|
Net Income
|
| 0.22B | 0.37B | 0.98B | 0.38B | 0.20B | 0.12B | 0.12B | -0.09B | -0.11B | -0.21B | -0.20B | -0.21B | -0.22B | -0.23B | 0.05B | 1.67B | 0.29B | 0.61B | 0.67B | 1.03B | 0.88B | 0.73B | 0.42B | 0.42B | 0.15B | -0.10B | -0.17B | -0.17B | 0.18B | 0.89B | 1.65B | 2.37B | 2.68B | 3.31B | 3.83B | 4.33B | 3.30B | 1.62B | 0.85B | 0.58B | 0.51B | 0.41B | 0.80B | 0.99B | 0.79B | 0.59B | 1.74B | 2.71B | 2.30B | 2.25B | 2.63B | 1.50B | -0.18B | -2.33B | -1.89B | -1.43B | -1.23B | 0.79B | 0.34B | 0.89B | 1.87B | 1.58B | 1.88B | 3.20B | 5.23B |
|
Depreciation and Depletion
|
| | | | | 0.48B | 0.48B | 0.53B | 0.53B | 0.54B | 0.55B | 0.50B | 0.46B | 0.44B | 0.43B | 0.42B | 0.43B | 0.47B | 0.49B | 0.51B | 0.53B | 0.61B | 0.61B | 0.64B | 0.68B | 0.71B | 0.74B | 0.72B | 0.68B | 0.74B | 0.98B | 0.99B | 1.05B | | | | | | | | | | | | 6.08B | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.12B | 0.13B | 0.13B | 0.14B | 0.15B | 0.16B | 0.14B | 0.15B | 0.19B | 0.21B | 0.22B | 0.21B | 0.22B | 0.25B | 0.25B | 0.25B | 0.29B |
|
Deferred Taxes
|
| | | | 0.09B | | | | -0.00B | | | | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.06B | -0.07B | -0.06B | 0.12B | -0.13B | -0.03B | -0.09B | 0.08B | 0.00B | 0.03B | -0.04B | 0.03B | -0.06B | 0.01B | -0.02B | 0.10B | -0.04B | 0.30B | -0.05B | 0.05B | -0.19B | -0.13B | 0.12B | 0.04B | -0.02B | -0.02B | 0.01B | -0.05B | 0.02B | -0.01B | 0.08B | -0.04B | -0.05B | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.01B | 0.15B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.13B | 0.01B | -0.00B | 0.01B | 0.03B | -0.06B | -0.03B | -0.06B | -0.01B | 0.02B | 0.00B | -0.00B | -0.04B | 0.10B | 0.16B | -0.02B | 0.01B | -0.05B | -0.01B | -0.02B | -0.02B | 0.15B | -0.07B | -0.11B | -0.01B | 0.41B | 0.05B | -0.04B | -0.03B | 0.54B | 0.01B | 0.01B | 0.03B | 0.12B | 0.06B | 0.02B | 0.01B | 0.28B | 0.08B | 0.06B | 0.02B | 0.33B | 0.09B | -0.02B | 0.02B | 0.44B | 0.02B | 0.00B | 0.01B | 0.30B | 0.21B | -0.08B | -0.10B | 0.55B | 0.37B |
|
Asset Writedowns and Impairment
|
| 0.01B | | | | | | | | | | | | | | 0.03B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | | | | | | |
|
Cash from Restructuring
|
