|
Net Income
|
1.33B | 1.89B | 1.12B | 1.46B | 1.19B | 1.85B | 1.35B | 1.87B | 2.12B | 2.96B | 1.84B | 2.19B | 2.50B | 3.45B | 2.03B | 2.58B | 2.50B | 3.69B | 2.19B | 2.55B | 2.56B | 3.40B | 2.18B | 2.50B | 2.50B | 2.21B | 1.75B | 2.20B | 2.14B | 2.71B | 1.83B | 2.03B | 2.24B | 2.91B | 2.14B | 2.21B | -4.05B | 2.43B | 2.27B | 2.33B | 2.75B | 2.55B | 2.14B | 2.31B | 2.57B | 2.27B | 2.25B | 2.44B | 0.98B | 4.16B | 2.46B | -1.25B | 2.32B | 6.20B | 1.55B | 1.74B | 1.90B | 1.15B | 2.42B | 2.50B | 2.40B | 1.00B | 2.93B | 3.15B | 2.94B | 1.79B | 2.93B | 6.13B |
|
Depreciation and Depletion
|
0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.12B | 0.11B | 0.12B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.18B | 0.21B | 0.22B | 0.21B | 0.21B | 0.23B | 0.22B | 0.24B | 0.26B | 0.28B | 0.28B | 0.29B | 0.30B | 0.29B | 0.29B | 0.28B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.36B | 0.36B | 0.39B | 0.39B | 0.41B | 0.45B | 0.46B | 0.50B | 0.56B | 0.55B | 0.59B | 0.67B | 0.72B | 0.71B | 0.80B | 0.81B | 0.81B | 0.80B | 0.91B | 1.00B | 1.15B | 1.35B | 1.70B |
|
Share-based Compensation
|
0.09B | 0.08B | 0.08B | 0.10B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.15B | 0.15B | 0.17B | 0.18B | 0.19B | 0.19B | 0.18B | 0.19B | 0.20B | 0.18B | 0.20B | 0.22B | 0.21B | 0.24B | 0.23B | 0.24B | 0.25B | 0.25B | 0.26B | 0.27B | 0.32B | 0.33B | 0.37B | 0.33B | 0.40B | 0.42B | 0.39B | 0.40B | 0.44B | 0.40B | 0.43B | 0.39B | 0.45B | 0.40B | 0.36B | 0.39B | 0.43B | 0.49B | 0.48B | 0.44B | 0.55B | 0.68B | 0.67B | 0.71B | 0.75B | 0.91B | 0.92B | 0.96B | 0.85B | 1.03B | 1.05B | 1.05B | 1.01B | 1.17B | 1.20B | 1.30B | 1.12B | 1.16B |
|
Deferred Taxes
|
-0.15B | 0.70B | -0.07B | 0.29B | 0.15B | -0.87B | -0.01B | -0.06B | -0.10B | -0.08B | -0.12B | -0.02B | -0.06B | 0.47B | 0.06B | -0.10B | 0.15B | -0.29B | -0.10B | -0.11B | -0.10B | 0.06B | -0.07B | -0.25B | -0.17B | -0.06B | -0.03B | -0.05B | -0.06B | 0.02B | 0.14B | -0.04B | 0.01B | -0.55B | 0.14B | -0.09B | -0.79B | -0.11B | -0.11B | -0.12B | -0.51B | -0.45B | -0.01B | -0.25B | -0.14B | -0.58B | 0.17B | -0.22B | -2.43B | 11.11B | -0.01B | -0.81B | -0.16B | 2.64B | -0.34B | -0.51B | -0.40B | -0.94B | -0.52B | -0.53B | -0.71B | -0.38B | -0.15B | -0.45B | -0.50B | -1.11B | 0.52B | -0.18B |
|
Cash from Accounting
|
| | | | | | 5.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | |
|
Gains from Investment Securities
|
