0.02B | | | 0.29B | 1.84B | 0.23B | | | | 0.01B | | | 4.28B | 4.85B | 29.22B | 0.57B | 0.55B | 0.08B | 0.14B | 0.68B | 0.00B | 1.68B | 3.66B | 0.22B | 0.25B | 0.94B | 0.01B | | 6.37B | | | | | 0.25B | | | 17.65B | | | | | 1.81B | 13.00B | 0.34B | 0.00B | | 14.46B | 0.00B |
|
Change in Acquisitions & Divestments
|
2.15B | 0.32B | 2.23B | 2.54B | 2.44B | 1.36B | 2.87B | | 4.90B | | | 23.73B | 6.60B | 3.28B | 2.25B | 2.66B | 2.80B | 5.20B | 4.89B | 5.17B | 4.08B | 4.14B | 6.35B | 9.54B | 6.05B | 9.78B | 7.34B | | 9.14B | | | 12.61B | 8.99B | 18.33B | 0.19B | 0.61B | 0.34B | 0.40B | 0.42B | 3.13B | 1.50B | 0.64B | 0.33B | 0.93B | 1.54B | 0.87B | 4.17B | 5.55B | 5.23B | 7.22B | 4.36B | | 6.30B | | | 24.80B | 7.77B | 4.11B | 3.91B | 3.60B | 0.98B | 0.73B | 0.47B | 0.29B | 0.22B | 0.73B | 0.49B |
|
Cash from Investing Activities
|
-1.08B | -2.30B | -1.85B | -2.36B | -1.88B | -2.69B | -1.88B | | 1.44B | | | 1.84B | 4.06B | -4.13B | -1.94B | -2.50B | -1.40B | -0.57B | -1.55B | -1.58B | -2.03B | -8.09B | 0.73B | -2.92B | -1.79B | -3.55B | -1.00B | | -1.54B | | | 1.58B | -0.94B | -12.25B | -1.18B | -0.51B | -0.93B | -0.20B | -4.27B | 2.23B | -1.42B | -1.79B | -1.65B | -1.34B | -0.58B | -7.52B | -4.82B | -7.90B | -0.18B | -0.42B | -2.72B | | -3.63B | | | -9.05B | 3.31B | -3.78B | 2.54B | -1.20B | -0.46B | -13.69B | -3.13B | -1.32B | -0.30B | -18.26B | -0.54B |
|
Other financing activities
|
| | | | | | | | | | | | -0.16B | | 0.05B | 0.03B | 0.03B | 0.03B | | | | | | | -0.05B | | | | | | | 0.04B | -0.03B | | | -0.16B | 0.12B | -0.26B | -0.09B | 0.06B | -0.00B | 0.10B | 0.06B | 0.32B | -0.41B | -0.08B | -0.08B | 0.28B | -0.02B | 0.11B | 0.02B | | -0.14B | | | -0.01B | -0.24B | 0.19B | 0.17B | -0.38B | 0.09B | -0.06B | -0.07B | | 0.04B | 0.00B | -0.05B |
|
Cash from Financing Activities
|
0.13B | -2.06B | -3.24B | 1.08B | -3.82B | -2.06B | -1.70B | | -0.82B | | | 3.13B | -1.18B | -16.25B | -1.65B | -1.47B | -0.78B | -1.98B | -4.52B | 1.18B | -3.06B | -2.87B | -5.72B | -0.86B | -3.23B | -2.77B | -1.84B | | -0.60B | | | -0.71B | -0.15B | -1.92B | -2.07B | -3.54B | -5.97B | -2.67B | -3.48B | -6.39B | -5.52B | -4.53B | -3.89B | -4.07B | -4.32B | -0.36B | 4.20B | -5.64B | -5.12B | -3.28B | -2.21B | | -4.38B | | | 1.74B | 6.14B | -5.99B | -11.32B | -4.66B | 0.55B | 7.54B | -9.88B | -1.34B | 10.42B | -5.67B | -8.93B |
|
Dividends Paid - Common
|
1.27B | 1.35B | 1.35B | 1.35B | 1.35B | 1.49B | 1.48B | | 1.48B | | | 1.83B | 1.56B | 1.68B | 1.68B | 1.69B | 1.71B | 1.86B | 1.86B | 1.86B | 1.87B | 1.98B | 1.97B | 1.96B | 1.95B | 2.08B | 2.08B | | 2.07B | | | 2.52B | 2.17B | 2.26B | 2.25B | 2.26B | 2.25B | 2.42B | 2.42B | 2.41B | 2.40B | 2.52B | 2.50B | 2.50B | 2.50B | 2.66B | 2.66B | 2.66B | 2.66B | 2.79B | 2.79B | | 2.79B | | | 3.44B | 2.94B | 3.09B | 2.87B | 2.87B | 2.87B | 2.98B | 2.98B | 2.98B | 2.99B | 3.13B | 3.13B |
