|
Net Income
|
0.23B | 0.23B | 0.30B | 0.20B | -0.16B | -0.06B | 0.06B | 0.22B | 0.33B | 0.42B | 0.52B | 0.64B | 0.79B | 0.81B | 0.45B | 0.51B | 0.72B | 0.90B | 1.56B | 1.74B | 2.28B | 2.63B | 3.57B | 3.06B | 3.89B | 4.71B | 4.27B | 4.99B | 5.11B | 5.14B | 6.88B | 2.43B | 2.62B | 6.09B | 7.35B | 4.90B | 5.18B | 7.85B | 11.22B | 9.50B | 10.39B | 9.19B | 10.29B | 7.46B | 6.69B | 4.39B | 4.65B | 5.71B | 7.79B | 11.58B | 14.02B | 12.37B | 13.46B | 15.69B | 20.84B | 16.64B | 18.34B | 2.71B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.34B | 1.27B | 1.36B | 1.49B | 1.58B | 1.58B | 1.74B | 1.85B | 1.86B | 1.87B | 1.97B | 2.12B | 1.93B | 2.13B | 2.33B | 2.48B | 2.58B | 2.83B | 3.14B | 3.33B | 3.58B | 3.96B | 4.41B | 3.84B | 4.28B | 4.76B |
|
Share-based Compensation
|
0.01B | 0.07B | 0.08B | 0.10B | 1.11B | 0.18B | 0.18B | 0.17B | 0.22B | 0.24B | 0.27B | 0.27B | 0.31B | 0.35B | 0.84B | 0.69B | 0.76B | 0.76B | 0.75B | 0.75B | 0.82B | 0.82B | 0.83B | 0.87B | 1.03B | 1.01B | 0.81B | 0.95B | 1.19B | 1.04B | 0.97B | 1.01B | 1.30B | 1.25B | 1.27B | 1.33B | 1.70B | 1.72B | 1.78B | 1.83B | 2.55B | 2.38B | 2.41B | 2.50B | 3.35B | 3.13B | 3.01B | 3.05B | 4.06B | 3.49B | 3.42B | 3.56B | 4.62B | 4.25B | 4.26B | 4.15B | 4.83B | 5.56B |
|
Deferred Taxes
|
| -0.01B | -0.00B | 0.02B | 0.35B | 0.06B | -0.62B | -0.01B | 0.03B | 0.00B | -0.06B | -0.00B | -0.03B | 0.00B | -0.18B | -0.22B | -0.07B | -0.38B | -0.12B | -0.08B | -0.10B | -0.02B | -0.26B | -0.08B | 0.03B | -0.09B | -0.23B | -0.05B | 0.10B | 0.03B | 0.20B | 0.18B | 0.00B | 0.17B | -0.40B | 0.48B | 0.21B | -1.51B | -0.38B | 0.42B | 0.23B | -0.79B | 0.75B | -0.56B | -0.45B | -1.10B | -1.17B | -0.62B | -1.14B | 3.05B | -1.16B | -0.46B | -1.64B | -1.31B | -1.33B | -0.99B | -1.17B | 19.87B |
|
Gains from Investment Securities
|
| -0.76B | -0.03B | 0.17B | 0.21B | -1.24B | 3.72B | 0.41B | 0.15B | 0.15B | 0.18B | 0.04B | 0.02B | 0.04B | 0.08B | 0.12B | 0.04B | 0.04B | 0.07B | 0.17B | 0.24B | 0.36B | 0.45B | 0.77B | 0.72B | 0.86B | 0.89B | 0.83B | 1.45B | 0.45B | 1.03B | 0.68B | 1.01B | 0.83B | 2.65B | 0.69B | 0.75B | 1.00B | 1.78B | 2.91B | 3.39B | 1.62B | 0.61B | 0.93B | 1.72B | 2.01B | 1.76B | 1.01B | 1.69B | 2.09B | 2.22B | 3.16B | 3.40B | 3.35B | 3.86B | 4.88B | 4.11B | 5.13B |
|
Asset Writedowns and Impairment
|
| | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 1.81B | 0.77B | 0.23B | 0.34B | 1.09B | 0.24B | 0.04B | 0.01B | 0.10B | | | |
|
Non-cash Items
|
