|
Net Income
|
0.18B | 0.15B | 0.28B | 1.51B | 2.58B | 2.09B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.04B | 0.03B | 1.45B | 0.04B | 0.04B | 0.03B | -0.01B | 0.12B | 0.17B | 0.10B | 0.06B | -0.70B | -0.28B | -0.21B | 0.04B | -0.14B | 0.32B | 0.45B | -0.05B | -0.12B | 5.33B | 2.56B | 2.95B | 2.87B | 5.30B | 2.54B | 2.59B | 3.21B | 3.22B | 2.78B | -5.24B | 3.62B | 3.74B | 2.96B | 2.79B | 4.31B | 3.89B | 3.25B | 2.91B | 4.13B | 4.24B | 3.37B | 3.06B | 3.96B | 3.96B | 3.42B | 3.39B | 4.56B | 3.49B | 3.78B | 3.14B | 3.99B | 4.66B | 3.79B | 3.63B | 4.78B |
|
Share-based Compensation
|
0.14B | 0.15B | 0.10B | 0.11B | 0.13B | 0.12B | 0.09B | 0.09B | 0.12B | 0.12B | 0.08B | 0.09B | 0.11B | 0.10B | 0.08B | 0.07B | 0.10B | 0.10B | 0.08B | 0.07B | 0.09B | 0.11B | 0.08B | 0.07B | 0.08B | 0.11B | 0.07B | 0.07B | 0.08B | 0.12B | 0.04B | 0.02B | 0.09B | | 0.08B | 0.16B | 0.25B | | 0.10B | 0.08B | 0.12B | 0.22B | 0.11B | 0.09B | 0.12B | 0.23B | 0.09B | 0.17B | 0.14B | 0.14B | 0.12B | 0.15B | 0.13B | 0.13B | 0.10B | 0.14B | 0.16B | 0.14B | 0.12B | 0.15B | 0.16B | 0.13B | 0.10B | 0.14B | 0.12B | 0.11B | 0.12B |
|
Deferred Taxes
|
-0.08B | 0.49B | -0.03B | 0.02B | 0.19B | -0.15B | 0.05B | 0.09B | 0.04B | -0.06B | 0.13B | -0.09B | -0.04B | -0.06B | -0.02B | 0.04B | 0.06B | -0.38B | -0.01B | -0.12B | 0.04B | 0.05B | -0.01B | 0.05B | -0.17B | -0.67B | 0.09B | 0.05B | -0.57B | -0.39B | -0.18B | -0.87B | 0.07B | | 0.43B | -2.01B | -1.83B | | 0.03B | 0.00B | -0.06B | -0.39B | -0.59B | 0.04B | -0.04B | -0.01B | 0.19B | -0.05B | -0.31B | -0.09B | 0.06B | -0.16B | -0.16B | -0.14B | -0.13B | -0.27B | 0.04B | -0.09B | 0.10B | -0.26B | -0.05B | -0.04B | 0.18B | 0.04B | -0.04B | -0.03B | 0.05B |
|
Gains from Investment Securities
|
-0.21B | -0.05B | 0.02B | -0.07B | 0.27B | -0.02B | -0.13B | 0.01B | 0.03B | 0.02B | 0.04B | -0.11B | -0.02B | -0.12B | 0.01B | 0.17B | -0.02B | -0.53B | -0.14B | 0.29B | -0.35B | 0.53B | 0.44B | 0.40B | -1.28B | 1.20B | 0.07B | 0.17B | -0.05B | -0.00B | 0.03B | -0.03B | -0.02B | | 0.10B | 0.15B | 0.20B | | 0.06B | 0.11B | 0.06B | 0.09B | -0.00B | 0.02B | 0.03B | 0.06B | 0.04B | 0.07B | -0.01B | 0.04B | 0.04B | 0.01B | 0.03B | 0.14B | 0.06B | -0.41B | 0.71B | -0.64B | 0.30B | 0.19B | 0.01B | 0.00B | 1.26B | -1.11B | 0.07B | 1.44B | 0.34B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.02B | | | | | 0.31B | | | | | 0.97B | 0.74B | 0.31B | | 0.40B | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