| -0.01B | | | | | | | | | | | -0.01B | -0.02B | | | 0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.33B | 0.80B | 0.89B | 1.08B | 0.73B | 0.81B | 0.59B | 0.35B | 0.40B | 0.57B | 0.69B | 0.45B | 0.24B | 0.23B | 0.62B | 0.72B | 1.51B | 1.39B | 1.46B | 1.35B | 1.59B | 1.25B | 1.33B | 1.03B | 1.12B | 0.76B | 0.39B | 0.90B | 1.14B | 1.41B | 2.41B | 3.20B | 3.64B | 4.35B | 4.26B | 5.16B | 4.81B | 3.44B | 2.71B | 2.23B | 2.01B | 2.00B | 2.02B | 2.27B | 1.97B | 3.06B | 3.56B | 3.88B | 3.94B | 3.63B | 3.84B | 3.78B | 0.94B | 0.34B | 0.02B | 0.25B | 1.40B | 1.22B | 2.48B | 3.40B | 3.24B | 3.94B | 4.61B | 5.73B | 8.41B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.49B | 0.45B | 0.48B | 0.51B | 0.50B | 0.50B | 0.55B | 0.56B | 0.56B | 0.57B | 0.53B | 0.48B | 0.46B | 0.46B | 0.44B | 0.45B | 0.49B | 0.52B | 0.54B | 0.55B | 0.64B | 0.64B | 0.67B | 0.71B | 0.74B | 0.77B | 0.76B | 0.71B | 0.77B | 1.00B | 1.02B | 1.07B | 1.09B | 1.15B | 1.23B | 1.28B | 1.33B | 1.31B | 1.36B | 1.42B | 1.30B | 1.36B | 1.42B | 1.57B | 1.49B | 1.55B | 1.56B | 1.62B | 1.67B | 1.74B | 1.82B | 1.88B | 1.92B | 1.94B | 1.96B | 1.94B | 1.92B | 1.92B | 1.96B | 1.99B | 2.03B | 2.08B | 2.09B | 2.15B | 2.21B |
|
Change in Receivables
|
| -0.32B | 0.01B | -0.25B | 1.07B | -0.17B | 0.02B | 0.04B | 0.06B | -0.10B | -0.12B | 0.09B | -0.10B | -0.10B | 0.10B | 0.28B | 0.13B | 0.49B | -0.04B | -0.13B | 0.19B | -0.25B | 0.10B | -0.18B | -0.06B | -0.30B | -0.24B | 0.07B | 0.00B | 0.40B | 0.37B | 0.56B | 0.31B | 0.12B | 0.51B | 0.55B | 0.56B | -0.19B | -1.01B | -1.17B | -0.06B | 0.21B | -0.31B | 0.56B | 0.26B | -0.25B | -0.28B | 0.87B | 1.11B | -0.07B | 0.11B | 0.86B | -1.10B | -1.84B | -1.07B | 0.18B | -0.04B | 0.50B | 1.26B | 0.80B | 1.02B | 0.82B | -1.16B | 0.46B | 1.65B | 0.87B |
|
Change in Inventory
|
| -0.06B | -0.04B | 0.01B | 0.21B | 0.13B | 0.07B | 0.15B | 0.01B | 0.02B | -0.02B | -0.18B | -0.08B | 0.03B | -0.05B | -0.01B | -0.04B | -0.19B | 0.00B | 0.07B | -0.08B | -0.01B | -0.07B | 0.00B | -0.04B | 0.10B | 0.17B | 0.31B | -0.03B | -0.14B | -0.04B | 0.07B | 0.06B | 0.04B | 0.03B | 0.18B | 0.23B | 0.29B | 0.51B | 0.52B | 0.17B | -0.17B | 0.24B | 0.18B | 0.19B | -0.13B | -0.50B | -0.18B | -0.05B | 0.34B | 0.56B | 0.25B | 1.03B | 1.70B | 1.20B | 0.51B | 0.15B | -0.11B | 0.17B | 0.07B | 0.36B | -0.17B | 0.30B | -0.28B | -0.37B | -0.15B |
|
Change in Accured Expenses
|
