|
Net Income
|
-0.17B | 0.03B | 0.03B | 0.18B | 0.06B | -0.03B | 0.05B | 0.07B | 0.03B | 0.52B | 0.52B | -0.00B | 0.51B | 0.48B | 0.46B | 0.53B | 0.49B | 0.49B | 0.50B | 0.48B | 0.58B | 0.51B | 0.47B | 0.51B | 0.48B | 0.53B | 0.52B | 0.46B | 0.56B | 0.52B | 0.60B | 0.37B | 0.65B | 0.56B | 0.64B | 1.02B | 0.84B | 0.79B | 1.24B | 0.36B | 0.86B | 0.86B | 0.93B | -0.41B | 0.87B | 1.00B | 0.99B | 0.33B | 2.19B | 1.04B | 1.06B | 2.71B | 0.95B | 0.95B | 0.92B | 2.08B | 0.84B | 0.81B | 0.94B | -0.54B | 0.94B | 0.94B | 1.03B | 1.26B | 0.48B | 1.17B | 1.10B |
|
Depreciation and Depletion
|
0.14B | 0.14B | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.04B | 0.02B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.04B | 0.07B | 0.02B | 0.05B | 0.05B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B |
|
Deferred Taxes
|
0.52B | -0.46B | 0.07B | | | | | | | | | | | | | | 0.03B | 0.00B | 0.06B | 0.04B | 0.04B | -0.02B | 0.06B | 0.14B | 0.20B | -0.07B | 0.03B | 0.41B | -0.04B | -0.05B | 0.08B | -0.05B | -0.01B | -0.03B | 0.12B | 0.90B | -0.02B | 0.07B | 0.23B | -0.04B | 0.03B | 0.01B | -0.02B | -0.53B | 0.16B | 0.01B | 0.20B | -0.16B | 0.00B | -0.12B | 0.02B | 0.71B | -0.20B | -0.20B | -0.04B | 0.12B | -0.20B | -0.22B | 0.12B | -0.69B | -0.10B | -0.13B | -0.16B | -0.20B | -0.03B | -0.08B | 0.46B |
|
Cash from Discontinued Operations
|
0.04B | 0.05B | 0.05B | -0.01B | -0.08B | 0.07B | 0.16B | 0.25B | -0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
7.18B | 8.90B | 8.44B | 3.47B | 6.12B | 7.51B | 7.14B | 7.23B | 6.47B | 6.61B | 6.67B | 6.83B | 5.97B | 6.53B | 6.43B | -18.92B | 0.03B | -0.04B | 0.00B | -0.02B | 0.07B | | | 0.06B | 0.17B | 0.00B | 0.01B | 0.00B | 0.14B | 0.01B | 0.00B | 0.00B | 0.09B | 0.00B | | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | | -0.49B | -0.07B | -0.34B | -0.20B | -0.19B | -0.27B | -0.27B | -0.27B | -0.27B | -0.30B | -0.30B | -0.30B | -0.30B | -0.08B | -0.08B | -0.08B | -0.08B | -0.11B | -0.11B | -0.11B | -0.10B | -0.08B | -0.09B | -0.09B |
|
Cash from Operations
|
-0.22B | 0.87B | 0.54B | 0.93B | -0.53B | 0.63B | 0.97B | 1.39B | -0.12B | -0.03B | 1.18B | 1.32B | -0.10B | 0.88B | 0.81B | 1.06B | 0.00B | 0.33B | 0.95B | 1.20B | -0.40B | 0.57B | 0.93B | 1.49B | -0.65B | 0.63B | 0.56B | 1.63B | -0.06B | 0.60B | 0.74B | 1.53B | -0.44B | 0.51B | 0.94B | 1.61B | -0.24B | 0.88B | 0.81B | 2.38B | -0.91B | 1.61B | 1.14B | 2.46B | -0.99B | 2.34B | 1.36B | 1.60B | -0.07B | 1.03B | 1.16B | 1.44B | -0.49B | -0.20B | 1.33B | 2.25B | -0.70B | 0.92B | 1.23B | 2.43B | -0.71B | 1.43B | 1.09B | 2.58B | -1.56B | 0.87B | 1.56B |
|
Amortizatization of Intangibles
|