| | | | 5.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.56B | 0.51B | 0.44B | 0.24B | 0.25B | 0.68B | 0.72B | 1.32B | 0.95B | 1.23B | 1.28B | 1.34B | 1.25B | 3.45B | 1.70B | 1.88B | 2.19B | 4.55B | 3.48B | 3.67B | 4.04B | 4.93B | 5.06B | 5.36B | 6.13B | 7.67B | 7.86B | 6.30B | 7.50B | 7.62B | 9.31B | 8.62B | 9.31B | 9.08B | 11.00B | 3.88B | 9.83B | 14.04B | 12.24B | 13.25B | 14.09B | 18.10B | 14.08B | 12.20B | 9.69B | 14.51B | 14.00B | 17.31B | 20.40B | 19.40B | 19.25B | 19.37B | 24.72B | 27.99B | 24.03B | 25.56B | 30.00B |
|
Depreciation & Amortization (CF)
|
| 0.10B | 0.10B | 0.11B | 0.14B | 0.18B | 0.22B | 0.23B | 0.23B | 0.27B | 0.27B | 0.26B | 0.26B | 0.29B | 0.43B | 0.46B | 0.46B | 0.49B | 0.54B | 0.55B | 0.58B | 0.59B | 0.61B | 0.67B | 0.73B | 0.77B | 0.85B | 0.95B | 1.03B | 1.11B | 1.23B | 1.35B | 1.50B | 1.42B | 1.47B | 1.60B | 1.70B | 1.70B | 1.86B | 1.97B | 1.99B | 2.00B | 2.01B | 2.16B | 1.98B | 2.17B | 2.38B | 2.52B | 2.62B | 2.86B | 3.17B | 3.37B | 3.64B | 4.03B | 4.46B | 3.90B | 4.34B | 4.96B |
|
Change in Receivables
|
| 0.04B | 0.10B | -0.07B | 0.10B | 0.05B | 0.08B | -0.05B | 0.12B | 0.08B | 0.23B | -0.10B | 0.19B | 0.18B | 0.35B | -0.08B | 0.28B | 0.21B | 0.57B | -0.27B | 0.49B | 0.25B | 1.01B | -0.61B | 0.39B | 0.46B | 1.37B | -0.79B | 0.63B | 0.49B | 1.56B | -1.07B | 1.01B | 0.33B | 1.70B | -2.05B | 0.12B | 0.38B | 3.06B | -0.85B | 1.37B | 0.56B | 2.04B | -2.56B | 0.52B | 0.10B | 1.70B | -2.55B | 1.42B | 0.68B | 2.84B | -2.52B | 1.17B | -0.14B | 2.98B | -2.80B | 1.34B | 0.81B |
|
Change in Account Payables
|
| 0.03B | 0.06B | 0.01B | -0.02B | 0.04B | -0.02B | 0.02B | -0.02B | -0.02B | 0.04B | -0.01B | 0.08B | -0.09B | 0.05B | -0.01B | -0.00B | 0.06B | -0.02B | -0.00B | -0.04B | 0.02B | 0.09B | -0.01B | -0.03B | 0.06B | 0.07B | 0.00B | 0.05B | 0.06B | 0.10B | -0.10B | 0.01B | 0.09B | 0.35B | -0.17B | 0.01B | 0.06B | 0.28B | -0.25B | 0.12B | 0.69B | 0.88B | -0.88B | 0.24B | -0.02B | 0.88B | -1.10B | -0.05B | 0.61B | 0.59B | -1.11B | 0.25B | 0.67B | 0.57B | -1.03B | 0.46B | -0.06B |
|
Change in Accured Expenses
|
| 0.02B | -0.00B | 0.01B | 0.17B | -0.03B | -0.00B | 0.08B | 0.11B | 0.15B | 0.49B | -0.03B | 0.10B | 0.15B | 0.12B | 0.15B | 0.20B | 0.56B | 0.45B | 0.35B | 0.29B | 0.03B | 0.34B | 0.22B | 0.15B | 0.18B | -0.24B | 0.71B | -0.02B | 0.35B | 0.37B | 3.15B | 2.83B | 0.46B | 0.86B | 0.98B | -4.00B | -0.26B | 2.33B | -1.68B | 1.48B | 1.09B | 2.65B | 0.76B | 1.18B | 1.00B | 1.36B | 0.09B | 5.17B | 0.09B | -0.27B | -1.27B | -0.50B | 0.57B | 1.52B | -2.23B | -1.11B | 0.46B |
|
Change in Taxes
|
| | | | | 1.13B | -0.44B | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.11B | -0.06B | 0.03B | -0.02B | -0.03B | 0.49B | 0.04B | -0.46B | -0.01B | 0.08B | -0.02B | -0.00B | 0.18B | 0.06B | 0.04B | 0.05B | 0.06B | -0.00B | 0.11B | 0.15B | 0.06B | 0.95B | 0.36B | 0.21B | 0.06B | 2.45B | 0.36B | 0.53B | -0.01B | -0.20B | -0.08B | 1.67B | 0.42B | -0.76B | -0.07B | -0.49B | 0.12B | -0.09B | 0.46B | 1.85B | 0.25B | -0.82B | -0.57B | 0.43B | 0.83B | 0.19B | -0.82B | 0.05B | 0.91B | 0.48B | -0.10B | 0.89B | 0.90B | 1.11B | 0.71B | 0.89B | -0.74B |