0.03B | 0.12B | 0.04B | 0.02B | 0.02B | -0.15B | -0.03B | 0.00B | -0.02B | -0.03B | -0.03B | -0.03B | -0.01B | -0.02B | 0.00B | -0.04B | -0.04B | 1.42B | 0.01B | -0.03B | -0.02B | 1.57B | 0.02B | -0.06B | -0.02B | 1.43B | 0.07B | -0.15B | -0.04B | 1.12B | 0.03B | 0.02B | 0.05B | 1.76B | 0.33B | 0.10B | 0.03B | 2.53B | 0.04B | 0.04B | 0.04B | 2.65B | 0.51B | 0.04B | 0.07B | 2.28B | 0.48B | 0.04B | 0.08B | 3.10B | 0.82B | 0.07B | 0.12B | 2.69B | 0.01B | 0.07B | 0.14B | 4.06B | 0.00B | 0.67B | 0.13B | 5.54B | 0.85B | 0.05B | 0.00B | 8.10B | 0.01B | 0.27B |
|
Cash from Operations
|
8.54B | 2.01B | 3.74B | 0.65B | 1.78B | 2.51B | 3.82B | 0.94B | 2.68B | 3.78B | 5.42B | 1.25B | 3.01B | 4.06B | 5.67B | 0.80B | 3.19B | 4.56B | 6.29B | 1.15B | 3.03B | 4.46B | 6.73B | 1.06B | 2.26B | 4.53B | 5.88B | 0.52B | 3.50B | 3.79B | 5.88B | 1.09B | 2.70B | 4.47B | 6.57B | 0.85B | 3.31B | 4.66B | 6.72B | 0.55B | 2.86B | 4.42B | 6.00B | 0.51B | 3.01B | 3.61B | 5.95B | 1.39B | 3.70B | 4.84B | 5.39B | -3.68B | 3.85B | 3.98B | 6.39B | 0.85B | 4.28B | 5.65B | 6.97B | 0.14B | 5.47B | 6.08B | 7.43B | 1.30B | 5.93B | 6.16B | 8.14B | 2.07B |
|
Amortizatization of Intangibles
|
0.44B | 0.44B | 0.43B | 0.44B | 0.50B | 0.60B | 0.60B | 0.61B | 0.61B | 0.60B | 0.59B | 0.59B | 0.61B | 0.64B | 0.62B | 0.58B | 0.59B | 0.60B | 0.59B | 0.58B | 0.56B | 0.57B | 0.55B | 0.57B | 0.53B | 0.51B | 0.45B | 0.42B | 0.41B | 0.35B | 0.31B | 0.30B | 0.40B | 0.44B | 0.41B | 0.40B | 0.39B | 0.41B | 0.43B | 0.42B | 0.41B | 0.42B | 0.41B | 0.41B | 0.40B | 0.36B | 0.34B | 0.34B | 0.35B | 0.34B | 0.30B | 0.30B | 0.28B | 0.27B | 0.92B | 0.91B | 0.89B | 0.87B | 0.76B | 0.76B | 0.75B | 0.74B | 0.62B | 0.59B | 0.55B | 0.54B | 0.42B | 0.41B |
|
Amortization
|
| | | | | | 15.97B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.06B | 0.07B | 0.06B | 0.06B | 0.07B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.12B | 0.11B | 0.12B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.18B | 0.21B | 0.22B | 0.21B | 0.21B | 0.23B | 0.22B | 0.24B | 0.26B | 0.28B | 0.28B | 0.29B | 0.30B | 0.29B | 0.29B | 0.28B | 0.33B | 0.33B | 0.34B | 0.34B | 0.35B | 0.36B | 0.36B | 0.39B | 0.39B | 0.41B | 0.45B | 0.46B | 0.50B | 0.56B | 0.55B | 0.59B | 0.67B | 0.72B | 0.71B | 0.80B | 0.81B | 0.81B | 0.80B | 0.91B | 1.00B | 1.15B | 1.35B | 1.70B |
|
Change in Receivables
|
