|
Net Income
|
0.94B | | | -0.02B | 0.67B | 0.82B | 1.73B | 0.90B | 0.23B | 0.02B | 0.22B | 0.02B | 0.07B | 0.07B | 0.06B | 0.06B | -0.12B | | | 1.61B | -0.20B | | | 0.97B | 1.13B | 1.00B | -0.74B | 0.52B | -2.15B | 0.19B | -1.39B | 0.28B | -0.08B | 0.56B | -2.53B | 0.53B | 0.44B | 0.66B | 0.36B | 0.43B | 0.49B | -11.37B | -0.67B | -7.37B | -3.43B | -0.07B | 0.38B | 0.31B | 0.44B | 0.56B | 0.58B | 0.52B | 0.97B | 0.92B | 1.04B | 0.94B | 1.05B | 1.14B | 1.15B | 1.10B | 1.15B | 1.22B | 1.08B | 0.83B | 1.05B | 0.77B | 0.59B |
|
Depreciation and Depletion
|
| 0.54B | | | | 0.56B | | | | 0.69B | 0.69B | 0.70B | 0.71B | 0.73B | 0.76B | 0.76B | 0.78B | 0.79B | 0.78B | 0.79B | 0.80B | 0.82B | 0.79B | 0.83B | 0.82B | 0.80B | 0.76B | 0.68B | 0.74B | 0.63B | 0.65B | 0.61B | 0.59B | 0.59B | 0.50B | 0.52B | 0.53B | 0.52B | 0.54B | 0.51B | 0.51B | 0.50B | 0.47B | 0.45B | 0.42B | 0.39B | 0.37B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.34B | 0.34B | 0.38B | 0.35B | 0.35B | 0.36B | 0.38B | 0.38B | 0.38B | 0.39B | 0.45B | 0.40B | 0.41B | 0.45B | 0.47B |
|
Share-based Compensation
|
0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.06B | 0.08B | 0.07B | 0.06B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.11B | 0.09B | 0.14B | 0.08B | 0.11B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.07B | 0.10B | 0.09B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.07B | 0.10B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.07B |
|
Deferred Taxes
|
0.08B | 0.00B | 0.18B | 0.12B | 0.03B | 0.01B | | | | | -0.07B | -0.02B | -0.01B | -0.06B | 0.01B | 0.03B | -0.07B | 0.06B | -0.12B | | | | | | | | | | | | | | | | | | | | -0.18B | -0.07B | -0.03B | -0.73B | -0.18B | -0.78B | -0.27B | -0.10B | -0.10B | -0.03B | 0.01B | -0.01B | -0.10B | -0.01B | 0.03B | -0.01B | 0.10B | 0.11B | 0.01B | -0.02B | -0.17B | -0.03B | 0.00B | 0.06B | 0.06B | -0.04B | -0.02B | -0.03B | -0.19B |
|
Cash from Discontinued Operations
|
| | | -0.04B | | | | | | 0.01B | 0.26B | -0.03B | 0.01B | 0.01B | 0.07B | -0.02B | -0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B |
|
Gains from Investment Securities
|
0.47B | 0.20B | -0.81B | -0.09B | -0.47B | -1.14B | | | | | -1.22B | -0.36B | -0.78B | 0.93B | 1.45B | -0.91B | 0.06B | -0.11B | 1.61B | -1.58B | 1.23B | -0.80B | 0.70B | 0.31B | -0.92B | -0.33B | 6.79B | 2.09B | -5.57B | -0.96B | -1.10B | -0.88B | -1.36B | -1.06B | 2.91B | -0.98B | -0.71B | 1.86B | -0.11B | 0.04B | 0.02B | 0.03B | 0.07B | 0.06B | 0.02B | 0.01B | -0.01B | 0.03B | 0.01B | -0.01B | 0.03B | 0.08B | 0.00B | 0.02B | -0.01B | 0.09B | 0.08B | 0.01B | -0.00B | 0.08B | | 0.01B | -0.19B | 0.05B | 0.00B | 0.01B | -0.17B |