0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.14B | 0.14B | 0.15B | | | | | | | | | | | | | | 0.11B | 0.12B | 0.12B | 0.15B | 0.11B | 0.11B | 0.10B | 0.14B | 0.10B | 0.12B | 0.11B | 0.14B | 0.10B | 0.11B | 0.11B | 0.13B | 0.10B | 0.11B | 0.11B | 0.15B | 0.12B | 0.16B | 0.25B | 0.27B | 0.30B | 0.30B | 0.32B | 0.34B | 0.30B | 0.31B | 0.32B | 0.34B | 0.29B | 0.30B | 0.31B | 0.33B | 0.30B | 0.33B | 0.33B | 0.38B | 0.30B | 0.32B | 0.32B | 0.40B | 0.30B | 0.33B | 0.33B | 0.41B | 0.34B | 0.35B | 0.38B |
|
Change in Receivables
|
6.33B | 6.17B | 6.51B | 5.94B | 5.22B | 6.44B | 5.96B | 5.92B | 5.43B | 5.60B | 5.50B | 9.90B | 4.92B | 4.99B | 5.72B | -15.72B | 0.20B | 0.07B | -0.12B | -0.32B | 0.53B | 0.05B | -0.05B | -0.43B | 0.33B | 0.02B | 0.12B | -0.43B | 0.51B | 0.13B | 0.18B | -0.88B | 0.32B | 0.19B | -0.14B | -0.16B | 0.19B | -0.04B | -0.09B | 0.24B | 0.72B | -0.33B | 0.28B | -0.33B | 0.81B | -0.15B | -0.03B | -0.35B | 0.25B | 0.20B | -0.32B | 0.28B | 0.25B | 0.67B | -0.45B | 0.18B | 0.55B | 0.04B | -0.34B | -0.50B | 0.38B | -0.14B | -0.09B | 0.06B | 0.54B | 0.39B | -0.21B |
|
Change in Inventory
|
| | -0.09B | | | | | | | | | | | | | | 0.12B | -0.19B | 0.05B | -0.09B | 0.07B | -0.03B | -0.08B | 0.07B | 0.08B | 0.04B | 0.01B | -0.05B | 0.09B | 0.08B | -0.18B | 0.07B | 0.03B | 0.03B | -0.03B | -0.04B | 0.04B | 0.04B | 0.03B | -0.07B | 0.12B | 0.03B | | -0.02B | 0.00B | 0.05B | 0.02B | -0.09B | 0.10B | 0.00B | 0.01B | -0.06B | 0.03B | 0.07B | 0.07B | 0.03B | 0.14B | 0.19B | 0.07B | -0.18B | 0.26B | 0.14B | 0.14B | -0.18B | 0.12B | -0.02B | 0.08B |
|
Change in Account Payables
|
-7.20B | 21.82B | 7.07B | 2.08B | 6.33B | 6.05B | 5.84B | 5.54B | 6.17B | 5.52B | 5.44B | 4.93B | 5.86B | 5.11B | 5.05B | 5.06B | 5.65B | 5.05B | 4.85B | 4.92B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | 0.12B | | | | | | | | | | | | | | -0.56B | 0.13B | 0.13B | 0.13B | -0.76B | 0.17B | 0.07B | 0.42B | -0.89B | 0.02B | -0.09B | 0.33B | -0.36B | 0.08B | -0.01B | 0.31B | -0.36B | 0.18B | 0.25B | 0.49B | -0.59B | 0.17B | 0.30B | 0.51B | -0.48B | 0.11B | 0.69B | 0.30B | -0.83B | 0.46B | 0.66B | 0.44B | -0.59B | 0.39B | 0.25B | 0.33B | -0.73B | 0.01B | 0.67B | 0.63B | -1.13B | 0.09B | 0.60B | 0.96B | -0.58B | -0.34B | 0.00B | 0.40B | -1.01B | 0.52B | -0.15B |
|
Change in Taxes
|
0.13B | -0.18B | -0.11B | | | | | | | | | | | | | | 0.21B | -0.15B | 0.03B | -0.09B | 0.28B | -0.18B | 0.10B | -0.12B | 0.37B | -0.05B | 0.09B | -0.27B | 0.17B | 0.05B | -0.01B | -0.07B | 0.15B | -0.06B | -0.15B | -0.10B | 0.20B | -0.01B | -0.30B | -0.14B | 0.14B | 0.05B | -0.23B | -0.03B | 0.01B | 0.32B | -0.22B | -0.35B | 1.03B | -0.15B | -0.22B | -0.45B | 0.36B | -0.28B | -0.14B | -0.22B | 0.58B | -0.29B | -0.24B | -0.70B | 0.22B | 0.71B | 0.18B | 0.04B | 0.06B | -0.20B | -0.28B |
|
Other Working Capital Changes
|
-0.01B | 3.26B | 1.64B | | | | | | | | | | | | | | 0.07B | -0.47B | 0.07B | 0.05B | 0.01B | 0.01B | 0.01B | -0.05B | -0.44B | 0.06B | 0.06B | 0.06B | 0.10B | 0.10B | 0.11B | -0.69B | 0.67B | 0.13B | 0.26B | -2.00B | 0.40B | 0.17B | 0.33B | -1.98B | -0.14B | -0.14B | -0.14B | 0.50B | -0.24B | 0.25B | 0.11B | 0.03B | 0.04B | -0.06B | 0.02B | -0.06B | -0.02B | -0.10B | 0.18B | -0.07B | 0.05B | -0.12B | 0.19B | -0.04B | -0.05B | 0.00B | 0.06B | -0.05B | 0.04B | -0.06B | 0.05B |
