|
Net Income
|
0.23B | 0.34B | 0.92B | 1.12B | 1.93B | 1.54B | 1.51B | -1.40B | 1.59B | 2.10B | 0.26B | 4.32B | 0.99B | 0.87B | 1.29B | 1.15B | 0.41B | 0.39B | 0.91B | 0.14B | 0.45B | 0.93B | 0.43B | 0.32B | 0.79B | 0.45B | -0.77B | -0.51B | 0.63B | 0.27B | 0.76B | 0.58B | 1.45B | 0.90B | 1.38B | -1.21B | 1.76B | 1.19B | 1.64B | 1.27B | 1.35B | 1.08B | 1.01B | 1.04B | 0.75B | 0.13B | 0.77B | -0.19B | 1.02B | 2.67B | 3.54B | 3.27B | 2.51B | 2.29B | 0.50B | 0.30B | | 0.98B | 0.85B | -1.30B | 0.65B | 0.65B | 0.65B | -1.17B | 0.09B | 0.37B | 0.47B |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | | | | | | 0.44B | 0.33B | 0.41B | 0.74B | 0.39B | 0.40B | 0.41B | 0.96B | 0.43B | 0.43B | 0.44B | 1.01B | 0.47B | 0.49B | 0.52B | 1.26B | | | | | | | | | | | | | 0.67B | | | | 0.68B | | | | | | | | 0.71B | | | | 0.65B | | | | | 0.62B | | | 0.66B | 0.59B | | | 0.63B | | |
|
Deferred Taxes
|
-0.14B | 0.01B | 0.05B | 0.09B | | | 0.07B | -0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.01B | 0.03B | 0.03B | 0.05B | 0.01B | 0.01B | 0.04B | 0.07B | 0.01B | 0.03B | 0.04B | 0.05B | 0.01B | 0.04B | 0.05B | 0.06B | 0.02B | 0.06B | 0.07B | 0.11B | 0.02B | 0.03B | 0.04B | 0.05B | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | 0.02B | | | | 0.01B | | | | | 0.05B | | | 0.01B | 0.03B | | | 0.01B | | |
|
Gains from Investment Securities
|
| | 0.00B | -0.02B | -0.11B | -0.15B | 0.00B | -0.20B | -0.31B | -0.26B | -0.28B | -0.25B | -0.00B | -0.16B | -0.05B | -0.42B | -0.00B | -0.08B | -0.06B | -0.62B | -0.08B | -0.12B | -0.06B | -0.48B | | | | | | | | | | | | | -0.08B | | | | -0.07B | | | | | | | | -0.12B | | | | -0.82B | | | | | 0.27B | | | -0.13B | -0.06B | | | -0.20B | | |
|
Asset Writedowns and Impairment
|
0.02B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | | 0.01B | 0.06B | 0.04B | -0.07B | 0.00B | -0.01B | 0.00B | 0.12B | 0.02B | | | | | | | 0.16B | | | | | | | | | | | | | 0.02B | | | | 0.06B | | | | | | | | 0.01B | | | | 0.00B | | | | | | | | 0.03B | 0.02B | | | 0.03B | | |
|
Non-cash Items
|
| | | | 0.62B | 1.12B | 0.70B | 1.58B | 0.82B | 1.04B | 1.56B | 0.47B | 0.70B | 1.24B | 0.88B | 0.88B | 1.06B | 1.28B | | | | | | | | | | | | | | | | | | | 1.29B | | | | 1.32B | | | | | | | | 1.28B | | | | 1.11B | | | | | 1.14B | | | 0.90B | 0.85B | | | 0.81B | | |
|
Change in Working Capital
|
0.02B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.04B | 0.00B | 0.05B | 0.03B | 0.01B | 0.11B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | -0.01B | -0.06B | 0.07B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | | | | -0.21B | | | | | | | | -0.06B | -0.07B | | | -0.05B | | |
