|
Net Income
|
0.00B | 0.00B | 0.00B | 0.11B | 0.02B | 0.03B | 0.03B | -0.11B | 0.01B | 0.10B | 1.42B | 0.57B | 0.08B | 0.26B | 0.23B | 4.84B | 0.15B | 10.56B | 0.04B | -0.06B | 0.07B | 2.92B | -0.00B | -0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 3.05B | 0.00B | 1.35B | 0.02B | 3.13B | 0.00B | 2.86B | 0.00B | -0.00B | 3.88B | 0.01B | 7.32B | 3.89B | 5.06B | 0.00B | 5.31B | 0.88B | 0.89B | 0.56B | | 0.00B | -0.24B | -0.01B | | -0.01B | 0.03B | -0.02B | | 0.00B | -0.00B | 0.01B | -0.03B | -0.01B | 0.02B | -0.01B | | 2.97B | 0.03B | 3.55B |
|
Share-based Compensation
|
0.07B | 0.10B | 0.09B | 0.09B | 0.14B | 0.10B | 0.11B | 0.05B | 0.12B | 0.12B | 0.10B | 0.07B | 0.13B | 0.12B | 0.12B | 0.12B | 0.19B | 0.10B | 0.13B | 0.10B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.18B | 0.14B | 0.18B | 0.14B | 0.24B | 0.14B | 0.16B | 0.22B | 0.17B | 0.21B | 0.24B | 0.18B | 0.20B | 0.30B | 0.24B | 0.18B | 0.20B | 0.06B | 0.24B | 0.06B | 0.19B | 0.47B | | 0.17B | 0.22B | 0.69B | | 0.09B | 0.29B | 0.51B | | 0.10B | 0.15B | 0.15B | 0.12B | 0.22B | 0.21B | 0.70B | | 0.17B | 0.20B | 0.20B |
|
Deferred Taxes
|
0.53B | 0.20B | 0.39B | -10.71B | 0.84B | 0.77B | -0.33B | 0.83B | -0.12B | 0.62B | 0.19B | -0.46B | -0.40B | 0.27B | 0.26B | 0.66B | 0.92B | 0.33B | 0.41B | 0.06B | 0.34B | 0.51B | -0.09B | -0.45B | -0.04B | -0.14B | 0.02B | 0.14B | -0.20B | 0.19B | -1.32B | 0.64B | 0.04B | 0.28B | -0.08B | -2.65B | 0.29B | -0.79B | -0.47B | -1.23B | -0.06B | -0.10B | 2.23B | -1.51B | 0.08B | -0.05B | -0.73B | | 0.20B | -0.07B | -3.61B | | -2.32B | -1.14B | -3.40B | | -0.60B | -0.87B | -0.11B | -1.86B | -0.44B | -0.78B | -1.71B | | -0.66B | -0.27B | -0.77B |
|
Cash from Discontinued Operations
|
| | | | | | | 0.02B | | | | 3.37B | | | | 7.12B | | | -0.04B | -0.06B | | 0.06B | -0.00B | -0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | 0.98B | 0.88B | 2.41B | | -0.01B | 0.02B | -0.33B | | | -0.01B | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | -0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.45B | 0.66B | 0.64B | -1.95B | 10.55B | 0.76B | 0.21B | 0.26B | -0.13B | 0.87B | 0.80B | 1.39B | 0.45B | | | 0.51B | 0.55B | -0.03B | | 1.07B | 0.54B | 0.53B | 0.42B | 0.62B | 0.37B | 0.75B | 0.29B | 0.97B | 0.52B | 0.59B | 0.32B | 1.09B | -0.30B | 1.42B | 0.30B | 1.06B | 0.26B | 0.94B | 0.47B | 1.99B | 0.24B | 1.90B | 0.50B | 1.03B | 0.24B | 1.05B | 2.44B | | 0.39B | 1.79B | 2.94B | | -0.81B | 3.91B | 4.92B | | 0.33B | 1.70B | 0.88B | 0.58B | 0.18B | 2.50B | 3.17B | | -0.30B | 3.79B | 0.18B |