0.21B | -2.18B | 1.87B | -3.31B | -0.18B | 1.98B | -1.94B | 0.60B | -0.03B | 2.11B | -2.48B | 0.35B | 0.10B | 2.04B | -2.63B | 0.59B | -0.23B | 2.00B | -2.71B | 0.72B | -0.02B | 1.98B | -2.51B | 0.69B | -0.05B | 1.66B | -2.15B | 0.54B | -0.13B | 1.65B | -1.99B | 0.31B | 0.01B | 1.74B | -1.80B | 0.22B | -0.05B | 1.37B | -1.39B | 0.27B | 0.01B | 1.38B | -1.31B | 0.23B | 0.13B | 1.39B | -1.08B | -0.19B | 0.17B | 0.76B | -0.85B | 0.06B | 0.14B | 1.53B | -0.76B | 0.24B | 0.06B | 0.61B | -0.38B | 0.23B | 0.55B | 0.56B | 0.08B | 0.37B | -0.14B | 0.34B | 0.24B | 0.66B |
|
Change in Inventory
|
| | | | -0.02B | -0.06B | -0.01B | -0.01B | 0.03B | 0.02B | -0.06B | -0.04B | -0.05B | -0.01B | -0.01B | | | 0.02B | -0.01B | -0.01B | -0.01B | -0.04B | -0.01B | -0.00B | 0.09B | 0.02B | -0.05B | -0.01B | -0.03B | -0.00B | 0.07B | 0.04B | 0.06B | -0.09B | 0.01B | 0.12B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.07B | 0.41B | -0.64B | 1.17B | 0.32B | -1.20B | -0.90B | 0.28B | -0.20B | 0.70B | -1.37B | 0.07B | -0.05B | 0.63B | -0.94B | 0.15B | -0.12B | 0.37B | -0.99B | 0.46B | -0.20B | 0.78B | -1.09B | 0.23B | -0.34B | 1.45B | -1.35B | 0.39B | 0.07B | 0.88B | -1.01B | 0.51B | -0.36B | 1.09B | -0.77B | 0.15B | 0.01B | 0.35B | -0.56B | 0.20B | -0.28B | 0.55B | -0.81B | -0.10B | -0.12B | 0.54B | -0.29B | 0.05B | 0.00B | 0.22B | -0.71B | -0.20B | 0.23B | -0.05B | -0.17B | -0.62B | 0.00B | 0.50B | -0.46B | -0.59B | 0.37B | 0.09B | -0.53B | -0.61B | 0.51B | 0.03B | -0.33B | -1.03B |
|
Change in Taxes
|
0.22B | 0.19B | -0.01B | -0.05B | 0.33B | -0.35B | -0.53B | -0.08B | 0.02B | 0.49B | 0.16B | 0.03B | 0.07B | -0.20B | -0.33B | -0.23B | -0.29B | 0.89B | -0.31B | -0.03B | -0.11B | 0.14B | 0.08B | 0.11B | -0.56B | 0.76B | -0.20B | -0.16B | 0.26B | 0.42B | -0.09B | 0.10B | -0.02B | 0.74B | 0.03B | -0.01B | 7.42B | 0.71B | 0.01B | -0.69B | 0.27B | -0.04B | -0.12B | -0.49B | -0.18B | 0.34B | -0.59B | -0.66B | 0.06B | -0.30B | -0.22B | -0.63B | 0.19B | 0.26B | 0.14B | -0.47B | -0.13B | 0.30B | 0.07B | -1.61B | 0.75B | 0.66B | 0.02B | -1.71B | 0.46B | 0.56B | -0.39B | -2.22B |
|
Other Working Capital Changes
|
-0.05B | 0.10B | 0.58B | -0.13B | -0.82B | 0.86B | 0.73B | -1.28B | -0.02B | 0.80B | 1.00B | -1.55B | 0.01B | 1.03B | 1.24B | -1.84B | -0.21B | 1.36B | 1.44B | -1.88B | -0.09B | 0.69B | 1.82B | -2.25B | 0.08B | 1.02B | 2.07B | -2.21B | 0.04B | 0.77B | 1.76B | -2.08B | -0.01B | 0.88B | 1.82B | -2.10B | -0.16B | 0.70B | 2.21B | -2.54B | 0.07B | 0.56B | 1.76B | -2.40B | -0.08B | 0.05B | 1.75B | -2.29B | -0.06B | -0.01B | 1.49B | -2.02B | -0.11B | 0.63B | 2.03B | -1.67B | -0.88B | 1.30B | 2.32B | -2.62B | -0.16B | 1.11B | 2.31B | -2.98B | 0.07B | 0.34B | 2.55B | -3.83B |
