|
Net Income
|
0.38B | 0.81B | 0.80B | 1.46B | 0.72B | 0.86B | 0.89B | 0.61B | 0.80B | 1.16B | 2.49B | 2.19B | 0.80B | 1.11B | 1.03B | 1.98B | 0.82B | 1.26B | 1.37B | 2.42B | 0.96B | 0.99B | 1.59B | 2.17B | 0.54B | 1.23B | 2.61B | 1.81B | 0.82B | 2.13B | 3.24B | -0.71B | 0.71B | 1.73B | 3.49B | -0.21B | 1.21B | 2.39B | 3.82B | -0.78B | -0.16B | 0.92B | 2.64B | 1.71B | 1.24B | 2.69B | 5.27B | -1.03B | 1.61B | 3.78B | 5.77B | 7.83B | 1.53B | 2.45B | 1.18B | 1.07B | 0.73B | 1.19B | 1.92B | 1.95B | -1.06B | 1.49B | 2.36B | 2.36B | 2.60B | 5.63B | 3.21B |
|
Share-based Compensation
|
| | | 0.00B | | 0.02B | | | | | | | 0.11B | 0.13B | 0.19B | | | -0.29B | 0.11B | 0.18B | 0.07B | 0.10B | 0.16B | 0.21B | 0.20B | 0.35B | 0.43B | 0.79B | 0.12B | | 0.61B | -0.71B | 0.39B | | 1.02B | | 0.09B | | 0.97B | | 0.95B | 1.25B | 1.46B | 0.00B | 0.10B | 0.67B | 1.24B | 0.00B | 0.57B | 1.51B | 2.31B | 3.20B | 0.13B | 0.55B | 0.94B | -0.14B | 0.59B | 1.27B | 1.83B | -1.27B | 0.75B | 1.38B | 1.99B | 0.02B | 0.44B | 1.07B | 1.61B |
|
Deferred Taxes
|
-0.10B | -0.09B | 0.75B | 0.07B | 2.20B | 0.05B | -0.72B | 1.24B | 2.66B | -0.85B | -0.97B | 1.41B | 2.99B | -0.83B | -1.01B | 1.80B | 3.23B | -0.93B | -1.11B | 1.92B | 3.74B | -1.20B | -1.25B | 2.10B | 4.02B | 2.61B | 1.35B | 2.19B | 3.74B | 2.82B | 1.56B | 2.57B | 3.97B | 5.39B | 1.74B | 3.26B | | | | -0.28B | | | | -0.61B | | | | 0.05B | | | | -0.33B | | | | -0.26B | | | | -0.23B | | | | -0.34B | | | |
|
Cash from Discontinued Operations
|
1.81B | 0.61B | 0.78B | 0.97B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87B | | | | | | | | | 2.77B | -0.85B | -0.29B | 5.79B | 2.48B | 3.44B | 4.66B | | | 4.63B | 6.34B | 5.58B | | | |
|
Gains from Investment Securities
|
| | | -1.07B | -0.28B | -0.30B | -0.24B | -1.11B | -0.28B | -0.22B | -0.35B | -1.22B | -0.36B | -0.42B | -0.27B | -1.43B | -0.44B | -0.58B | -0.32B | -0.37B | -0.59B | -0.39B | -0.45B | -0.38B | -0.46B | -0.86B | -1.17B | -1.56B | -0.30B | -0.86B | -1.17B | -1.59B | -0.34B | -0.75B | -1.19B | -1.57B | -0.52B | -1.03B | -1.37B | -1.93B | -1.34B | -1.43B | -1.85B | -0.00B | -0.41B | -0.54B | -1.14B | -0.00B | -0.51B | -1.51B | -1.98B | -2.36B | -0.47B | -1.26B | -1.47B | -1.68B | -0.44B | -1.23B | -1.71B | -2.33B | -0.46B | -1.14B | -1.47B | -2.43B | -0.43B | -1.03B | -1.50B |
|
Cash from Restructuring
|
| | | | | | | | | 0.00B | 0.00B | | | 0.01B | 0.01B | | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.05B | 0.13B | 0.04B | 0.06B | 0.46B | 0.63B | 0.68B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.27B | 0.20B | 0.21B | 0.01B | 0.03B | 0.03B | 0.02B | 1.01B | 1.22B | 1.22B | 1.25B | 0.02B | 0.01B | -0.01B | -0.01B | 0.19B | 0.20B | 0.18B | 0.18B | -0.01B | | 0.11B | 0.14B | 0.28B | | 0.24B | 0.23B | 2.44B | 3.09B | 3.10B | 3.36B | | 0.02B | -0.02B |
|
Change in Working Capital
|