|
Asset Writedowns and Impairment
|
| | 0.02B | 0.01B | 0.06B | 0.77B | 2.12B | 0.53B | 0.18B | 0.39B | 0.20B | 0.42B | 0.65B | 0.11B | 0.11B | 0.43B | 0.51B | 0.14B | 0.22B | 0.24B | 0.14B | | 0.24B | 0.12B | 0.01B | 0.03B | 0.63B | 0.26B | 0.15B | 0.82B | 0.13B | 0.47B | 0.04B | | 0.13B | 0.31B | 0.01B | 0.04B | -0.00B | 3.31B | 0.15B | 0.01B | 0.03B | 2.67B | 0.04B | | 0.90B | | 0.02B | 0.03B | | | 0.03B | | 0.20B | | 0.27B | | | 0.35B | 0.14B | 0.24B | | | 0.34B | 0.09B | 0.26B |
|
Non-cash Items
|
| | | | | | | 0.21B | | | | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
3.15B | 4.51B | 4.10B | 4.83B | -6.36B | 4.87B | 6.68B | 6.26B | 4.64B | 5.90B | 4.44B | 5.26B | 2.77B | 4.02B | 5.00B | 4.95B | 2.30B | 3.76B | 5.90B | 5.72B | 2.94B | 4.09B | 4.46B | 5.60B | 0.68B | 4.09B | 5.02B | 4.90B | 1.81B | 3.61B | 4.74B | 6.04B | 1.58B | 3.24B | 4.89B | 7.09B | 1.98B | 3.85B | 5.26B | 4.74B | 1.70B | 2.61B | 4.51B | 3.77B | 3.13B | 3.56B | 8.78B | | 4.55B | 11.29B | 26.99B | | 6.54B | 8.18B | 20.68B | | 1.21B | -1.21B | 3.46B | 5.24B | 1.09B | -1.78B | 6.02B | | 2.33B | -0.58B | 4.60B |
|
Depreciation & Amortization (CF)
|
1.01B | 1.01B | 0.97B | 1.77B | 2.05B | 2.21B | 2.23B | 1.91B | 2.10B | 2.25B | 2.21B | 2.46B | 2.22B | 1.67B | 1.66B | 2.11B | 1.77B | 1.63B | 1.52B | 1.49B | 1.46B | 1.42B | 1.33B | 1.33B | 1.26B | 1.20B | 1.27B | 1.42B | 1.43B | 1.39B | 1.40B | 1.55B | 1.55B | 1.57B | 1.57B | 1.57B | 1.57B | 1.56B | 1.61B | 1.41B | 1.54B | 1.53B | 1.55B | 1.13B | 1.17B | 1.20B | 3.57B | | 1.21B | 1.31B | 3.86B | | 1.19B | 1.18B | 3.54B | | 1.49B | 1.57B | 1.56B | 1.67B | 1.74B | 1.73B | 1.75B | | 1.62B | 1.62B | 1.66B |
|
Other Working Capital Changes
|
0.90B | -0.65B | 0.59B | 0.01B | 11.98B | 1.19B | -2.66B | -9.70B | -0.52B | 0.26B | 0.36B | -0.29B | 1.53B | 1.39B | 0.42B | -2.91B | 3.33B | 2.14B | -0.71B | -3.93B | 1.09B | 0.86B | -0.43B | -2.68B | 1.88B | -0.00B | -0.58B | -1.53B | 2.12B | 1.06B | -1.60B | -1.53B | 2.22B | 1.63B | -0.23B | -3.62B | 2.71B | 0.54B | -0.81B | -2.39B | 3.50B | 3.55B | -1.48B | -6.42B | 1.51B | 0.54B | 2.86B | | 1.28B | -5.38B | -10.87B | | 0.73B | 2.77B | 8.08B | | 5.51B | 3.92B | 1.20B | -9.96B | 3.34B | 3.54B | 5.99B | | 1.92B | 4.99B | 0.04B |