|
Change in Receivables
|
0.25B | 0.29B | -0.00B | -0.17B | -0.09B | -0.24B | -0.12B | -0.11B | | | | 1.25B | | | | 1.46B | | | | | | | | | | | | 2.37B | | | | 2.78B | 2.96B | 3.17B | 3.60B | 3.50B | | | | | | | | | | | | 3.30B | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
0.77B | 4.01B | 0.08B | 0.36B | -0.35B | 4.33B | 4.83B | -1.33B | | | | 10.74B | | | | 9.74B | | | | 9.24B | | 10.57B | | 9.66B | | | | 2.96B | | | | 3.46B | 3.70B | 3.79B | 3.65B | 4.11B | | 4.14B | 4.05B | 4.69B | 4.45B | | | 4.25B | 4.01B | 3.46B | | 8.10B | 4.28B | 4.75B | | 12.86B | | | | 11.40B | | | | 10.49B | | | | 0.34B | | | |
|
Change in Account Payables
|
-0.08B | 0.01B | 0.04B | 0.30B | 0.67B | 0.68B | 0.65B | -0.03B | 4.03B | 4.12B | 3.93B | 3.85B | 3.47B | 3.81B | 3.52B | 4.04B | 4.10B | 3.54B | 3.56B | 3.99B | 4.07B | 3.96B | 3.64B | 3.65B | 3.31B | 3.18B | 2.76B | 2.70B | 2.47B | 2.82B | 2.63B | 0.94B | 2.89B | 3.11B | 2.90B | 0.93B | 3.35B | 3.33B | 3.33B | 3.55B | 3.35B | 3.46B | 3.12B | 0.57B | 2.92B | 2.69B | | 3.36B | 3.42B | 3.70B | 4.51B | 4.67B | 4.72B | | | 4.07B | | | 4.03B | 4.39B | 4.05B | 4.17B | 4.16B | 4.42B | | 3.76B | 3.78B |
|
Change in Accured Expenses
|
| | | 0.01B | | | | | | | | 1.32B | | | | 1.69B | 2.21B | 1.78B | 1.66B | 2.01B | 2.47B | 2.38B | 2.15B | 2.03B | 2.40B | 1.78B | 1.76B | 1.84B | 2.03B | 1.50B | 1.64B | 1.60B | 2.04B | 1.40B | 1.39B | 0.78B | 1.96B | 1.57B | 1.51B | 0.95B | 2.04B | 1.57B | 1.59B | 0.95B | 1.75B | 1.44B | | 1.65B | 2.10B | 1.63B | 1.51B | 2.42B | 2.15B | | | 2.11B | 0.01B | | 1.91B | 2.08B | 2.49B | 2.26B | 2.18B | 2.49B | | 2.31B | 2.15B |
|
Change in Taxes
|
| | | -1.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.00B | 0.00B | 0.02B | -0.00B | -0.54B | -1.09B | -0.67B | -1.58B | -1.18B | -0.04B | -0.64B | -2.44B | 0.47B | -0.18B | -0.15B | 1.68B | 0.45B | 0.09B | 0.47B | -1.15B | 0.37B | 1.37B | 0.10B | -1.76B | | | | 0.05B | | | | 0.02B | 0.05B | 0.03B | 0.09B | 0.06B | -0.82B | 0.14B | 0.13B | 0.04B | 0.09B | | | 0.07B | 0.20B | 0.08B | | 0.63B | -1.69B | 0.06B | | 0.86B | -1.94B | 0.00B | 0.04B | 0.15B | 0.00B | -0.25B | | 0.03B | -1.00B | 0.77B | | 0.02B | -0.29B | | |
|
Cash from Operations
|
0.57B | 1.50B | 1.56B | 3.42B | 1.18B | 0.88B | 0.70B | 0.35B | 0.17B | 1.20B | 0.52B | -0.32B | 1.27B | 1.03B | 0.91B | 3.37B | 1.40B | 1.21B | 1.27B | 0.56B | 1.10B | 0.58B | 1.19B | 0.39B | | | | | | | | | | | | | 1.40B | | | | 1.24B | | | | | | | | 0.51B | | | | 0.01B | | | | | 1.82B | | | 0.21B | 2.04B | | | 0.46B | | |
|
Amortization