0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.04B | -0.01B | -0.01B | 0.03B | 0.03B | -0.02B | -0.04B | 0.07B | 0.01B | 0.00B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.01B | -0.00B | -0.02B | -0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.05B | -0.01B | -0.03B | -0.04B | -0.04B | -0.00B | -0.02B | -0.02B | 0.00B | 0.00B | -0.06B | -0.06B | | -0.00B | -0.00B | -0.01B | | 0.14B | 0.13B | 0.02B | 0.04B | -0.02B | 0.01B | 0.00B | -0.18B | 0.02B | 0.08B | -0.04B | 0.02B | 0.15B | 0.12B | 0.23B | 0.12B | -0.01B | -0.01B | -0.00B |
|
Change in Receivables
|
-0.24B | 1.10B | 0.13B | 0.09B | -1.27B | 1.21B | -0.01B | -0.17B | 0.03B | -0.02B | -0.01B | -0.57B | 0.05B | 0.42B | 0.28B | -0.39B | 0.13B | 0.49B | 0.39B | -1.19B | -0.02B | 0.43B | 0.24B | -0.96B | -1.01B | 0.04B | 0.22B | -0.93B | -0.49B | 0.13B | 0.32B | -0.73B | -0.67B | 0.33B | 0.86B | -0.36B | 1.16B | 1.68B | 1.77B | 0.16B | 1.73B | 0.40B | 0.74B | -0.00B | 0.58B | 1.25B | 2.28B | -3.32B | 0.22B | 1.29B | 2.03B | 0.47B | -0.43B | 0.92B | 1.34B | 0.20B | -0.71B | 0.01B | 0.01B | -0.42B | -1.04B | 0.40B | 1.04B | -0.26B | -1.35B | 0.12B | 0.79B |
|
Change in Account Payables
|
0.68B | 0.67B | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-0.12B | -0.23B | -0.16B | 1.01B | 0.19B | -0.24B | -0.24B | 0.71B | -0.25B | -0.31B | -0.71B | 1.79B | 0.21B | -0.26B | -0.26B | -0.56B | -0.13B | -0.31B | -0.36B | -0.62B | 0.23B | -0.22B | -0.42B | -0.53B | 0.07B | -0.26B | 0.63B | -1.02B | -0.19B | 0.57B | -0.88B | 1.84B | -0.15B | 0.42B | 0.91B | -0.04B | -0.34B | -0.69B | -1.03B | 3.72B | 1.01B | 0.23B | -0.72B | 0.00B | 0.34B | 0.82B | 1.36B | -2.31B | 0.32B | -0.75B | -1.13B | 1.68B | 0.39B | -0.71B | -0.33B | -0.46B | -0.29B | -0.40B | -0.53B | 3.09B | 0.17B | -0.34B | -0.78B | 2.65B | -0.71B | 1.61B | -0.81B |
|
Other Working Capital Changes
|
0.14B | -0.13B | | | -0.02B | -0.28B | | | -0.14B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.81B | 0.60B | 3.38B | 4.46B | 1.07B | 0.65B | 1.01B | 1.18B | 2.18B | 0.98B | 0.98B | 1.09B | 2.72B | 0.42B | 0.82B | 0.99B | 2.85B | 0.42B | 0.74B | 1.08B | 3.22B | 0.31B | 0.67B | 0.52B | 2.67B | 3.07B | 3.60B | 0.44B | 2.74B | 3.30B | 4.05B | -4.75B | 3.06B | 3.86B | 4.85B | -6.44B | 3.17B | 3.56B | 4.05B | -5.41B | 3.96B | 3.01B | 3.69B | 0.00B | 3.29B | 4.15B | 5.95B | 0.01B | 3.72B | 4.54B | 5.84B | -6.39B | 2.79B | 2.94B | 3.63B | -3.23B | 2.55B | 3.53B | 4.75B | -3.92B | 3.13B | 4.73B | 6.36B | -8.37B | 3.98B | 7.20B | 9.19B |
|
Depreciation & Amortization (CF)
|