|
Capital Expenditures
|
0.16B | 0.14B | 0.14B | 0.04B | 0.10B | 0.07B | 0.12B | 0.28B | 0.12B | 0.09B | 0.11B | 0.17B | 0.08B | 0.05B | 0.06B | 0.14B | 0.04B | 0.05B | 0.09B | 0.19B | 0.06B | 0.12B | 0.11B | 0.28B | 0.12B | 0.12B | 0.10B | 0.14B | 0.30B | 0.17B | 0.14B | 0.31B | 0.22B | 0.22B | 0.22B | 0.28B | 0.30B | 0.20B | 0.28B | 0.46B | 0.28B | 0.25B | 0.26B | 0.47B | 0.27B | 0.27B | 0.29B | 0.59B | 0.20B | 0.23B | 0.25B | 0.73B | 0.24B | 0.26B | 0.30B | 0.63B | 0.31B | 0.30B | 0.36B | 0.80B | 0.27B | 0.32B | 0.36B | 0.82B | 0.26B | 0.23B | 0.30B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | 0.03B | | | | 0.10B | 0.06B | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | -0.03B | -0.03B | -0.03B | -0.10B | 1.43B | | | -1.49B | | 0.04B | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40B | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 0.20B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | |
|
Cash from Investing Activities
|
-0.18B | -0.19B | -0.18B | 1.59B | -0.14B | -0.08B | -0.16B | -0.38B | 1.34B | -0.09B | -0.10B | -0.41B | 0.17B | -0.01B | -0.10B | -0.14B | -0.04B | -0.04B | -0.09B | -0.18B | -0.13B | -0.12B | -0.11B | -0.29B | -0.12B | -0.12B | -0.06B | -0.13B | -0.30B | -0.17B | -0.14B | -0.20B | -0.21B | -0.21B | -0.20B | -0.26B | -0.31B | -7.85B | -0.26B | -0.46B | -0.28B | -0.26B | -0.25B | -0.42B | -0.27B | -0.27B | -0.29B | -0.38B | 3.20B | -0.17B | -0.22B | -0.74B | -0.25B | -0.22B | -0.20B | -0.58B | -0.31B | -0.30B | -0.20B | -0.77B | -0.27B | -0.32B | -0.36B | -0.80B | -0.25B | 0.06B | -0.30B |
|
Other financing activities
|
| | | -0.01B | 0.01B | 0.01B | 0.00B | -0.19B | 0.01B | 0.01B | 0.00B | -0.01B | -0.03B | | 0.01B | 0.18B | -0.06B | 0.08B | 0.05B | 0.02B | 0.07B | 0.01B | 0.00B | 0.05B | 0.10B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | | -0.00B | -0.04B | -0.06B | -0.02B | -0.00B | -0.01B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.05B | -0.00B | -0.01B | | -0.05B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.03B | | -0.01B | -0.00B | -0.04B | -0.03B | -0.05B | -0.01B | -0.01B | -0.06B | -0.03B |
|
Cash from Financing Activities
|
-0.27B | -0.47B | 0.50B | -0.99B | -0.65B | -0.45B | -0.33B | 0.17B | -0.84B | -1.08B | -0.71B | -0.86B | -0.38B | -0.40B | -0.33B | -0.57B | -0.64B | 1.44B | -0.82B | -0.82B | -0.73B | -0.86B | -0.90B | -0.74B | -0.45B | -1.25B | -1.11B | -0.47B | -0.68B | -0.57B | -0.64B | 0.11B | -0.48B | -0.32B | -0.24B | 8.00B | -0.31B | -1.85B | -0.86B | -1.57B | 0.46B | -1.11B | -0.85B | -0.92B | 2.30B | -1.17B | -0.25B | -1.31B | -4.52B | -0.43B | -0.83B | -1.23B | -0.62B | -0.59B | -0.64B | -0.76B | 0.93B | 0.27B | -2.33B | -0.63B | 0.93B | -0.89B | -0.68B | -0.75B | -0.85B | -0.71B | -1.20B |