|
0.32B | 0.51B | 0.41B | 0.91B | -0.47B | -0.48B | -0.51B | 5.58B | 0.82B | -0.81B | -0.83B | -6.45B | 0.70B | -0.81B | -0.82B | 0.87B | 1.06B | 1.28B | | | | | | | | | | | | | | | | | | | 1.29B | | | | 1.32B | | | | | | | | 1.28B | -6.84B | -7.79B | -28.11B | -5.57B | -0.05B | -0.05B | -5.09B | | -0.07B | -0.06B | -0.09B | 0.90B | 0.85B | | | 0.81B | | |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.00B | | | | | | 0.03B | -0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 0.01B | 0.14B | 0.02B | 0.02B | 0.02B | 0.27B | | | | | | | | | | | | | 0.10B | | | | 0.09B | | | | | | | | 0.10B | | | | 0.09B | | | | | 0.09B | | | 0.09B | 0.08B | | | 0.08B | | |
|
Capital Expenditures
|
-0.70B | -0.80B | -0.74B | -2.99B | -0.83B | -0.99B | -0.90B | -2.32B | -0.86B | -0.52B | -0.72B | -2.64B | -0.46B | -0.40B | -0.51B | -5.06B | -0.89B | -0.89B | -0.36B | -3.99B | -1.01B | -0.52B | -1.14B | -1.52B | -0.39B | -0.91B | -0.51B | -1.27B | -0.52B | -0.44B | -0.76B | -2.01B | -0.32B | -0.63B | -0.43B | -2.07B | -0.38B | -0.43B | -0.43B | -1.49B | -0.41B | -0.46B | -0.52B | -1.62B | -0.79B | -0.56B | -0.47B | 4.77B | -0.33B | -0.76B | -0.59B | 4.20B | -0.69B | -0.76B | -0.71B | 5.64B | | -1.23B | -1.20B | 8.56B | -1.39B | -1.43B | 2.71B | 5.60B | -0.95B | -1.07B | 1.96B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.01B | 0.00B | 0.31B | 0.00B | 0.01B | 0.01B | 0.13B | 0.01B | -0.01B | -0.00B | 0.12B | 0.00B | | | 1.16B | 0.01B | 0.02B | 0.01B | 0.09B | 0.03B | -0.03B | | | 0.32B | -0.26B | 0.04B | 1.12B | 0.00B | 0.01B | 0.15B | 0.11B | 0.00B | 0.18B | 0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | 0.45B | 0.00B | | 0.03B | 0.00B | 0.00B | 0.05B | 0.00B | 0.01B | -0.00B | 0.08B | 0.01B | -0.00B | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | 0.14B | 0.02B | 0.01B |
|
Change in Intangibles
|
-0.00B | -0.00B | -0.00B | -0.08B | -0.00B | -0.00B | -0.01B | -0.20B | -0.09B | 0.08B | -0.01B | -0.49B | -0.01B | -0.01B | -0.02B | -0.36B | -0.03B | -0.02B | -0.01B | -0.45B | -0.04B | -0.10B | -0.11B | -0.02B | -0.01B | -0.14B | -0.08B | -0.03B | -0.04B | -0.04B | -0.01B | -0.12B | 0.01B | -0.20B | -0.03B | -0.31B | -0.03B | -0.02B | -0.03B | -0.05B | -0.10B | -0.04B | -0.07B | -0.11B | -0.09B | -0.07B | -0.04B | -0.05B | -0.02B | -0.09B | -0.10B | -0.16B | -0.11B | -0.09B | -0.09B | -0.09B | | -0.07B | -0.06B | -0.16B | -0.06B | -0.06B | 0.12B | -0.35B | -0.10B | -0.11B | 0.21B |
|
Acquisitions