0.17B | 0.17B | 0.17B | 0.18B | 0.15B | 0.15B | 0.19B | 0.22B | 0.24B | 0.26B | 0.25B | 0.25B | 0.25B | 0.27B | 0.28B | 0.31B | 0.31B | 0.32B | 0.31B | 0.32B | 0.32B | 0.33B | 0.34B | 0.35B | 0.36B | 0.71B | 1.07B | 0.36B | 0.34B | 0.69B | 1.04B | -0.63B | 0.34B | 0.71B | 1.13B | -0.77B | 0.37B | 0.76B | 1.15B | -0.64B | 1.12B | 1.01B | 1.53B | 0.00B | 0.51B | 1.02B | 1.60B | 0.00B | 0.53B | 1.05B | 1.54B | 2.03B | 0.43B | 0.83B | 1.19B | -0.78B | 0.39B | 0.78B | 1.13B | -0.80B | 0.34B | 0.67B | 1.04B | -0.64B | 0.37B | 0.76B | 1.15B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | | | | -0.46B | | | | -0.67B | | | | | | | | | | | | | | | | | | -0.92B | | | | | | | | -0.84B | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.02B | 0.02B | 0.04B | 0.05B | -0.04B | 0.03B | 0.05B | 0.09B | -0.06B | 0.02B | 0.04B | 0.06B | -0.05B | 0.06B | 0.04B | 0.06B | -0.08B | 0.03B | 0.04B | 0.07B | -0.05B | 0.03B | 0.05B | 0.08B | -0.05B | 0.03B | 0.05B | 0.07B | -0.04B | 0.03B | 0.05B | 0.08B | -0.04B | 0.03B | 0.06B | 0.09B | -0.04B | 0.04B | 0.09B | 0.13B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | -0.07B | | | | | | | -0.06B | -0.08B | -0.01B | -0.02B | -0.02B | 0.34B | -0.01B | 6.89B | 6.12B | -6.92B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.31B | 0.12B | 1.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.77B | -0.66B | -0.67B | -0.44B | -0.34B | -0.09B | -4.91B | -5.42B | -0.15B | -0.96B | -0.90B | -1.65B | -3.62B | 0.17B | 0.18B | -7.73B | -0.29B | -0.32B | -1.43B | -0.33B | -0.82B | -0.55B | -0.42B | -7.41B | -0.56B | -0.25B | -0.88B | -0.37B | -0.15B | -0.45B | -0.86B | -1.94B | -0.69B | -0.40B | -0.75B | -1.31B | -0.45B | -2.66B | -3.03B | -3.50B | -2.97B | -7.53B | -7.77B | -0.01B | -0.41B | -1.81B | -1.19B | -0.00B | -1.17B | -0.88B | -1.97B | -3.50B | -0.81B | 0.76B | 0.07B | 0.65B | -0.54B | 6.93B | 3.16B | 0.97B | -1.07B | -0.71B | -0.22B | -0.70B | 0.05B | -0.76B | -0.87B |
|
Other financing activities
|
| | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | -4.77B | | | | -3.30B | -1.82B | -5.32B | -5.71B | -6.20B | -1.32B | -4.66B | -7.40B | -8.35B | -0.57B | -3.99B | -3.49B | -3.65B | | | |
|
Cash from Financing Activities
|
0.02B | 0.15B | -1.10B | -3.20B | -0.04B | 0.60B | 2.81B | -0.13B | -0.70B | -0.97B | 0.01B | -1.58B | 0.53B | -2.19B | -0.35B | -0.25B | 0.01B | -1.32B | 0.53B | -1.34B | 0.01B | -1.73B | 0.03B | 6.91B | -0.86B | -2.28B | -2.26B | -3.68B | 0.01B | -2.15B | -2.62B | -2.92B | 0.00B | -2.76B | -3.30B | -4.01B | 1.82B | -0.39B | -0.55B | 2.96B | -0.53B | 0.58B | 0.44B | -0.37B | -0.25B | -1.41B | -2.22B | -0.00B | 3.21B | -0.88B | -1.15B | -0.06B | -2.01B | -5.54B | -5.94B | -6.47B | -1.30B | -4.64B | -7.37B | -8.32B | -0.85B | -4.40B | -3.97B | -3.65B | -1.81B | -7.63B | -8.70B |
|
Dividends Paid - Common
|
| | -0.85B | -0.88B | | | -0.77B | -0.81B | | | | -0.96B | | | | -1.70B | | | | | | | | | | | -1.46B | -1.44B | | -1.56B | -1.54B | -1.49B | | -1.65B | -1.76B | -1.76B | | -1.99B | -1.94B | -1.91B | -1.90B | -2.01B | -1.99B | -0.00B | | -2.05B | -2.18B | -0.00B | | -2.63B | -2.57B | -2.50B | | -3.06B | -2.89B | -2.92B | | -2.61B | -2.61B | -2.58B | | -2.76B | -2.82B | -2.74B | | -3.10B | -3.21B |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26 | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.09B | -0.03B | 0.05B | 0.06B | 0.04B | 0.05B | 0.00B | 0.15B | -0.02B | 0.04B | -0.00B | 0.08B | -0.17B | 0.09B | 0.04B | -0.20B | 0.07B | -0.21B | -0.02B | -0.09B | 0.01B | 0.06B | 0.03B | -0.06B | 0.23B | 0.12B | 0.11B | 0.04B | -0.03B | 0.20B | 0.21B | -0.19B | 0.01B | -0.12B | -0.19B | -0.26B | -0.13B | 0.08B | 0.11B | 0.04B | 0.10B | 0.05B | 0.19B | -0.22B | 0.12B | 0.05B | -0.06B | -0.26B | 0.29B | 0.17B | 0.38B | -0.26B | 0.07B | 0.33B | 0.64B | -0.88B | -0.17B | -0.23B | -0.14B | -0.42B | 0.07B | 0.11B | -0.10B | 0.28B | -0.38B | -0.69B | -0.85B |
|
Change in Cash
|
0.97B | 1.96B | 1.62B | 0.89B | 0.73B | 1.52B | -1.00B | 0.94B | 1.31B | -0.91B | 0.10B | 1.42B | -0.55B | -1.51B | 0.69B | -3.23B | 2.64B | -1.42B | -0.17B | -0.69B | 2.42B | -1.91B | 0.31B | -0.03B | 1.48B | 0.66B | 0.57B | -0.47B | 2.57B | 0.90B | 0.78B | -3.82B | 2.38B | 0.59B | 0.61B | -3.51B | 4.41B | 0.60B | 0.58B | 0.03B | 0.56B | -3.89B | -3.45B | -3.67B | 2.76B | 0.98B | 2.48B | -0.00B | 6.06B | 2.95B | 3.11B | -7.46B | 0.03B | -1.52B | -1.60B | 3.15B | 0.54B | 5.59B | 0.40B | -0.95B | 1.27B | -0.27B | 2.07B | -1.40B | 1.83B | -1.89B | -1.23B |
|
Beginning Cash Balance
|
0.70B | -0.21B | 0.21B | 1.00B | 1.88B | 0.88B | 3.44B | 1.62B | 3.50B | 5.97B | 4.88B | 3.32B | 7.06B | 7.89B | 5.52B | 9.67B | 0.64B | 4.65B | 3.46B | 4.06B | 1.35B | 5.68B | 3.34B | 4.19B | 2.28B | 3.02B | 3.13B | 4.21B | 1.19B | 2.95B | 3.02B | 7.82B | 1.56B | 3.48B | 3.74B | 8.23B | 0.52B | 4.19B | 4.09B | 9.81B | 4.00B | 13.58B | 13.05B | 9.55B | 3.11B | 4.87B | 3.73B | 6.34B | 0.35B | 3.44B | 3.16B | 17.64B | 9.96B | 11.02B | 10.57B | 6.04B | 9.13B | 4.22B | 9.40B | 9.69B | 7.55B | 9.02B | 6.86B | 11.67B | 10.11B | 12.77B | 12.47B |
|
Free Cash Flow
|
1.81B | 0.60B | 3.38B | 4.46B | 1.07B | 0.65B | 1.01B | 1.18B | 2.18B | 0.98B | 0.98B | 1.09B | 2.72B | 0.42B | 0.82B | 0.99B | 2.85B | 0.42B | 0.74B | 1.08B | 3.22B | 0.31B | 0.67B | 0.52B | 2.67B | 3.37B | 3.60B | 0.44B | 2.74B | 3.76B | 4.05B | -4.75B | 3.06B | 4.53B | 4.85B | -6.44B | 3.17B | 3.56B | 4.05B | -5.41B | 3.96B | 3.01B | 3.69B | 0.00B | 3.29B | 4.15B | 5.95B | 0.01B | 3.72B | 4.54B | 5.84B | -5.48B | 2.79B | 2.94B | 3.63B | -3.23B | 2.55B | 3.53B | 4.75B | -3.08B | 3.13B | 4.73B | 6.36B | -8.37B | 3.98B | 7.20B | 9.19B |
|
Net Cash Flow
|
1.06B | 0.09B | 1.61B | 0.81B | 0.69B | 1.16B | -1.08B | -4.38B | 1.33B | -0.96B | 0.10B | -2.15B | -0.38B | -1.59B | 0.65B | -6.99B | 2.57B | -1.21B | -0.15B | -0.60B | 2.41B | -1.97B | 0.28B | 0.03B | 1.25B | 0.53B | 0.46B | -3.61B | 2.60B | 0.70B | 0.57B | -9.62B | 2.37B | 0.71B | 0.80B | -11.76B | 4.53B | 0.52B | 0.47B | -5.95B | 0.46B | -3.94B | -3.64B | -0.38B | 2.64B | 0.93B | 2.54B | 0.00B | 5.76B | 2.79B | 2.72B | -9.96B | -0.03B | -1.85B | -2.23B | -9.04B | 0.71B | 5.82B | 0.54B | -11.27B | 1.20B | -0.39B | 2.17B | -12.72B | 2.21B | -1.20B | -0.39B |