| 0.07B | | 0.10B | 0.04B | -0.19B | 0.29B | -0.05B | -0.13B | -0.10B | 0.06B | -0.06B | 0.28B | -0.11B | -0.08B | 0.23B | -0.02B | 0.62B | 0.02B | 0.00B | 0.03B | -0.32B | -0.17B | -0.04B | -0.16B | 0.00B | -0.07B | 0.07B | 0.27B | 0.30B | 0.10B | 0.11B | -0.06B | -0.23B | 0.41B | -0.03B | 0.52B | -0.05B | -0.28B | -0.38B | 0.53B | 0.18B | 0.08B | 0.44B | 0.03B | -0.75B | -0.02B | 0.47B | 0.52B | -0.04B | 0.15B | 0.28B | 0.02B | -0.63B | -0.51B | 0.03B | -0.19B | 0.58B | 0.13B | 0.14B | 1.07B | -0.24B | -0.47B | 0.03B | 1.54B | 0.45B |
|
Other Working Capital Changes
|
| -0.06B | -0.04B | -0.04B | -0.00B | 0.03B | -0.04B | 0.13B | 0.03B | -0.04B | -0.04B | 0.37B | -0.39B | -0.04B | 0.10B | -0.16B | 0.08B | 0.19B | -0.00B | 0.00B | 0.06B | 0.10B | -0.23B | -0.08B | 0.11B | -0.05B | 0.03B | 0.01B | -0.02B | 0.07B | 0.06B | 0.07B | 0.17B | -0.06B | 0.21B | -0.32B | -0.21B | 0.07B | -0.00B | -0.04B | -0.13B | 0.00B | -0.03B | 0.03B | 0.05B | -0.02B | 0.03B | -0.06B | -0.02B | 0.08B | 0.01B | 0.09B | -0.07B | -0.01B | -0.03B | 0.16B | -0.10B | 0.07B | 0.73B | -0.36B | -0.15B | 0.13B | 0.07B | 0.15B | -0.03B | 0.55B |
|
Capital Expenditures
|
| 0.18B | 0.06B | 0.05B | 0.34B | 0.47B | 0.72B | 0.49B | 0.87B | 0.70B | 0.39B | 0.28B | 0.33B | 0.43B | 0.33B | 0.20B | 0.48B | 0.67B | 0.56B | 0.57B | 1.31B | 0.67B | 0.85B | 0.73B | 1.76B | 0.99B | 1.22B | 1.69B | 1.92B | 1.26B | 1.16B | 1.04B | 1.26B | 1.96B | 2.26B | 2.41B | 2.25B | 2.70B | 2.65B | 2.40B | 2.03B | 1.94B | 2.06B | 1.94B | 2.28B | 2.74B | 3.02B | 2.26B | 2.02B | 3.27B | 2.61B | 2.58B | 3.61B | 2.45B | 2.21B | 1.56B | 1.46B | 1.80B | 1.38B | 2.09B | 3.12B | 3.21B | 4.05B | 2.94B | 5.66B | 5.39B |
|
Sales of Property, Plant and Equipment
|
| 0.03B | 0.01B | 0.05B | 0.01B | 0.03B | 0.06B | 0.03B | 0.00B | 0.01B | 0.04B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | | -0.01B | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 0.04B | 0.02B | 0.09B | 0.11B | 0.09B | 0.39B | 0.09B | 0.16B | 0.16B | 0.12B | 0.12B | 0.33B | 0.30B | 0.76B | 0.86B | 1.04B | 0.91B | 1.24B | -0.88B | 0.51B | 0.04B | 0.19B | 0.03B | 0.55B | 0.01B | 0.01B | 0.04B | 0.08B | 0.31B | 0.88B | 0.27B | 0.99B | 0.07B | 0.10B | 0.30B | 0.22B | 0.53B | 0.28B | 0.23B | 0.31B | 0.32B | 0.33B | 0.65B | 0.36B | 0.41B | 0.42B | 0.40B | 0.37B | 0.35B | 0.71B | 0.36B | 0.43B | 0.45B | 0.38B | 0.45B | 0.27B |
|
Cash from Investing Activities
|