|
Capital Expenditures
|
0.25B | 0.27B | 0.26B | 0.42B | 0.30B | 0.37B | 0.29B | 0.55B | 0.25B | 0.36B | 0.45B | 0.60B | 0.25B | 0.29B | 0.28B | 0.49B | 0.20B | 0.31B | 0.28B | 0.42B | 0.29B | 0.28B | 0.28B | 0.35B | 0.24B | 0.26B | 0.29B | 0.61B | 0.30B | 0.40B | 0.43B | 0.69B | 0.36B | 0.45B | 0.45B | 0.70B | 0.39B | 0.42B | 0.55B | 0.63B | 0.46B | 0.48B | 0.56B | 0.54B | 0.45B | 0.46B | 1.41B | | 0.55B | 0.54B | 1.71B | | 0.64B | 0.75B | 2.23B | | 1.14B | 0.91B | 0.81B | 1.04B | 0.70B | 0.64B | 1.99B | | 0.56B | 0.62B | 0.60B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | 0.13B | 0.00B | 0.05B | 0.08B | 0.01B | 0.05B | 0.29B | 0.04B | 0.01B | 0.01B | 0.04B | 0.05B | | 0.10B | | 0.08B | | | 0.15B | 0.07B | 0.03B | | 0.01B | 0.10B | 0.16B | 0.11B | 0.10B | 0.05B | 0.03B | 0.00B | 0.04B | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 43.12B | | | | | 3.17B | | 0.02B | 0.09B | 0.78B | | | 0.27B | | 0.01B | | | | | 0.20B | | 0.68B | 0.00B | 15.64B | 0.14B | 0.11B | 4.51B | 13.06B | 0.69B | 0.58B | 0.41B | | | | | | | | | | | | | | | | | | | 6.22B | | 6.22B | | | 0.03B | | 43.41B | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | 11.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -11.43B | -11.47B | | | -0.00B | -0.01B | | | | 3.96B | | | | | | 3.49B | | 3.49B | | 6.31B | | |
|
Change in Acquisitions & Divestments
|
| | | | 11.39B | -0.34B | -1.55B | -15.44B | -5.98B | -2.34B | -2.32B | 24.82B | 8.12B | 6.24B | 5.02B | 5.92B | 6.39B | 8.12B | 14.51B | 12.12B | 7.57B | 13.23B | 12.09B | 14.49B | 10.70B | 9.78B | 13.13B | 6.46B | 7.92B | 6.83B | 5.93B | 8.73B | -3.78B | 7.29B | 2.26B | 4.52B | 6.46B | 4.03B | 2.25B | 4.83B | 3.60B | 2.40B | 1.76B | 1.42B | 3.26B | 1.34B | 8.40B | | 5.46B | 2.11B | 15.85B | | 13.42B | 6.73B | 35.09B | | 6.40B | 6.19B | 5.42B | 21.25B | 0.66B | 1.05B | 2.63B | | 3.96B | 6.54B | 2.74B |
|
Cash from Investing Activities
|
-13.63B | -12.97B | -0.30B | -4.37B | 9.39B | -0.36B | -3.88B | -5.64B | 0.72B | 0.36B | 0.21B | 0.54B | 0.45B | -0.89B | -0.25B | 6.84B | -10.93B | 0.84B | -0.60B | 0.14B | -0.10B | -1.51B | -2.54B | -1.51B | 6.59B | -2.10B | -5.24B | -2.22B | 4.36B | -4.68B | -4.38B | -3.09B | 4.77B | -1.74B | -3.01B | -4.76B | 9.67B | -1.47B | -2.90B | -0.70B | 7.55B | -1.90B | -6.76B | -2.83B | -0.07B | -13.01B | -12.60B | | -1.75B | -8.14B | -19.96B | | 0.57B | -11.31B | -11.37B | | 3.31B | -25.48B | 0.89B | -11.00B | 1.73B | 4.60B | 4.28B | | 3.27B | 3.95B | -2.43B |