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.98B | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.00B | -0.02B | 0.01B | -0.01B | 0.11B | | 0.00B | -0.23B | 0.00B | 0.00B | 0.00B | -0.03B | 0.86B | -0.34B | | -0.56B | -0.01B | 0.07B | 0.00B | -0.06B | 0.01B | -0.03B | 0.01B | 3.79B | 1.09B | -1.10B | -0.02B | 8.02B | 0.01B | 0.02B | 0.00B | -0.02B | 0.01B | -0.03B | -0.00B | -0.04B | -0.03B | 0.01B | 0.03B | -0.12B | 0.01B | -0.01B | -0.10B | -0.25B | -0.00B | -0.01B | -0.01B | 0.01B | -0.00B | 0.02B | -0.00B | -0.01B | 0.01B | -0.03B | -0.02B | 0.03B | | 0.04B | 0.01B | -0.07B | 0.05B | 0.01B | 2.31B | -2.32B | 0.09B | -0.01B | 0.53B |
|
Cash from Investing Activities
|
-0.73B | -2.02B | -1.38B | -3.77B | -1.21B | -1.80B | -0.89B | -2.11B | -0.26B | -1.07B | -1.30B | -2.33B | -0.43B | -0.52B | -0.78B | -3.87B | -1.73B | -0.36B | -1.18B | -4.87B | -0.78B | -0.31B | -2.01B | -1.16B | -1.43B | -1.22B | -0.85B | -2.72B | -0.90B | -1.42B | -0.57B | -3.25B | -0.20B | -0.50B | -1.01B | -3.45B | -1.13B | 0.48B | -1.75B | -3.21B | -0.66B | 0.18B | -0.84B | -3.36B | -1.94B | -1.13B | -0.70B | -1.56B | -1.69B | -0.28B | -1.59B | -1.30B | -0.79B | -0.70B | -1.87B | 0.09B | | -1.65B | -0.80B | -0.62B | -1.12B | -1.31B | 3.11B | -3.89B | -1.36B | -1.86B | 2.30B |
|
Other financing activities
|
| | | | -0.09B | 0.11B | -0.09B | 0.54B | 0.09B | 0.01B | -0.18B | 0.13B | 0.01B | 0.05B | 0.20B | -0.28B | -0.07B | 0.08B | 0.23B | -0.24B | -0.02B | 0.03B | -0.03B | 0.03B | 0.01B | 0.02B | -0.05B | 0.00B | 0.00B | | 0.02B | -0.03B | -0.22B | 0.45B | 0.00B | 0.24B | 0.00B | 0.00B | | -3.02B | 0.02B | | 0.00B | -2.38B | 0.11B | 0.01B | 0.02B | -0.15B | 0.53B | 0.02B | 0.02B | -0.54B | 0.38B | 0.07B | 0.03B | -0.36B | | 0.06B | 0.09B | -0.11B | 0.03B | 0.08B | -1.98B | 1.97B | 0.08B | 0.04B | -2.40B |
|
Cash from Financing Activities
|
0.84B | 0.31B | -0.69B | 0.10B | -0.26B | 0.86B | 0.20B | 3.23B | -0.17B | 0.91B | 0.51B | 3.11B | -0.48B | -0.52B | -0.26B | 0.48B | -0.08B | -0.13B | -0.96B | 4.55B | 1.37B | -0.76B | 0.54B | -2.36B | -0.11B | -0.42B | 0.10B | -1.83B | -0.89B | -0.67B | -1.24B | -3.42B | -0.02B | -0.33B | -0.19B | -1.41B | -0.07B | -1.38B | 0.56B | -1.09B | -0.60B | -1.40B | 0.01B | 0.92B | 1.78B | 0.20B | -0.47B | -2.58B | 0.95B | -1.67B | 1.42B | -1.35B | 2.05B | -0.06B | 0.96B | -1.74B | | -0.66B | -0.26B | -1.12B | 1.01B | 0.09B | -2.71B | -0.07B | 0.90B | 0.85B | -1.50B |
|
Dividends Paid - Common
|