| -0.03B | -0.24B | 0.04B | -0.23B | -0.44B | -0.80B | 0.03B | -0.83B | -0.71B | -0.47B | -0.80B | -0.33B | -0.64B | -0.36B | -0.17B | -0.74B | -0.12B | -0.53B | -0.55B | -1.70B | -1.08B | -2.13B | -1.52B | -1.49B | -0.66B | -0.37B | -0.62B | -1.40B | -0.94B | -4.45B | -0.87B | -1.28B | -1.43B | -2.41B | -2.24B | -2.13B | -4.43B | -2.49B | -2.07B | -1.10B | -1.19B | -1.71B | -1.95B | -2.74B | -3.42B | -2.56B | -2.08B | -2.53B | -2.48B | -2.69B | -2.58B | -3.82B | -2.27B | -1.92B | -1.18B | -0.83B | -1.56B | -1.15B | -2.00B | -3.60B | -3.15B | -3.15B | -2.59B | -5.20B | -4.59B |
|
Other financing activities
|
| -0.00B | | 0.03B | 0.01B | -0.01B | 0.01B | 0.00B | -0.06B | 0.14B | | 0.01B | 0.05B | -0.02B | -0.02B | -0.03B | -0.05B | 0.05B | -0.09B | -0.02B | -0.06B | -0.03B | -0.04B | -0.04B | 0.13B | 0.04B | -0.05B | -0.17B | -0.17B | -0.04B | -0.05B | 0.10B | 0.01B | -0.00B | -0.02B | -0.02B | 0.07B | -0.00B | 0.03B | | 0.13B | -0.07B | 0.06B | -0.05B | 0.16B | 0.02B | 0.07B | -0.00B | -0.05B | -0.12B | 0.11B | -0.01B | 0.10B | -0.10B | 0.12B | -0.02B | 0.10B | -0.11B | 0.10B | -0.02B | 0.06B | | -0.12B | -0.10B | 0.08B | -0.00B |
|
Cash from Financing Activities
|
| -0.22B | -0.26B | -0.49B | -0.25B | -0.80B | -0.23B | -0.40B | 0.24B | 0.07B | 0.07B | 0.21B | 0.15B | 0.05B | 0.09B | -0.07B | 0.46B | -0.59B | -0.21B | -1.15B | 0.45B | -0.81B | 0.66B | 0.36B | -0.93B | -0.14B | 0.07B | 1.77B | 0.04B | -0.21B | 2.55B | -1.13B | -0.86B | -1.28B | -0.14B | -3.02B | -3.33B | -2.44B | 0.95B | -1.85B | 0.89B | -0.99B | -0.21B | 1.07B | -0.18B | -0.21B | 0.01B | -0.23B | -1.34B | -0.51B | -0.47B | -1.16B | -0.84B | 2.63B | 1.80B | 0.66B | -0.11B | -0.35B | -0.11B | -0.91B | -0.47B | -0.42B | 0.10B | 0.54B | -1.06B | -3.75B |
|
Dividends Paid - Common
|
| 0.09B | 0.08B | 0.07B | 0.02B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.06B | 0.32B | | | | 0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | | | | | | | | 0.11B | 0.11B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | -0.02B | 0.00B | 0.00B | -0.01B | -0.10B | -0.00B | -0.03B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.04B | 0.01B | 0.02B | 0.00B | -0.01B | 0.01B | -0.01B | -0.03B | -0.01B | 0.01B | 0.01B | 0.02B | -0.01B | | 0.01B | 0.02B | 0.03B | 0.02B | 0.00B | -0.00B | -0.01B | -0.01B | -0.06B | -0.04B | -0.01B | 0.01B | -0.02B | -0.02B | -0.00B | -0.01B | -0.01B | 0.06B | -0.03B | -0.02B | 0.05B | 0.01B | 0.01B |
