|
Net Income
|
2.97B | 1.51B | 2.10B | 1.45B | 2.10B | 0.28B | 2.20B | 3.28B | 2.00B | 2.05B | 0.87B | 0.47B | 1.94B | 3.31B | -1.22B | 1.24B | -0.76B | 0.27B | 0.97B | 0.46B | 0.80B | 0.87B | 0.38B | 0.51B | 0.60B | 1.57B | 1.35B | -1.07B | 1.63B | 1.36B | 0.34B | 1.31B | -4.23B | 1.95B | 2.97B | 4.42B | 3.92B | 4.26B | 3.28B | 0.99B | 1.25B | -1.81B | 0.12B | 0.02B | 0.26B | 1.13B | 2.38B | 1.59B | 1.09B | 0.99B | 1.43B | 1.38B | 0.68B | 1.35B | 1.84B |
|
Share-based Compensation
|
0.11B | 0.09B | 0.12B | 0.07B | 0.08B | 0.08B | 0.09B | 0.06B | 0.08B | 0.09B | 0.08B | 0.06B | 0.08B | 0.07B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.11B | 0.09B | 0.07B | 0.06B | 0.10B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.13B | 0.09B | 0.09B | 0.12B | 0.23B | 0.17B | 0.22B | 0.17B | 0.17B | 0.18B | 0.15B | 0.15B | 0.14B | 0.18B | 0.18B | 0.18B | 0.19B | 0.18B | 0.17B | 0.18B |
|
Gains from Sales and Divestitures
|
| -0.00B | -0.00B | 0.03B | | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.03B | 0.01B | 0.02B | 0.04B | 0.02B | 0.05B | 0.00B | 3.84B | 0.02B | 0.04B | 0.06B | -0.19B | 0.04B | 0.05B | -0.02B | 0.01B | -0.03B | 0.05B | -0.04B | 0.06B | -0.04B | 0.00B | 0.07B | 0.02B | -0.07B | 0.11B | 0.01B | 0.10B | 0.01B | 0.08B | 0.02B | 0.02B | 0.02B | 0.02B | 0.10B | 0.03B | 0.03B | 0.33B | 0.11B | 0.19B | 0.02B | 0.36B | 0.17B | 0.21B | -0.05B | 0.65B | 0.21B | 0.17B | -0.06B | 0.43B | 0.11B | 0.30B | -0.23B | 0.76B | 0.37B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.22B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.36B | 2.37B | 1.88B | 1.58B | 1.51B | 0.83B | -0.54B | 0.78B | -0.90B | 2.77B | -0.35B | -0.03B | 0.94B | 0.06B | 0.73B | -1.35B | -0.74B | -0.45B | 0.64B | -0.89B | -1.15B | -0.91B | -0.52B | -0.95B | -2.16B | -2.38B | -0.70B | -2.37B | 0.16B | -3.27B | -0.40B | -2.17B | -1.41B | -1.33B | -1.41B | -1.81B | -0.07B | -1.23B | -2.25B | -3.62B | 0.92B | -4.06B | -1.49B | -0.65B | -1.93B | -2.64B | 1.97B | 1.11B | 1.53B | 3.36B | 1.88B | -0.11B | 2.55B | 0.44B | 2.39B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.02B | -0.02B | 0.08B | 0.13B | 0.12B | 0.06B | 0.07B | 0.16B | 0.10B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | -0.01B | -0.03B | -0.05B | -0.03B | -0.05B | -0.03B | -0.03B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | -0.20B | -0.20B | -0.67B | -0.43B | 0.00B | 0.06B | 0.06B | 0.13B | -0.24B | -0.58B | -0.03B | -0.09B | -0.17B | -0.03B | -0.18B | -0.26B | 0.35B | 0.76B |
|
Change in Accured Expenses
|
0.27B | -0.05B | 0.15B | -0.12B | 0.21B | 0.03B | 0.24B | 0.10B | 0.40B | -0.51B | 0.33B | -0.38B | 0.26B | 0.01B | -0.42B | -0.04B | -0.00B | 0.25B | 0.19B | 0.21B | 0.31B | 0.57B | 0.29B | 0.41B | -0.04B | 0.41B | 0.36B | -0.64B | 0.38B | 0.12B | 0.16B | -0.33B | -0.77B | 0.65B | 0.64B | 0.67B | 1.14B | 0.75B | 0.72B | -0.47B | -0.49B | -1.91B | -0.38B | -0.34B | 0.70B | -1.01B | 0.56B | 0.29B | 0.95B | 0.71B | 1.51B | -1.05B | 1.17B | 0.46B | 0.45B |
|
Other Working Capital Changes
|
0.03B | -0.09B | 0.01B | 0.01B | -0.25B | -0.00B | 0.16B | -0.16B | 0.05B | -0.08B | 0.45B | -0.28B | -0.21B | -0.48B | 0.22B | -0.14B | -0.11B | 0.08B | 0.08B | 0.51B | -0.54B | 0.39B | 0.21B | -0.15B | -0.42B | -0.02B | 0.23B | 0.18B | -0.07B | -0.32B | -0.17B | -0.40B | 0.32B | 0.08B | -0.10B | 0.27B | -0.31B | 0.23B | -0.59B | 0.16B | -0.61B | -0.88B | -0.11B | 0.57B | -0.49B | 0.14B | -0.29B | 0.46B | 0.02B | 0.42B | 0.68B | -0.08B | -0.15B | 0.78B | 0.01B |
|
Capital Expenditures