|
Exchange Rate Effect
|
-0.06B | 0.10B | 0.17B | -0.05B | -0.05B | -0.11B | 0.17B | | 0.07B | | | -0.05B | 0.06B | -0.09B | 0.05B | 0.02B | -0.15B | -0.05B | 0.02B | -0.02B | -0.04B | -0.06B | -0.09B | -0.12B | -0.39B | -0.49B | -0.30B | | 0.08B | | | 0.97B | 0.11B | 0.08B | 0.11B | 0.04B | 0.10B | -0.27B | -0.04B | -0.03B | 0.02B | 0.02B | -0.12B | 0.07B | -0.24B | 0.07B | 0.03B | 0.22B | -0.08B | 0.04B | -0.09B | | 0.02B | | | -0.19B | 0.03B | -0.10B | -0.17B | 0.12B | -0.12B | -0.09B | 0.12B | -0.20B | 0.07B | 0.15B | -0.05B |
|
Change in Cash
|
1.82B | -0.90B | 0.17B | 3.95B | -2.07B | -1.03B | 1.62B | | 3.00B | | | 6.66B | 5.72B | -16.23B | 1.44B | -0.57B | -0.06B | 2.45B | -0.10B | 3.72B | -1.21B | -5.49B | -0.42B | 0.70B | -2.54B | -1.35B | 3.00B | | 0.13B | | | 6.12B | 1.94B | -8.31B | 3.12B | 2.10B | -3.19B | 2.93B | -1.51B | 2.05B | -3.37B | -0.36B | 1.87B | 1.06B | -1.77B | -4.36B | 7.79B | -4.98B | -1.31B | 1.66B | 3.27B | | -4.02B | | | -3.98B | 12.74B | -5.68B | -1.46B | 2.13B | 3.61B | -0.59B | -4.90B | 4.12B | 14.37B | -19.90B | -0.35B |
|
Beginning Cash Balance
|
10.77B | 12.59B | 11.69B | 11.86B | 15.81B | 13.74B | 12.71B | 19.36B | 19.36B | 14.97B | 15.62B | 17.88B | 24.54B | 30.27B | 14.04B | 15.49B | 14.91B | 14.86B | 17.31B | 17.20B | 20.93B | 19.72B | 14.24B | 13.82B | 14.52B | 11.99B | 10.64B | 13.73B | 13.73B | 18.64B | 18.20B | 12.85B | 18.97B | 20.91B | 12.60B | 15.72B | 17.82B | 14.64B | 17.57B | 16.06B | 18.11B | 14.73B | 14.38B | 16.25B | 17.30B | 15.53B | 11.17B | 18.96B | 13.98B | 12.67B | 14.33B | 14.49B | 14.49B | 10.98B | 11.36B | 16.87B | 6.43B | 26.86B | 21.18B | 19.73B | 21.86B | 25.47B | 24.88B | 19.98B | 24.11B | 38.47B | 18.58B |
|
Free Cash Flow
|
2.39B | 2.80B | 4.58B | 4.44B | 3.29B | 3.34B | 4.51B | | 1.88B | | | 0.27B | 2.29B | 3.65B | 4.30B | 2.22B | 1.69B | 4.28B | 5.14B | 2.71B | 3.29B | 4.69B | 3.90B | 3.11B | 2.33B | 4.71B | 5.35B | | 1.55B | | | 3.15B | 2.35B | 5.08B | 5.48B | 4.87B | 2.95B | 5.20B | 5.45B | 4.93B | 2.89B | 5.11B | 6.78B | 5.14B | 2.73B | 2.79B | 7.65B | 7.02B | 3.40B | 4.50B | 7.54B | | 3.37B | | | 1.74B | 2.39B | 3.06B | 6.52B | 6.27B | 2.85B | 4.66B | 6.96B | 5.37B | 3.38B | 2.83B | 8.01B |
|
Net Cash Flow
|
1.88B | -1.00B | -0.00B | 4.00B | -2.01B | -0.92B | 1.46B | | 2.93B | | | 6.71B | 5.67B | -16.14B | 1.39B | -0.60B | 0.10B | 2.50B | -0.12B | 3.74B | -1.16B | -5.43B | -0.33B | 0.82B | -2.14B | -0.86B | 3.30B | | 0.05B | | | 5.16B | 1.83B | -8.39B | 3.02B | 2.06B | -3.29B | 3.20B | -1.47B | 2.08B | -3.39B | -0.37B | 1.99B | 0.98B | -1.54B | -4.43B | 7.76B | -5.20B | -1.24B | 1.62B | 3.36B | | -4.04B | | | -3.79B | 12.71B | -5.58B | -1.29B | 2.01B | 3.74B | -0.51B | -5.02B | 4.32B | 14.30B | -20.05B | -0.30B |