|
Capital Expenditures
|
-0.54B | 0.04B | 0.06B | 0.04B | 0.06B | 0.07B | 0.12B | 0.12B | 0.13B | 0.08B | 0.16B | 0.13B | 0.14B | 0.22B | 0.14B | 0.21B | 0.12B | 0.18B | 0.15B | 0.13B | 0.15B | 0.15B | 0.20B | 0.23B | 0.37B | 0.60B | 0.45B | 0.20B | 0.37B | 0.18B | 0.30B | 0.76B | 0.44B | 0.53B | 0.47B | 0.60B | 0.29B | 0.38B | 0.38B | 0.42B | 0.44B | 0.41B | 0.39B | 0.35B | 0.40B | 0.43B | 0.44B | 0.57B | 0.41B | 0.72B | 1.06B | 0.93B | 1.10B | 1.42B | 1.72B | 2.44B | 2.63B | 1.91B | 1.31B | 1.08B | 1.67B | 2.80B | 2.30B | 3.97B | 5.86B | 9.08B | 8.50B | 12.03B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.10B | -0.01B | 0.08B | 0.31B | 5.17B | 0.04B | 0.83B | -0.03B | 0.87B | 0.17B | 0.34B | 0.23B | 2.26B | 1.87B | 0.36B | 0.30B | 0.93B | 1.71B | 1.31B | 0.43B | 1.32B | 0.42B | 0.04B | 5.08B | 1.11B | 0.01B | | 0.15B | 0.17B | 0.34B | 1.14B | 8.71B | 0.55B | 0.81B | | | | 1.72B | 0.05B | 0.26B | 0.02B | 0.03B | 0.00B | 0.11B | | 0.01B | | | 0.03B | 0.01B | 0.05B | | 0.08B | 0.02B | 27.80B | 0.00B | -0.08B | | | 0.06B | | 0.00B | | | | | | |
|
Change in Acquisitions & Divestments
|
2.04B | 2.01B | 1.95B | 2.14B | 3.03B | 4.10B | 4.68B | 6.47B | 8.01B | 7.96B | 6.77B | 9.57B | 10.14B | 9.12B | 6.79B | 8.47B | 7.10B | 7.80B | 6.51B | 7.44B | 9.15B | 5.74B | 3.88B | 6.28B | 4.89B | 4.96B | 4.64B | 10.44B | 3.76B | 2.40B | 1.75B | 4.33B | 5.75B | 3.36B | 6.33B | 5.24B | 3.24B | 5.56B | 4.70B | 2.03B | 4.59B | 5.97B | 12.11B | 0.46B | | | 1.46B | 9.32B | 8.26B | 8.03B | 8.00B | 13.62B | 4.12B | 0.42B | 0.14B | 0.32B | 0.09B | 0.56B | 0.09B | 0.07B | 0.05B | 0.36B | 0.01B | 0.34B | 0.09B | 0.33B | 0.26B | 4.48B |
|
Cash from Investing Activities
|
0.04B | -0.43B | -0.95B | -1.64B | -7.18B | -0.55B | -3.92B | -2.78B | 1.03B | -0.42B | -6.32B | 0.38B | -0.59B | -1.84B | -0.51B | -2.55B | -0.67B | -2.23B | -3.50B | -3.13B | 0.70B | -1.61B | -6.70B | -6.21B | -2.41B | -3.72B | -7.47B | 4.13B | -0.69B | -1.13B | -5.20B | -9.72B | -0.73B | -5.85B | -1.82B | -5.71B | -1.26B | 3.16B | 3.53B | 1.92B | 13.20B | 7.91B | 12.39B | 1.23B | 0.48B | -4.26B | -9.65B | 3.85B | -3.38B | -3.91B | -0.78B | 10.73B | 2.43B | -1.16B | -29.44B | -2.66B | -2.78B | -1.61B | -1.56B | -1.25B | -1.78B | -2.77B | -2.77B | -3.79B | -5.98B | -9.18B | -8.72B | -7.71B |