|
Asset Writedowns and Impairment
|
| | 0.01B | | | | | | | | | | | | | | | | | | | | 0.20B | | | | 2.14B | | | 0.24B | 0.68B | | | 0.05B | 3.04B | | | | -0.04B | | | | 0.21B | 8.52B | 3.72B | 0.35B | -0.08B | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | 0.31B | | | | 0.84B | | | | 0.46B | | | | 0.09B | | | | 0.39B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.09B | | | | | | | | 0.02B |
|
Cash from Operations
|
0.55B | 1.51B | 1.28B | 1.97B | 0.99B | 1.30B | | | | | 2.16B | 0.76B | 0.64B | 2.04B | 3.48B | 1.14B | 2.66B | 2.78B | 4.12B | 1.84B | 2.38B | 3.06B | 3.91B | 1.77B | 2.31B | 2.54B | 2.18B | 1.21B | 1.63B | 1.41B | 2.01B | 0.66B | 0.86B | 1.90B | 2.25B | 0.57B | 0.99B | 1.83B | 2.33B | 0.33B | 1.11B | 1.75B | 2.25B | 0.78B | 0.80B | 0.48B | 0.88B | 0.43B | 1.22B | 1.07B | 1.93B | 0.13B | 0.41B | 1.57B | 1.61B | 0.33B | 1.61B | 1.68B | 3.02B | 0.33B | 1.44B | 2.45B | 2.39B | 0.66B | 1.14B | 1.68B | 3.00B |
|
Depreciation & Amortization (CF)
|
0.61B | 0.63B | 0.61B | 0.63B | 0.62B | 0.64B | | | | 0.69B | 0.86B | 0.85B | 0.85B | 0.86B | 1.08B | 0.90B | 1.01B | 0.99B | 0.99B | 1.00B | 1.00B | 1.03B | 1.06B | 1.04B | 1.05B | 1.03B | 0.96B | 0.97B | 1.11B | 1.00B | 1.02B | 0.99B | 0.99B | 0.96B | 0.91B | 0.87B | 0.88B | 0.89B | 0.92B | 0.90B | 0.94B | 0.90B | 0.85B | 0.79B | 0.60B | 0.59B | 0.58B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.53B | 0.55B | 0.56B | 0.56B | 0.58B | 0.61B | 0.60B | 0.63B | 0.64B | 0.65B | 0.64B | 0.63B | 0.64B | 0.73B |
|
Change in Receivables
|
0.43B | -0.56B | -0.02B | -0.00B | -0.12B | 0.17B | | | | | 0.18B | 0.83B | 0.73B | 0.61B | -0.13B | 0.29B | 0.22B | 0.70B | -0.41B | 0.20B | 0.39B | 0.19B | -0.59B | -0.79B | -0.89B | -0.17B | -0.33B | -0.41B | -0.64B | 0.21B | -0.25B | -0.06B | 0.46B | 0.64B | -0.93B | 0.15B | 0.13B | -0.17B | -0.54B | 0.28B | 0.30B | -0.15B | -0.57B | -0.23B | -1.68B | -0.25B | -0.19B | 0.02B | 0.10B | -0.02B | -0.06B | 0.40B | 0.48B | 0.41B | 0.43B | 0.51B | 0.10B | 0.39B | -0.34B | 0.43B | 0.33B | -0.36B | -0.16B | 0.47B | 0.01B | 0.05B | -0.45B |
|
Change in Inventory
|
0.12B | -0.02B | -0.06B | -0.11B | -0.02B | -0.01B | | | | | 0.20B | 0.39B | 0.28B | 0.12B | -0.14B | 0.18B | 0.06B | -0.14B | -0.28B | 0.14B | -0.05B | -0.03B | -0.03B | 0.05B | -0.09B | -0.41B | -0.18B | -0.12B | -0.21B | -0.22B | -0.24B | 0.03B | 0.02B | -0.07B | -0.09B | 0.08B | -0.01B | -0.00B | -0.06B | 0.20B | 0.14B | 0.07B | -0.09B | 0.04B | 0.03B | -0.05B | -0.11B | -0.05B | -0.04B | 0.03B | -0.02B | 0.46B | 0.19B | 0.20B | -0.11B | 0.29B | 0.08B | -0.03B | -0.08B | 0.17B | -0.02B | 0.09B | -0.14B | 0.21B | 0.07B | -0.04B | -0.18B |