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.23B | 0.04B | 0.03B | 0.01B | 0.08B | 0.00B | 0.00B | 0.00B | 0.05B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.04B | 0.02B | 0.03B | 0.02B | 0.12B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.02B | 0.07B | 0.04B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.08B | 0.00B | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 0.06B | -0.21B | 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 0.06B | | | | 1.69B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26B | 8.69B | 18.51B | 17.10B | 13.13B | 9.46B | 5.71B | 7.05B | 4.96B | 5.35B | 4.69B | 10.66B | 7.53B | 20.35B | 15.65B | 13.35B | 21.79B | 17.92B | 18.18B |
|
Cash from Investing Activities
|
-0.03B | 0.07B | -0.05B | -0.21B | 0.06B | 0.00B | -0.03B | -0.02B | -0.07B | 0.22B | 0.02B | -0.19B | 0.01B | -0.14B | -0.13B | -0.16B | 0.06B | 0.01B | -0.05B | -0.09B | -0.02B | -0.03B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B | -0.04B | -0.02B | -0.13B | -0.02B | -0.04B | -0.05B | -0.03B | -0.04B | -0.04B | -0.38B | -2.17B | -4.47B | -2.59B | -2.00B | -5.09B | -3.59B | -2.97B | -3.82B | 0.20B | -1.08B | 0.81B | -6.20B | -5.48B | -5.12B | -2.25B | -3.15B | -1.89B | -7.01B |
|
Other financing activities
|
0.00B | 0.00B | | 0.39B | 0.08B | 0.08B | 0.09B | -0.24B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.09B | 0.03B | 0.04B | -0.01B | 0.00B | 0.00B | -0.49B | 0.50B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B |
|
Cash from Financing Activities
|
-0.57B | -2.31B | -1.30B | -1.42B | -1.30B | -1.16B | 0.52B | -0.57B | 0.99B | -1.81B | -0.70B | -0.34B | -0.56B | 0.60B | -0.67B | 0.80B | 0.91B | 0.67B | 0.10B | 1.40B | 1.31B | 0.12B | 0.62B | 0.89B | 1.22B | 2.90B | 0.75B | 1.75B | 0.01B | 3.80B | 0.87B | 1.80B | 1.51B | 1.81B | 3.57B | 2.92B | 4.46B | 4.44B | 7.23B | 4.24B | 4.15B | 8.16B | 4.35B | 5.40B | 2.07B | 3.45B | 0.10B | 7.14B | 0.04B | 2.06B | 2.08B | 2.89B | 3.60B | 0.99B | 9.43B |
|
Dividends Paid - Common
|
0.07B | 0.03B | 0.03B | 0.06B | 0.18B | 0.07B | 0.12B | 0.07B | 0.14B | 0.18B | 0.28B | 0.19B | 0.15B | 0.20B | 0.19B | 0.16B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 2.62B | | | | 0.16B | 0.16B | 0.16B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.02B | 0.01B | 0.02B | -0.03B | -0.01B | 0.00B | 0.00B | 0.00B | -0.02B | 0.02B | -0.03B | 0.02B | 0.03B | 0.04B | -0.03B | 0.01B | -0.02B | -0.02B | -0.05B | -0.17B | -0.01B | -0.04B | 0.02B | 0.01B | -0.04B | 0.03B | -0.02B | -0.04B | 0.06B | -0.12B | 0.02B | 0.12B | 0.02B |
|
Change in Cash
|
-0.23B | 0.13B | 0.54B | -0.05B | 0.27B | -0.33B | -0.06B | 0.19B | 0.02B | 1.18B | -1.03B | -0.55B | 0.39B | 0.52B | -0.07B | -0.71B | 0.23B | 0.23B | 0.68B | 0.41B | 0.14B | -0.78B | 0.10B | -0.08B | -0.93B | 0.47B | 0.01B | -0.65B | 0.15B | 0.40B | 0.44B | -0.39B | 0.03B | 0.47B | 2.15B | 1.11B | 3.98B | 1.04B | 0.49B | -1.99B | 3.02B | -1.17B | -0.74B | 1.76B | -3.66B | 1.02B | 0.96B | 9.10B | -4.64B | -0.10B | -1.11B | 0.41B | 3.03B | -0.34B | 4.83B |
|
Free Cash Flow
|
0.36B | 2.36B | 1.87B | 1.57B | 1.51B | 0.83B | -0.55B | 0.78B | -0.91B | 2.77B | -0.35B | -0.26B | 0.90B | 0.02B | 0.72B | -1.43B | -0.74B | -0.45B | 0.63B | -0.94B | -1.17B | -0.94B | -0.54B | -0.97B | -2.17B | -2.42B | -0.73B | -2.40B | 0.14B | -3.39B | -0.42B | -2.20B | -1.45B | -1.36B | -1.44B | -1.85B | -0.10B | -1.26B | -2.28B | -3.64B | 0.90B | -4.09B | -1.51B | -0.67B | -1.96B | -2.68B | 1.95B | 1.08B | 1.51B | 3.33B | 1.83B | -0.16B | 2.53B | 0.37B | 2.35B |
|
Net Cash Flow
|
-0.23B | 0.13B | 0.54B | -0.05B | 0.27B | -0.33B | -0.06B | 0.19B | 0.02B | 1.18B | -1.03B | -0.55B | 0.39B | 0.52B | -0.07B | -0.71B | 0.23B | 0.23B | 0.68B | 0.43B | 0.13B | -0.82B | 0.08B | -0.08B | -0.95B | 0.51B | 0.03B | -0.66B | 0.14B | 0.40B | 0.46B | -0.41B | 0.06B | 0.45B | 2.12B | 1.07B | 4.01B | 1.03B | 0.51B | -1.97B | 3.07B | -1.00B | -0.73B | 1.79B | -3.68B | 1.01B | 1.00B | 9.06B | -4.63B | -0.06B | -1.17B | 0.53B | 3.01B | -0.46B | 4.81B |