|
Capital Expenditures
|
| 0.14B | 0.18B | 0.45B | 0.41B | 0.17B | 0.20B | 0.33B | 0.27B | 0.28B | 0.48B | 0.36B | 0.47B | 0.48B | 0.52B | 0.50B | 0.55B | 0.78B | 0.69B | 1.13B | 0.99B | 1.09B | 1.27B | 1.27B | 1.44B | 1.75B | 2.26B | 2.81B | 3.46B | 3.34B | 4.30B | 3.84B | 3.63B | 3.53B | 4.10B | 3.56B | 3.25B | 3.69B | 4.66B | 4.30B | 4.64B | 4.35B | 5.40B | 5.44B | 7.57B | 9.38B | 8.80B | 6.82B | 6.13B | 6.50B | 7.59B | 6.40B | 8.17B | 8.26B | 14.43B | 12.94B | 16.54B | 18.83B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.13B | 0.04B | 0.02B | 0.06B | 0.02B | 0.08B | 0.05B | 0.07B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.10B | 0.42B | 0.57B | 0.54B | 1.31B | 0.92B | 0.90B | 1.27B | 0.78B | 0.61B | 0.85B | 1.12B | 5.42B | 1.05B | 0.61B | 2.12B | 1.40B | 2.80B | 2.01B | 2.15B | 5.63B | 4.10B | 1.76B | 2.24B | 3.65B | 1.79B | 4.33B | 4.28B | 2.49B | 1.25B | 2.21B | 2.25B | 2.95B | 2.75B | 4.64B | 3.22B | 2.86B | 3.26B | 3.98B | 2.36B | 8.99B | 27.25B | 5.47B | 3.16B | 2.27B | 2.26B | 0.53B | 1.82B | 1.47B | 2.36B | 4.62B | 3.23B | 4.11B | 3.82B | 4.78B | 14.27B | 4.70B |
|
Cash from Investing Activities
|
| -0.80B | -0.04B | -0.72B | -6.45B | -0.39B | 0.54B | -0.33B | -0.50B | 0.73B | -2.53B | -1.87B | -0.42B | 3.00B | -6.62B | -2.84B | -0.56B | -3.30B | -2.73B | -1.68B | -4.97B | -3.12B | -2.03B | -5.92B | -5.47B | -3.73B | -5.00B | -1.29B | -2.38B | -4.25B | -3.69B | -6.77B | -4.01B | -5.05B | -4.04B | -4.11B | -4.18B | -16.60B | -5.17B | -4.87B | -8.20B | -0.33B | 5.83B | -4.78B | -6.96B | -9.70B | -7.53B | -6.74B | -5.20B | -6.08B | -6.47B | -8.73B | -8.30B | -8.62B | -21.50B | -20.01B | -25.96B | -21.85B |
|
Other financing activities
|
| 0.05B | 0.03B | 0.05B | 0.33B | 0.47B | 0.18B | 0.06B | 0.09B | 0.13B | 0.32B | 0.35B | 0.54B | 0.48B | -1.42B | 0.42B | 0.39B | 0.35B | -1.16B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.10B | 0.02B | 0.01B | 0.02B | 0.03B | -0.04B | | 0.01B | 0.00B | -0.11B | -0.25B | 0.69B | 0.12B | -0.35B | 0.05B | 0.07B | -0.01B | -0.11B | -0.23B | 0.07B | 0.22B | 0.10B | 0.29B |
|
Cash from Financing Activities
|
| 0.01B | 0.13B | 0.05B | 7.04B | 0.51B | -1.31B | -0.44B | -0.15B | -1.60B | 1.52B | 0.26B | 0.47B | 0.44B | -1.47B | 0.37B | 0.34B | 0.32B | -1.17B | -0.31B | 0.00B | -0.01B | 0.00B | -0.99B | -0.87B | -1.53B | -1.84B | -2.60B | -4.27B | -5.16B | -3.54B | -1.42B | -1.83B | -2.02B | -2.03B | -2.02B | -2.15B | -2.91B | -3.21B | -5.18B | -8.55B | -15.25B | -21.74B | -10.66B | -6.56B | 2.15B | -7.06B | -10.52B | 5.29B | -5.88B | -8.40B | -19.77B | -11.18B | -4.37B | -5.46B | -19.50B | -15.98B | -10.05B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | 1.27B | 1.26B | 1.27B | 1.33B | 1.33B | 1.33B |