|
Dividends Paid - Common
|
0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.15B | 0.14B | 0.14B | 0.16B | 0.15B | 0.15B | 0.14B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.20B | 0.21B | 0.21B | 0.20B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B | 0.25B | 0.27B | 0.27B | 0.27B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.30B | 0.30B | 0.30B | 0.30B | 0.33B | 0.33B |
|
Dividends Paid - Preferred
|
0.40 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.62B | 0.17B | 0.87B | 1.35B | -1.31B | 0.08B | 0.48B | 1.17B | 0.32B | -1.21B | 0.14B | 0.06B | -0.32B | 0.47B | 0.38B | 0.34B | -0.68B | 1.72B | 0.04B | 0.21B | -1.26B | -0.41B | -0.07B | 0.46B | -1.22B | -0.74B | -0.61B | 1.03B | -1.04B | -0.14B | -0.04B | 1.44B | -1.14B | -0.02B | 0.49B | 9.35B | -0.86B | -8.83B | -0.31B | 0.35B | -0.73B | 0.24B | 0.04B | 1.12B | 1.03B | 0.90B | 0.82B | -0.09B | -1.39B | 0.42B | 0.11B | -0.53B | -1.36B | -1.00B | 0.50B | 0.91B | -0.08B | 0.89B | -1.30B | 1.03B | -0.05B | 0.21B | 0.05B | 1.03B | -2.67B | 0.21B | 0.06B |
|
Beginning Cash Balance
|
1.50B | 0.88B | 1.06B | 1.92B | 3.27B | 1.96B | 2.04B | 2.53B | 3.70B | 4.02B | 2.81B | 2.95B | 3.00B | 2.68B | 3.15B | 3.52B | 3.86B | 3.18B | 4.90B | 4.94B | 5.15B | 3.88B | 3.48B | 3.40B | 3.86B | 2.65B | 1.91B | 1.29B | 2.32B | 1.28B | 1.14B | 1.10B | 2.54B | 1.40B | 1.38B | 1.88B | 11.22B | 10.37B | 1.54B | 1.23B | 1.58B | 0.85B | 1.09B | 1.13B | 2.25B | 3.28B | 4.18B | 5.00B | 4.91B | 3.52B | 3.94B | 4.05B | 3.53B | 2.17B | 1.17B | 1.67B | 2.58B | 2.50B | 3.38B | 2.08B | 3.11B | 3.06B | 3.27B | 3.33B | 4.35B | 1.69B | 1.90B |
|
Free Cash Flow
|
-0.38B | 0.74B | 0.41B | 0.89B | -0.63B | 0.56B | 0.84B | 1.10B | -0.24B | -0.13B | 1.07B | 1.16B | -0.19B | 0.82B | 0.75B | 0.92B | -0.04B | 0.28B | 0.86B | 1.02B | -0.46B | 0.46B | 0.82B | 1.21B | -0.77B | 0.51B | 0.46B | 1.50B | -0.36B | 0.43B | 0.60B | 1.22B | -0.66B | 0.29B | 0.72B | 1.33B | -0.54B | 0.68B | 0.53B | 1.91B | -1.20B | 1.35B | 0.88B | 1.99B | -1.26B | 2.07B | 1.07B | 1.01B | -0.27B | 0.80B | 0.92B | 0.71B | -0.73B | -0.46B | 1.04B | 1.62B | -1.01B | 0.61B | 0.87B | 1.63B | -0.98B | 1.10B | 0.73B | 1.76B | -1.82B | 0.64B | 1.26B |
|
Net Cash Flow
|
-0.67B | 0.22B | 0.87B | 1.53B | -1.31B | 0.10B | 0.47B | 1.17B | 0.38B | -1.21B | 0.37B | 0.06B | -0.32B | 0.47B | 0.38B | 0.34B | -0.68B | 1.72B | 0.04B | 0.21B | -1.26B | -0.41B | -0.07B | 0.46B | -1.22B | -0.74B | -0.61B | 1.03B | -1.04B | -0.14B | -0.04B | 1.44B | -1.14B | -0.02B | 0.49B | 9.35B | -0.86B | -8.83B | -0.31B | 0.35B | -0.73B | 0.24B | 0.04B | 1.12B | 1.03B | 0.90B | 0.82B | -0.09B | -1.39B | 0.42B | 0.11B | -0.53B | -1.36B | -1.00B | 0.50B | 0.91B | -0.08B | 0.89B | -1.30B | 1.03B | -0.05B | 0.21B | 0.05B | 1.03B | -2.67B | 0.21B | 0.06B |