|
Other financing activities
|
0.01B | -0.11B | 0.01B | 0.01B | 0.01B | 0.07B | -0.04B | 0.03B | 0.03B | 0.03B | 0.02B | -0.07B | 0.04B | 0.16B | 0.16B | -0.43B | 0.05B | 0.03B | -0.01B | 0.04B | 0.03B | 0.02B | 0.01B | -0.18B | 0.12B | 0.03B | 0.02B | -0.06B | -0.13B | -0.05B | -0.01B | -0.34B | -0.22B | -0.01B | 0.01B | -0.39B | -0.49B | -0.34B | 0.28B | -0.04B | -0.49B | -0.05B | -0.13B | 0.33B | -0.11B | 11.56B | 11.39B | | -0.61B | 0.10B | -0.18B | | -0.50B | 0.15B | -0.34B | | -0.44B | -0.14B | -0.04B | -0.02B | -0.39B | -0.06B | -0.46B | | -0.36B | -0.02B | -0.04B |
|
Cash from Financing Activities
|
9.63B | 9.41B | -1.83B | -2.73B | -3.21B | -4.36B | -2.52B | -1.08B | -6.40B | -3.92B | -4.04B | -6.25B | -3.51B | -2.97B | -3.29B | -6.23B | 0.43B | -4.03B | -5.63B | -5.74B | -2.13B | -2.04B | -2.89B | -3.13B | -6.98B | -1.87B | -0.26B | -1.29B | -7.17B | 1.92B | -1.66B | -2.31B | -4.91B | -2.99B | -1.71B | -3.74B | -10.72B | -1.91B | -1.41B | -6.41B | -8.47B | -0.85B | 3.27B | -2.44B | -2.20B | 9.16B | -7.26B | | -2.81B | -2.56B | -6.46B | | -6.58B | 2.52B | -9.82B | | -2.77B | 27.17B | -3.78B | 5.44B | -4.93B | -2.46B | -12.03B | | -5.23B | -3.20B | -2.48B |
|
Dividends Paid - Common
|
2.13B | 1.07B | 1.07B | 1.28B | 1.44B | 1.55B | 1.55B | 1.54B | 1.59B | 1.57B | 1.55B | 1.52B | 1.65B | 1.63B | 1.63B | 1.62B | 1.74B | 1.70B | 1.59B | 1.55B | 1.66B | 1.66B | 1.65B | 1.64B | 1.76B | 1.73B | 1.73B | 1.73B | 1.85B | 1.82B | 1.82B | 1.82B | 1.95B | 1.91B | 1.90B | 1.91B | 2.03B | 1.99B | 1.99B | 1.96B | 2.04B | 2.00B | 2.00B | 1.99B | 2.10B | 2.11B | 6.33B | | 2.17B | 2.18B | 6.54B | | 2.25B | 2.24B | 6.74B | | 2.30B | 2.31B | 2.31B | 2.31B | 2.37B | 2.38B | 7.13B | | 2.44B | 2.44B | 2.44B |
|
Exchange Rate Effect
|
-0.02B | 0.05B | 0.01B | 0.02B | -0.04B | -0.03B | 0.02B | 0.03B | 0.03B | 0.03B | -0.01B | -0.08B | 0.03B | -0.07B | 0.01B | 0.02B | | -0.02B | -0.05B | 0.01B | -0.03B | 0.00B | -0.01B | -0.05B | -0.07B | -0.00B | -0.08B | -0.84B | -0.07B | 0.01B | -0.01B | -0.14B | 0.02B | 0.02B | 0.03B | -0.01B | 0.06B | -0.07B | -0.10B | | 0.01B | -0.04B | -0.01B | 0.01B | -0.01B | -0.06B | -0.04B | | | 0.01B | -0.03B | | -0.00B | -0.07B | -0.14B | | -0.00B | -0.01B | -0.03B | -0.00B | -0.03B | -0.02B | -0.04B | | -0.01B | 0.04B | 0.00B |