4.28B | 5.00B | 4.55B | 3.29B | 4.91B | 3.37B | 2.45B | 2.92B | 4.08B | 3.88B | 2.17B | 3.33B | 3.82B | 3.97B | 2.77B | 3.85B | 3.86B | 4.39B | 2.04B | 3.30B | 4.11B | 4.51B | 3.63B | 3.44B | 3.55B | 3.99B | 3.54B | 4.48B | 3.28B | 4.14B | 3.02B | 2.39B | 3.04B | | 3.63B | 7.32B | 10.67B | | 3.57B | 4.01B | 3.52B | 4.15B | 4.17B | 4.36B | 4.06B | 4.81B | 4.74B | 5.42B | 4.09B | 4.12B | 4.64B | 5.12B | 3.25B | 3.71B | 4.07B | 3.57B | 3.86B | 5.34B | 4.90B | 5.10B | 4.09B | 5.75B | 4.30B | 4.83B | 3.71B | 4.99B | 5.41B |
|
Depreciation & Amortization (CF)
|
0.72B | 0.85B | 0.77B | 0.76B | 0.80B | 0.78B | 0.69B | 0.71B | 0.70B | 0.73B | 0.74B | 0.71B | 0.97B | 0.78B | 0.71B | 0.74B | 0.74B | 0.79B | 0.77B | 0.76B | 0.79B | 0.82B | 0.79B | 0.75B | 0.79B | 0.81B | 0.73B | 0.72B | 0.79B | 0.84B | 0.73B | 0.74B | 0.67B | | 0.69B | 1.37B | 2.08B | | 0.64B | 0.65B | 0.71B | 0.82B | 0.72B | 0.68B | 0.80B | 0.81B | 0.67B | 0.67B | 0.68B | 0.71B | 0.71B | 0.68B | 0.69B | 0.72B | 0.66B | 0.65B | 0.69B | 0.71B | 0.70B | 0.72B | 0.71B | 0.76B | 0.73B | 0.71B | 0.69B | 0.72B | 0.76B |
|
Change in Receivables
|
-1.02B | -0.17B | 0.51B | 0.31B | -0.49B | -0.32B | 0.43B | 0.50B | -0.44B | -0.07B | 0.64B | 0.44B | -0.73B | 0.08B | 0.80B | 0.12B | -0.41B | -0.09B | 0.00B | 0.37B | -0.53B | 0.06B | 0.10B | 0.24B | -0.65B | -0.04B | 0.37B | 0.12B | -0.36B | -0.16B | 0.42B | 0.29B | -0.44B | | 0.30B | 0.55B | 0.45B | | 0.47B | -0.08B | 0.15B | -0.27B | 0.26B | -0.00B | -0.39B | -0.50B | 0.82B | -0.36B | 0.14B | -0.26B | 1.01B | -0.37B | 0.27B | -0.22B | 0.74B | -0.09B | -0.35B | 0.01B | 0.83B | 0.01B | -0.15B | 0.07B | 0.13B | 0.13B | -0.18B | -0.12B | 0.30B |
|
Change in Inventory
|
-0.51B | -1.03B | 0.10B | -0.14B | 0.07B | -0.11B | 0.60B | 0.17B | 0.04B | -0.32B | 0.93B | -0.43B | -0.21B | -0.36B | 0.50B | -0.18B | 0.17B | -0.27B | 0.45B | -0.01B | -0.09B | -0.36B | 0.57B | -0.06B | -0.32B | -0.50B | 0.52B | -0.13B | -0.29B | -0.21B | 0.29B | -0.11B | -0.10B | | 0.36B | 0.46B | 0.46B | | 0.49B | 0.04B | 0.07B | -0.36B | 0.55B | -0.02B | | 0.10B | 0.14B | 0.08B | 0.18B | -0.09B | 0.41B | 0.43B | 0.41B | -0.01B | 0.89B | -0.24B | -0.15B | -0.38B | 0.14B | -0.11B | 0.01B | 0.02B | 0.19B | -0.02B | 0.24B | -0.09B | 0.30B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.65B |
|
Change in Accured Expenses
|
-0.34B | 0.27B | 0.82B | 0.49B | 0.89B | 0.25B | -0.30B | -0.07B | 0.15B | 0.58B | -0.48B | -0.53B | -0.55B | 1.54B | 0.06B | -0.35B | 0.20B | 1.34B | -0.81B | -0.38B | 0.03B | 1.16B | 0.81B | -0.57B | -0.10B | 0.78B | 0.30B | 0.02B | -0.52B | 1.48B | 0.30B | -0.53B | -0.82B | | 0.23B | 0.86B | 0.75B | | 0.93B | 0.21B | 0.30B | 0.41B | 1.15B | -0.19B | -0.22B | 1.19B | 0.44B | -0.13B | 0.74B | 0.34B | 1.26B | 0.17B | -0.08B | 0.08B | 1.50B | -1.32B | -0.79B | 0.92B | 0.86B | -0.56B | -0.25B | 1.76B | -0.65B | -0.51B | -0.51B | | |