-0.41B | | -0.09B | | -0.44B | | -0.16B | | -0.52B | | -0.18B | | -0.51B | | -0.14B | -0.02B | -0.00B | -0.42B | -0.14B | -0.03B | -0.00B | -0.49B | -0.16B | -0.59B | -0.00B | -0.60B | -0.14B | -0.55B | -0.00B | -0.45B | -0.11B | -0.61B | -0.00B | -0.55B | -0.11B | -0.78B | -0.01B | -0.41B | -0.11B | -0.60B | -0.01B | -0.53B | -0.13B | -0.75B | -0.00B | -0.41B | -0.03B | 1.07B | -0.00B | -0.56B | -0.26B | 1.90B | -0.00B | -0.60B | -0.23B | 1.68B | | -0.32B | -0.15B | 1.09B | -0.00B | -0.34B | -0.08B | 1.02B | -0.00B | -0.34B | -0.06B |
|
Exchange Rate Effect
|
| | | | 0.00B | | 0.03B | -0.12B | -0.08B | -0.04B | 0.24B | 0.00B | 0.10B | -0.11B | -0.05B | -0.08B | 0.22B | 0.02B | -0.38B | -0.04B | 0.07B | -0.26B | 0.09B | 0.10B | -0.05B | 0.06B | 0.10B | -0.03B | -0.02B | -0.04B | -0.20B | 0.08B | 0.00B | 0.15B | 0.07B | -0.05B | 0.02B | 0.05B | -0.11B | -0.04B | 0.11B | 0.08B | 0.09B | 0.18B | 0.03B | 0.06B | -0.02B | -0.08B | 0.15B | -0.01B | 0.18B | -0.20B | 0.02B | 0.13B | 0.39B | -0.27B | | -0.05B | 0.03B | -0.05B | 0.05B | 0.23B | -0.17B | 0.16B | 0.02B | -0.43B | 0.21B |
|
Change in Cash
|
0.68B | -0.20B | -0.51B | -0.31B | -0.30B | -0.06B | 0.01B | 1.46B | 0.36B | 0.41B | -0.27B | 0.46B | 0.35B | -0.01B | -0.12B | -0.16B | -0.41B | 0.71B | -0.87B | 0.13B | 0.14B | -0.58B | 0.08B | 0.32B | 0.14B | 0.03B | 0.88B | -0.09B | -0.33B | -0.69B | -0.25B | -2.10B | 0.21B | 0.18B | 0.05B | -0.31B | 0.21B | -0.19B | 0.54B | -0.06B | 0.00B | -0.08B | 0.24B | 0.61B | 1.32B | 0.79B | 0.61B | -1.80B | -0.19B | -0.47B | 1.26B | -0.60B | 1.29B | -0.45B | 1.29B | 0.41B | | -0.50B | 0.61B | -0.36B | 0.15B | 0.85B | -0.93B | -0.01B | 0.01B | 0.16B | -0.10B |
|
Free Cash Flow
|
1.27B | 2.30B | 2.29B | 6.41B | 2.01B | 1.86B | 1.61B | 2.67B | 1.04B | 1.73B | 1.24B | 2.32B | 1.74B | 1.43B | 1.43B | 8.43B | 2.29B | 2.10B | 1.63B | 4.54B | 2.10B | 1.10B | 2.33B | 1.91B | 0.39B | 0.91B | 0.51B | 1.27B | 0.52B | 0.44B | 0.76B | 2.01B | 0.32B | 0.63B | 0.43B | 2.07B | 1.78B | 0.43B | 0.43B | 1.49B | 1.65B | 0.46B | 0.52B | 1.62B | 0.79B | 0.56B | 0.47B | -4.77B | 0.85B | 0.76B | 0.59B | -4.20B | 0.70B | 0.76B | 0.71B | -5.64B | | 3.05B | 1.20B | -8.56B | 1.60B | 3.47B | -2.71B | -5.60B | 1.41B | 1.07B | -1.96B |
|
Net Cash Flow
|
0.68B | -0.20B | -0.51B | -0.25B | -0.30B | -0.06B | 0.01B | 1.46B | -0.26B | 1.05B | -0.27B | 0.46B | 0.35B | -0.01B | -0.12B | -0.01B | -0.41B | 0.71B | -0.87B | 0.24B | 1.69B | -0.49B | -0.27B | -3.13B | -1.54B | -1.64B | -0.75B | -4.55B | -1.79B | -2.09B | -1.80B | -6.67B | -0.22B | -0.83B | -1.20B | -4.87B | 0.20B | -0.90B | -1.19B | -4.30B | -0.03B | -1.22B | -0.83B | -2.45B | -0.16B | -0.93B | -1.17B | -4.14B | -0.24B | -1.95B | -0.17B | -2.65B | 1.27B | -0.77B | -0.91B | -1.65B | | -0.49B | -1.06B | -1.74B | 0.10B | 0.82B | 0.40B | -3.96B | 0.00B | -1.01B | 0.80B |