|
Change in Cash
|
-0.88B | 1.00B | 1.99B | -2.26B | -0.22B | 0.12B | 0.30B | -0.44B | -1.00B | 2.37B | 0.61B | -0.52B | -0.25B | 0.10B | 1.48B | 5.58B | -8.19B | 0.54B | -0.38B | 0.13B | 0.68B | 0.54B | -0.97B | 0.91B | 0.22B | 0.11B | -0.57B | 0.54B | -1.08B | 0.85B | -1.32B | 0.51B | 1.47B | -1.47B | 0.20B | -1.43B | 0.98B | 0.40B | 0.85B | -2.43B | 0.79B | -0.18B | 1.01B | -1.50B | 0.85B | -0.35B | 0.28B | | -0.01B | 0.61B | 0.21B | | 0.53B | -0.69B | -0.65B | | 1.75B | 0.47B | 0.54B | -0.32B | -2.14B | 0.34B | -1.76B | | 0.38B | 0.21B | -0.30B |
|
Beginning Cash Balance
|
2.12B | 1.25B | 2.24B | 4.23B | 1.98B | 1.76B | 1.88B | 2.18B | 1.74B | 0.73B | 3.10B | 3.71B | 3.18B | 2.93B | 3.03B | 4.51B | 10.08B | 1.89B | 2.44B | 2.05B | 2.18B | 2.86B | 3.40B | 2.44B | 3.34B | 3.56B | 3.67B | 3.10B | 3.64B | 2.56B | 3.41B | 2.09B | 2.59B | 4.05B | 2.58B | 2.77B | 1.32B | 2.31B | 2.71B | 3.57B | 1.15B | 1.96B | 1.78B | 2.62B | 1.30B | 2.15B | 1.31B | 1.79B | 1.78B | 1.76B | 1.76B | 1.94B | 1.94B | 2.47B | 1.94B | 0.42B | 0.41B | 2.16B | 2.61B | 3.17B | 2.86B | 0.71B | 2.86B | 1.04B | 1.05B | 1.43B | 1.64B |
|
Free Cash Flow
|
2.89B | 4.25B | 3.84B | 4.40B | -6.67B | 4.50B | 6.39B | 5.71B | 4.39B | 5.54B | 3.98B | 4.66B | 2.52B | 3.73B | 4.72B | 4.45B | 2.10B | 3.45B | 5.62B | 5.31B | 2.64B | 3.81B | 4.19B | 5.25B | 0.44B | 3.83B | 4.73B | 4.29B | 1.51B | 3.21B | 4.30B | 5.35B | 1.23B | 2.79B | 4.44B | 6.39B | 1.60B | 3.42B | 4.71B | 4.11B | 1.24B | 2.13B | 3.94B | 3.23B | 2.68B | 3.10B | 7.37B | | 3.99B | 10.75B | 25.28B | | 5.90B | 7.42B | 18.45B | | 0.07B | -2.12B | 2.65B | 4.20B | 0.39B | -2.42B | 4.03B | | 1.77B | -1.20B | 4.00B |
|
Net Cash Flow
|
-0.85B | 0.95B | 1.98B | -2.28B | -0.18B | 0.15B | 0.28B | -0.47B | -1.04B | 2.34B | 0.62B | -0.45B | -0.28B | 0.17B | 1.47B | 5.55B | -8.19B | 0.57B | -0.33B | 0.12B | 0.70B | 0.54B | -0.96B | 0.96B | 0.29B | 0.11B | -0.49B | 1.38B | -1.01B | 0.85B | -1.31B | 0.64B | 1.45B | -1.49B | 0.17B | -1.41B | 0.93B | 0.47B | 0.95B | -2.37B | 0.78B | -0.14B | 1.02B | -1.50B | 0.86B | -0.30B | -11.08B | | -0.01B | 0.60B | 0.57B | | 0.53B | -0.62B | -0.51B | | 1.76B | 0.48B | 0.56B | -0.31B | -2.11B | 0.36B | -1.73B | | 0.38B | 0.17B | -0.30B |