|
Other Working Capital Changes
|
0.11B | 0.50B | -0.40B | 0.09B | 0.35B | 0.31B | -0.02B | 0.69B | 0.16B | 0.39B | -0.17B | -0.06B | 0.10B | 0.57B | -0.40B | -0.16B | 0.07B | 0.41B | 0.73B | 0.13B | 0.15B | 0.55B | 0.32B | -0.15B | 0.66B | 0.15B | -0.14B | -0.23B | 0.21B | -0.04B | -0.14B | -0.18B | -0.07B | | 0.03B | -2.52B | -2.33B | | 0.08B | 0.29B | 0.17B | 0.44B | 0.04B | 0.02B | 0.00B | 0.65B | 0.03B | -0.02B | 0.08B | 0.28B | 0.18B | -0.09B | 0.05B | 0.50B | 0.45B | 0.08B | 0.30B | 0.27B | 0.67B | 0.03B | 0.49B | 0.22B | 0.56B | 0.19B | 0.38B | | |
|
Capital Expenditures
|
0.74B | 1.08B | 0.55B | 0.72B | 0.71B | 1.09B | 0.52B | 0.74B | 0.81B | 1.24B | 0.83B | 0.95B | 0.88B | 1.30B | 0.81B | 0.72B | 0.90B | 1.58B | 0.72B | 0.94B | 0.94B | 1.24B | 0.81B | 0.83B | 0.82B | 1.27B | 0.53B | 0.69B | 0.80B | 1.29B | 0.68B | 0.30B | 0.80B | | 1.13B | 1.90B | 2.81B | | 1.08B | 0.70B | 0.75B | 0.81B | 1.08B | 0.60B | 0.73B | 0.66B | 0.85B | 0.57B | 0.66B | 0.71B | 1.09B | 0.63B | 0.75B | 0.69B | 0.89B | 0.71B | 0.73B | 0.73B | 0.93B | 0.82B | 0.80B | 0.78B | 0.99B | 0.93B | 0.86B | 1.00B | 1.20B |
|
Sales of Property, Plant and Equipment
|
0.08B | -0.01B | 0.21B | 2.83B | 0.01B | 0.02B | 0.01B | 0.01B | 0.07B | 0.14B | 0.01B | 0.23B | 0.05B | 2.60B | 0.07B | 0.41B | 0.09B | 0.03B | 0.00B | 0.01B | 0.05B | 0.51B | 2.95B | 0.70B | 0.07B | 0.78B | 0.04B | 0.04B | 0.03B | 0.32B | 0.18B | 0.16B | 0.13B | | 0.12B | 0.20B | 0.25B | | 0.01B | 0.01B | 0.00B | 0.37B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.09B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.04B | 0.00B | 0.01B | 0.07B | 0.27B | 0.04B | 0.00B | 0.02B | 0.04B | 0.01B |
|
Acquisitions
|
-0.01B | 0.05B | 0.02B | 0.05B | -0.01B | 0.36B | 0.40B | 0.04B | 0.05B | -0.01B | 0.01B | -0.01B | 0.01B | 0.13B | -0.01B | 1.14B | 0.03B | -0.00B | -0.00B | | -0.00B | 0.03B | 0.01B | 0.10B | 0.01B | 0.02B | | 0.19B | | | 0.01B | 0.02B | | | | 0.10B | 0.11B | | 0.24B | 3.61B | 0.10B | 0.00B | | 0.05B | 0.00B | | | | | 0.03B | | 0.35B | 1.03B | | 0.00B | 0.07B | 0.64B | 0.05B | | | 0.02B | | 0.01B | | 0.01B | | 0.01B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | -0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | 0.10B | 0.08B | 0.08B | 0.95B | 0.42B | 0.27B | 0.54B | 0.13B | 0.24B | -0.03B | 0.48B | | 0.39B | 1.64B | 2.79B | | 0.65B | 0.47B | 1.42B | 1.09B | 6.15B | | | | | | | | | | | | 0.06B | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.59B | -1.09B | -0.38B | 2.02B | -0.68B | -1.57B | -0.93B | -0.61B | -0.83B | -1.11B | -0.86B | -0.61B | -0.82B | 1.19B | -0.74B | -1.62B | -2.32B | -1.62B | -0.85B | -0.95B | -0.90B | -1.40B | 0.44B | -1.31B | -0.84B | -1.18B | -0.55B | -0.89B | -2.94B | -1.19B | -2.12B | 0.51B | -1.80B | | -2.53B | -3.71B | -3.61B | | -0.86B | -3.85B | 0.57B | 0.65B | 5.08B | -0.65B | -0.72B | -0.66B | -0.83B | -0.55B | -0.67B | -0.79B | -1.01B | -0.96B | -1.78B | -0.68B | -0.83B | -0.49B | -1.38B | -0.80B | -1.22B | -1.00B | -0.76B | -0.52B | -1.11B | -0.92B | -0.73B | -1.06B | -1.53B |
|
Other financing activities
|
0.03B | 0.10B | 0.12B | 0.20B | 0.21B | 0.13B | 0.14B | 0.33B | 0.23B | 0.51B | 0.15B | 0.44B | 0.85B | 0.29B | 0.95B | 0.71B | 1.07B | 0.72B | 0.30B | 0.63B | 0.61B | 0.55B | 0.97B | 1.04B | 0.66B | 0.16B | 0.48B | 0.52B | 1.02B | 0.65B | 0.94B | 0.49B | 1.32B | | 0.58B | 0.70B | 1.16B | | 0.42B | 1.06B | 1.10B | 0.73B | 0.88B | 0.18B | 0.70B | 0.22B | 0.89B | 0.21B | 0.37B | 0.17B | 0.65B | 0.57B | 0.58B | 0.20B | 0.19B | 0.25B | 0.42B | 0.41B | 0.31B | 0.09B | 0.57B | 0.94B | 0.74B | 0.24B | 0.62B | 0.11B | 0.13B |
|
Cash from Financing Activities
|
-4.84B | -3.62B | -2.80B | -7.54B | -3.19B | -3.78B | -1.90B | -1.67B | -3.58B | -2.97B | -0.42B | -1.88B | -3.46B | -4.65B | -1.23B | -0.83B | -2.33B | -2.67B | -0.97B | -1.67B | -1.89B | -2.76B | -5.01B | -1.29B | -2.34B | -4.38B | -1.97B | -1.76B | -1.83B | -3.65B | -0.51B | -3.02B | -1.60B | | -1.72B | -1.88B | -7.51B | | -2.66B | 1.03B | -5.07B | -3.30B | -4.12B | -6.79B | 5.95B | -3.40B | -6.73B | -6.44B | -5.28B | -3.08B | -3.43B | -2.86B | -4.43B | -4.16B | -3.51B | -2.99B | -1.75B | -3.89B | -2.04B | -6.05B | -4.27B | -2.50B | -0.63B | -5.57B | -4.21B | -3.62B | -2.24B |
|
Dividends Paid - Common
|
1.22B | 1.34B | 1.34B | 1.34B | 1.33B | 1.46B | 1.42B | 1.41B | 1.40B | 1.53B | 1.50B | 1.51B | 1.51B | 1.62B | 1.60B | 1.60B | 1.59B | 1.72B | 1.71B | 1.70B | 1.69B | 1.81B | 1.81B | 1.81B | 1.80B | 1.87B | 1.86B | 1.87B | 1.86B | 1.85B | 1.85B | 1.81B | 1.77B | | 1.82B | 3.64B | 5.45B | | 1.85B | 1.85B | 1.86B | 1.94B | 1.93B | 1.92B | 1.91B | 2.03B | 2.03B | 2.02B | 2.01B | 2.20B | 2.18B | 2.17B | 2.15B | 2.26B | 2.25B | 2.23B | 2.22B | 2.29B | 2.29B | 2.29B | 2.29B | 2.45B | 2.44B | 2.44B | 2.43B | 2.55B | 2.55B |
|
Exchange Rate Effect
|