|
Other financing activities
|
0.02B | 0.11B | 0.05B | 0.02B | 0.05B | 0.69B | 0.02B | 0.12B | 0.08B | 1.06B | 0.02B | 0.03B | 0.02B | 0.55B | 0.12B | 0.06B | 0.19B | 1.04B | 0.07B | 0.06B | 0.16B | 1.76B | 0.10B | 0.04B | 0.15B | 1.42B | 0.10B | 0.04B | 0.04B | 1.12B | 0.21B | 0.03B | 0.13B | 1.69B | | | | 2.31B | -0.04B | -0.04B | -0.02B | 2.13B | -0.05B | -0.04B | -0.01B | 1.58B | 0.09B | 0.02B | 0.13B | 1.42B | -0.41B | -0.02B | -0.00B | 1.53B | -0.13B | 0.07B | 0.10B | 1.15B | 0.03B | 0.00B | 0.00B | 2.01B | -0.26B | -0.01B | -0.02B | 1.39B | 1.85B | -2.06B |
|
Cash from Financing Activities
|
-1.29B | -1.20B | 4.21B | -0.37B | -0.01B | -1.17B | 1.96B | 0.13B | -2.43B | 0.86B | -2.21B | -1.02B | -2.12B | -0.75B | -4.52B | 1.96B | -2.31B | -3.63B | 2.34B | -2.87B | -1.74B | -1.81B | 6.52B | -2.45B | -1.88B | 7.42B | -3.29B | -3.77B | -4.68B | 1.77B | 7.71B | -0.97B | -0.94B | 3.29B | -5.44B | 4.94B | -4.02B | -5.46B | -13.33B | -10.02B | -12.24B | -6.46B | -7.80B | -8.29B | -4.17B | 14.13B | -6.49B | -4.55B | -6.13B | 6.80B | -11.47B | -12.05B | -1.58B | -4.03B | 12.31B | -1.85B | -0.10B | -2.44B | -3.53B | -2.29B | -2.46B | -2.27B | -4.58B | 2.94B | 6.56B | -3.81B | 0.21B | 14.49B |
|
Dividends Paid - Common
|
0.02B | 0.20B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.29B | 0.29B | 0.85B | | 0.55B | 0.55B | 0.54B | 0.54B | 0.54B | 0.53B | 0.53B | 0.66B | 0.65B | 0.64B | 0.63B | 0.62B | 0.62B | 0.61B | 0.61B | 0.79B | 0.79B | 0.79B | 0.78B | 0.78B | 0.74B | 0.71B | 0.67B | 0.81B | 0.80B | 0.77B | 0.77B | 0.74B | 0.73B | 0.72B | 0.70B | 0.92B | 0.89B | 0.86B | 0.85B | 0.85B | 0.86B | 0.86B | 0.86B | 1.08B | 1.09B | 1.10B | 1.10B | 1.10B | 1.10B | 1.12B | 1.12B | 1.40B | 1.41B | 1.44B |
|
Dividends Paid - Preferred
|
| | 0.05 | | | | 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.15B | 0.41B | 0.10B | 0.18B | -0.18B | -0.21B | 0.24B | 0.11B | 0.17B | 0.08B | 0.11B | -0.49B | 0.19B | -0.29B | 0.07B | 0.05B | -0.03B | -0.20B | -0.08B | 0.08B | -0.05B | -0.11B | -0.14B | -0.42B | -0.42B | -0.21B | -0.09B | -0.21B | 0.05B | 0.13B | 0.08B | -0.42B | 0.12B | 0.13B | 0.23B | -0.09B | 0.14B | -0.23B | -0.09B | -0.07B | 0.07B | -0.07B | -0.01B | 0.01B | -0.03B | -0.08B | 0.23B | 0.04B | 0.13B | 0.05B | -0.18B | -0.12B | 0.05B | -0.10B | -0.20B | 0.03B | 0.01B | -0.05B | -0.04B | 0.03B | 0.01B | -0.07B | 0.09B | -0.13B | -0.05B | 0.22B | 0.03B | -0.04B |