|
Exchange Rate Effect
|
| -0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | | -0.00B | -0.07B | -0.05B | -0.12B | 0.05B | -0.02B | -0.06B | 0.06B | -0.05B | 0.02B | -0.09B | 0.03B | 0.09B | 0.07B | 0.04B | 0.04B | -0.18B | -0.02B | -0.01B | -0.04B | 0.03B | -0.16B | 0.18B | -0.22B | 0.10B | 0.09B | 0.32B | -0.25B | 0.12B | -0.21B | -0.13B | -0.15B | -0.55B | -0.36B | 0.42B | 0.09B | -0.01B | -0.35B | 0.40B | -0.29B | -0.15B | 0.37B | -0.71B | 0.11B | 0.13B | 0.01B |
|
Change in Cash
|
| -0.23B | 0.61B | -0.23B | 0.82B | 0.38B | -0.09B | -0.06B | 0.68B | 0.10B | 0.22B | -0.33B | 1.39B | 4.62B | -4.68B | -0.90B | 1.70B | -0.81B | 0.60B | 1.55B | -1.35B | 0.93B | 2.81B | -1.83B | -0.88B | 0.94B | 0.86B | 4.01B | -0.54B | -1.92B | 0.38B | 1.07B | 2.80B | 2.08B | 3.20B | 4.65B | -2.36B | -9.59B | 5.97B | 1.94B | -3.38B | -1.71B | 2.06B | -1.51B | -1.88B | 1.77B | 0.34B | -3.18B | 17.38B | 8.10B | 4.93B | -9.54B | -0.26B | 12.10B | 0.31B | -15.37B | -16.24B | -1.89B |
|
Beginning Cash Balance
|
1.13B | 1.13B | 0.91B | 1.51B | 1.28B | 2.10B | 2.48B | 2.38B | 2.33B | 3.00B | 3.10B | 3.32B | 3.00B | 4.38B | 9.00B | 4.32B | 3.42B | 5.12B | 4.31B | 4.91B | 6.46B | 5.11B | 6.30B | 8.93B | 7.13B | 6.26B | 7.21B | 8.08B | 12.09B | 11.56B | 9.64B | 10.00B | 11.08B | 13.90B | 15.88B | 18.97B | 23.40B | 21.21B | 11.60B | 17.58B | 19.57B | 16.20B | 14.54B | 16.40B | 14.56B | 12.54B | 14.34B | 14.73B | 11.40B | 28.79B | 36.94B | 41.85B | 32.30B | 31.75B | 43.58B | 44.12B | 28.25B | 12.07B |
|
Free Cash Flow
|
| 0.43B | 0.33B | -0.01B | -0.17B | 0.08B | 0.48B | 0.39B | 1.05B | 0.67B | 0.75B | 0.92B | 0.87B | 0.77B | 2.94B | 1.20B | 1.33B | 1.41B | 3.86B | 2.35B | 2.67B | 2.94B | 3.66B | 3.79B | 3.92B | 4.37B | 5.41B | 5.05B | 2.84B | 4.16B | 3.32B | 5.47B | 4.98B | 5.78B | 4.98B | 7.44B | 0.62B | 6.14B | 9.38B | 7.94B | 8.61B | 9.74B | 12.70B | 8.63B | 4.62B | 0.32B | 5.71B | 7.17B | 11.18B | 13.91B | 11.81B | 12.85B | 11.20B | 16.47B | 13.56B | 11.09B | 9.02B | 11.17B |
|
Net Cash Flow
|
| -0.22B | 0.60B | -0.23B | 0.83B | 0.37B | -0.10B | -0.05B | 0.68B | 0.09B | 0.22B | -0.33B | 1.39B | 4.68B | -4.63B | -0.77B | 1.66B | -0.79B | 0.66B | 1.49B | -1.30B | 0.91B | 2.91B | -1.85B | -0.97B | 0.87B | 0.82B | 3.97B | -0.36B | -1.91B | 0.39B | 1.12B | 2.77B | 2.24B | 3.02B | 4.87B | -2.45B | -9.68B | 5.66B | 2.18B | -3.50B | -1.49B | 2.19B | -1.36B | -1.33B | 2.14B | -0.08B | -3.26B | 17.40B | 8.45B | 4.53B | -9.26B | -0.11B | 11.73B | 1.02B | -15.48B | -16.37B | -1.90B |