-0.08B | 0.06B | 0.14B | 0.06B | -0.27B | -0.05B | 0.10B | 0.01B | 0.03B | 0.03B | -0.07B | -0.01B | 0.04B | -0.07B | 0.07B | -0.06B | 0.02B | -0.03B | -0.05B | 0.12B | -0.07B | 0.04B | -0.13B | -0.12B | -0.20B | 0.04B | -0.15B | -0.13B | -0.01B | -0.09B | -0.04B | -0.40B | 0.13B | | 0.08B | 0.13B | 0.21B | | -0.07B | -0.04B | 0.02B | 0.01B | -0.07B | 0.06B | -0.17B | 0.04B | 0.03B | 0.12B | -0.08B | 0.04B | -0.13B | -0.13B | -0.06B | -0.18B | -0.23B | 0.05B | 0.01B | | -0.16B | 0.11B | -0.12B | -0.08B | 0.12B | -0.26B | 0.12B | 0.13B | -0.02B |
|
Change in Cash
|
-1.22B | 0.35B | 1.51B | -2.16B | 0.77B | -2.02B | -0.28B | 0.65B | -0.30B | -0.18B | 0.81B | 0.83B | -0.42B | 0.45B | 0.87B | 1.34B | -0.77B | 0.07B | 0.17B | 0.81B | 1.25B | 0.38B | -1.07B | 0.72B | 0.17B | -1.53B | 0.87B | 1.70B | -1.51B | -0.79B | 0.35B | -0.51B | -0.23B | | -0.55B | 1.86B | -0.24B | | -0.02B | 1.15B | -0.96B | 1.50B | 5.07B | -3.02B | 9.11B | 0.79B | -2.79B | -1.45B | -1.93B | 0.28B | 0.08B | 1.17B | -3.02B | -1.31B | -0.50B | 0.14B | 0.74B | 0.65B | 1.49B | -1.84B | -1.06B | 2.65B | 2.67B | -1.93B | -1.11B | 0.44B | 1.61B |
|
Beginning Cash Balance
|
5.65B | 4.43B | 4.78B | 6.29B | 4.13B | 4.90B | 2.88B | 2.60B | 3.25B | 2.95B | 2.77B | 3.58B | 4.41B | 3.99B | 4.44B | 5.30B | 6.64B | 5.86B | 5.95B | 6.12B | 6.93B | 8.16B | 8.56B | 7.49B | 8.20B | 8.36B | 6.84B | 7.71B | 9.40B | 8.89B | 7.10B | 6.56B | 6.05B | 5.57B | 5.57B | 5.57B | 5.57B | 2.57B | 2.57B | 2.54B | 3.70B | 2.74B | 4.24B | 9.30B | 6.28B | 15.39B | 16.18B | 13.39B | 11.94B | 10.01B | 10.29B | 10.37B | 11.54B | 8.53B | 7.21B | 6.71B | 6.85B | 7.60B | 8.25B | 9.73B | 7.89B | 6.83B | 9.48B | 12.16B | 10.23B | 9.12B | 9.56B |
|
Free Cash Flow
|
3.55B | 3.92B | 4.00B | 2.57B | 4.20B | 2.29B | 1.93B | 2.19B | 3.27B | 2.64B | 1.33B | 2.38B | 2.93B | 2.67B | 1.97B | 3.12B | 2.96B | 2.81B | 1.32B | 2.36B | 3.17B | 3.27B | 2.82B | 2.60B | 2.73B | 2.71B | 3.01B | 3.79B | 2.48B | 2.85B | 2.34B | 2.10B | 2.24B | | 2.50B | 5.42B | 7.86B | | 2.49B | 3.31B | 2.77B | 3.34B | 3.09B | 3.76B | 3.33B | 4.15B | 3.89B | 4.86B | 3.43B | 3.41B | 3.55B | 4.50B | 2.50B | 3.02B | 3.18B | 2.87B | 3.13B | 4.61B | 3.98B | 4.28B | 3.29B | 4.97B | 3.31B | 3.90B | 2.85B | 3.99B | 4.21B |
|
Net Cash Flow
|
-1.14B | 0.29B | 1.37B | -2.22B | 1.04B | -1.97B | -0.38B | 0.64B | -0.33B | -0.20B | 0.89B | 0.84B | -0.46B | 0.51B | 0.80B | 1.40B | -0.79B | 0.10B | 0.23B | 0.68B | 1.32B | 0.35B | -0.94B | 0.83B | 0.37B | -1.57B | 1.02B | 1.83B | -1.50B | -0.71B | 0.40B | -0.11B | -0.36B | | -0.63B | 1.73B | -0.45B | | 0.05B | 1.19B | -0.98B | 1.49B | 5.13B | -3.08B | 9.28B | 0.75B | -2.82B | -1.57B | -1.85B | 0.24B | 0.21B | 1.30B | -2.96B | -1.13B | -0.27B | 0.09B | 0.73B | 0.65B | 1.64B | -1.95B | -0.94B | 2.74B | 2.56B | -1.67B | -1.24B | 0.31B | 1.63B |