|
Change in Cash
|
| 0.08B | 0.30B | 0.44B | 0.60B | -0.50B | -0.23B | 0.21B | -0.23B | -0.24B | 0.18B | 0.10B | 0.27B | -0.36B | -0.04B | 0.38B | 0.44B | 0.77B | 0.65B | -0.24B | 0.09B | -0.39B | -0.22B | 0.15B | -1.40B | 0.32B | 0.47B | 1.55B | -0.45B | -0.05B | -0.48B | 0.42B | 1.07B | 0.91B | 1.81B | -1.01B | -0.34B | -2.06B | 1.90B | -1.20B | 2.04B | -0.18B | 0.08B | 1.15B | -0.63B | -1.64B | 0.52B | 1.25B | 0.00B | 0.93B | 0.46B | 0.04B | -0.92B | 1.30B | 0.24B | -0.52B | -0.71B | -0.51B | -0.04B | -0.44B | -0.61B | -0.35B | 0.87B | 2.61B | -0.52B | 0.09B |
|
Beginning Cash Balance
|
1.49B | 1.49B | 1.56B | 1.87B | 2.31B | 2.91B | 2.41B | 2.18B | 2.40B | 2.16B | 1.92B | 2.09B | 2.19B | 2.46B | 2.10B | 2.06B | 2.44B | 2.88B | 3.65B | 4.30B | 4.06B | 4.15B | 3.76B | 3.55B | 3.69B | 2.29B | 2.60B | 3.08B | 4.59B | 4.19B | 4.12B | 3.63B | 4.04B | 5.09B | 6.02B | 7.82B | 6.85B | 6.51B | 4.45B | 6.35B | 5.11B | 7.15B | 7.04B | 7.12B | 8.25B | 7.62B | 5.99B | 6.51B | 7.76B | 7.75B | 8.65B | 9.12B | 9.18B | 8.27B | 9.55B | 9.81B | 9.29B | 8.59B | 8.06B | 8.03B | 7.65B | 7.05B | 6.69B | 7.56B | 10.16B | 9.64B |
|
Free Cash Flow
|
| 0.15B | 0.75B | 0.84B | 0.74B | 0.27B | 0.09B | 0.10B | -0.51B | -0.29B | 0.18B | 0.41B | 0.12B | -0.20B | -0.09B | 0.42B | 0.24B | 0.84B | 0.82B | 0.89B | 0.04B | 0.92B | 0.40B | 0.60B | -0.73B | 0.13B | -0.46B | -1.30B | -1.03B | -0.13B | 0.24B | 1.37B | 1.94B | 1.68B | 2.09B | 1.85B | 2.90B | 2.11B | 0.79B | 0.31B | 0.20B | 0.07B | -0.06B | 0.08B | -0.01B | -0.77B | 0.04B | 1.30B | 1.87B | 0.67B | 1.02B | 1.26B | 0.16B | -1.51B | -1.86B | -1.54B | -1.21B | -0.40B | -0.17B | 0.40B | 0.28B | 0.04B | -0.11B | 1.67B | 0.07B | 3.02B |
|
Net Cash Flow
|
| 0.08B | 0.30B | 0.44B | 0.60B | -0.50B | -0.23B | 0.21B | -0.23B | -0.24B | 0.18B | 0.10B | 0.27B | -0.36B | -0.04B | 0.38B | 0.44B | 0.79B | 0.65B | -0.24B | 0.10B | -0.29B | -0.21B | 0.17B | -1.40B | 0.32B | 0.47B | 1.54B | -0.46B | -0.01B | -0.49B | 0.40B | 1.07B | 0.92B | 1.80B | -1.01B | -0.31B | -2.05B | 1.90B | -1.20B | 2.02B | -0.17B | 0.08B | 1.14B | -0.65B | -1.67B | 0.51B | 1.25B | 0.01B | 0.94B | 0.47B | 0.09B | -0.89B | 1.31B | 0.23B | -0.49B | -0.69B | -0.51B | -0.04B | -0.43B | -0.67B | -0.33B | 0.89B | 2.56B | -0.53B | 0.07B |