|
Change in Cash
|
0.86B | 0.78B | 7.10B | -1.18B | -5.59B | 0.58B | 2.10B | -1.60B | 1.44B | 4.30B | -3.00B | 0.12B | 0.49B | 1.17B | 0.71B | 0.24B | 0.19B | -1.49B | 5.05B | -4.77B | 1.94B | 0.94B | 6.41B | -8.03B | -2.45B | 8.02B | -4.98B | 0.67B | -1.83B | 4.57B | 8.46B | -10.02B | 1.16B | 2.04B | -0.46B | -0.01B | -1.82B | 2.13B | -3.17B | -7.63B | 3.90B | 5.79B | 10.57B | -6.54B | -0.71B | 13.41B | -9.96B | 0.72B | -5.68B | 7.78B | -7.04B | -5.12B | 4.74B | -1.30B | -10.94B | -3.63B | 1.41B | 1.55B | 1.85B | -3.37B | 1.24B | 0.97B | 0.16B | 0.33B | 6.46B | -6.62B | -0.34B | 8.80B |
|
Beginning Cash Balance
|
7.35B | 8.21B | 8.99B | 16.10B | 14.92B | 9.33B | 9.91B | 12.02B | 10.42B | 11.86B | 16.16B | 13.16B | 13.29B | 13.78B | 14.96B | 15.67B | 15.91B | 16.10B | 14.61B | 19.66B | 14.89B | 16.83B | 17.77B | 24.18B | 16.15B | 13.70B | 21.72B | 16.74B | 17.41B | 15.58B | 20.15B | 28.61B | 18.59B | 19.75B | 21.78B | 21.32B | 21.31B | 19.49B | 21.62B | 18.45B | 10.82B | 14.72B | 20.51B | 31.08B | 24.54B | 23.83B | 37.24B | 27.28B | 28.00B | 22.32B | 30.10B | 23.06B | 17.94B | 22.68B | 21.38B | 10.45B | 6.81B | 8.22B | 9.77B | 11.61B | 8.24B | 9.48B | 10.45B | 10.62B | 10.94B | 17.41B | 10.79B | 10.45B |
|
Free Cash Flow
|
9.08B | 1.97B | 3.68B | 0.61B | 1.72B | 2.44B | 3.70B | 0.82B | 2.54B | 3.70B | 5.26B | 1.13B | 2.87B | 3.84B | 5.53B | 0.58B | 3.08B | 4.38B | 6.14B | 1.02B | 2.88B | 4.30B | 6.53B | 0.84B | 1.90B | 3.93B | 5.43B | 0.32B | 3.13B | 3.61B | 5.58B | 0.33B | 2.26B | 3.94B | 6.09B | 0.25B | 3.02B | 4.28B | 6.34B | 0.12B | 2.42B | 4.01B | 5.61B | 0.16B | 2.62B | 3.18B | 5.52B | 0.82B | 3.29B | 4.12B | 4.33B | -4.61B | 2.74B | 2.56B | 4.67B | -1.59B | 1.65B | 3.73B | 5.66B | -0.94B | 3.80B | 3.28B | 5.12B | -2.67B | 0.07B | -2.92B | -0.36B | -9.97B |
|
Net Cash Flow
|
7.29B | 0.37B | 7.00B | -1.36B | -5.41B | 0.79B | 1.86B | -1.71B | 1.28B | 4.22B | -3.11B | 0.61B | 0.30B | 1.46B | 0.64B | 0.20B | 0.22B | -1.29B | 5.13B | -4.85B | 1.99B | 1.04B | 6.55B | -7.60B | -2.04B | 8.23B | -4.88B | 0.88B | -1.88B | 4.43B | 8.38B | -9.60B | 1.03B | 1.91B | -0.69B | 0.08B | -1.97B | 2.36B | -3.08B | -7.56B | 3.82B | 5.87B | 10.58B | -6.55B | -0.68B | 13.49B | -10.20B | 0.69B | -5.81B | 7.73B | -6.86B | -5.00B | 4.70B | -1.20B | -10.73B | -3.66B | 1.39B | 1.59B | 1.88B | -3.40B | 1.23B | 1.04B | 0.08B | 0.45B | 6.52B | -6.84B | -0.37B | 8.84B |