|
Change in Accured Expenses
|
-0.28B | -0.23B | -0.04B | 0.26B | -0.30B | 0.06B | | | | | 0.51B | -0.25B | 0.19B | 0.41B | 0.54B | -0.58B | 0.19B | 0.58B | 0.47B | -0.59B | 0.08B | 0.26B | 0.18B | -1.35B | -0.78B | -0.30B | -0.23B | -0.98B | -0.51B | -0.19B | 0.00B | -0.67B | -0.07B | 0.20B | -0.20B | -0.60B | -0.41B | 0.00B | 0.19B | -0.48B | 0.06B | 0.16B | 0.10B | -0.64B | -1.56B | -0.69B | -0.43B | -0.44B | -0.26B | 0.04B | 0.82B | 0.09B | -0.15B | 0.53B | 0.23B | -0.47B | 0.20B | 0.20B | 0.84B | -0.87B | -0.07B | 0.21B | 0.10B | -0.28B | -0.28B | 0.18B | 0.60B |
|
Change in Taxes
|
-0.04B | -0.08B | -0.12B | -0.12B | -0.00B | 0.03B | | | | | 0.03B | 0.15B | -0.27B | 0.25B | -0.01B | 0.12B | -0.22B | 0.11B | 0.02B | 0.24B | -0.22B | -0.03B | 0.11B | -0.07B | -0.35B | -0.05B | -0.23B | -0.10B | -0.14B | 0.06B | 0.08B | -0.03B | 0.01B | 0.20B | -0.07B | 0.04B | -0.08B | 0.00B | -0.07B | 0.01B | -0.07B | -0.05B | 0.12B | -0.05B | -0.14B | -0.08B | 0.06B | -0.03B | -0.06B | -0.03B | -0.03B | 0.01B | -0.06B | 0.05B | 0.09B | -0.08B | -0.11B | 0.08B | 0.05B | -0.05B | -0.12B | 0.02B | 0.10B | -0.06B | -0.11B | -0.04B | 0.06B |
|
Other Working Capital Changes
|
0.09B | 0.08B | -0.87B | 1.01B | 0.20B | 0.05B | | | | | -0.64B | 0.13B | 0.14B | 0.12B | -0.04B | 0.13B | 0.13B | 0.13B | -0.48B | 0.18B | -0.26B | -0.03B | 0.43B | -0.15B | -0.10B | -0.04B | 0.12B | -0.12B | 0.29B | -0.40B | -0.07B | 0.12B | 0.01B | -0.37B | 0.42B | 0.05B | -0.11B | -0.04B | -0.14B | 0.09B | -0.18B | 0.22B | -0.20B | -0.05B | -0.08B | -0.07B | -0.07B | 0.02B | -0.56B | 0.03B | 0.12B | 0.18B | 0.06B | -0.10B | -0.10B | -0.05B | -0.10B | 0.05B | -0.01B | -0.05B | -0.06B | 0.04B | 0.03B | -0.08B | -0.01B | -0.03B | 0.02B |
|
Capital Expenditures
|
0.75B | 0.50B | 0.47B | 0.68B | 0.45B | 0.63B | | | | | 1.25B | 0.96B | 1.12B | 1.08B | 1.53B | 0.89B | 0.91B | 0.95B | 1.19B | 0.86B | 0.92B | 0.98B | 1.21B | 0.61B | 0.59B | 0.59B | 0.63B | 0.55B | 0.45B | 0.40B | 0.65B | 0.38B | 0.50B | 0.60B | 0.62B | 0.45B | 0.52B | 0.56B | 0.62B | 0.41B | 0.40B | 0.41B | 0.49B | 0.41B | 0.25B | 0.20B | 0.26B | 0.18B | 0.24B | 0.27B | 0.45B | 0.30B | 0.36B | 0.38B | 0.57B | 0.41B | 0.47B | 0.46B | 0.59B | 0.40B | 0.46B | 0.46B | 0.61B | 0.40B | 0.37B | 0.41B | 0.52B |
|
Change in Intangibles
|
-0.05B | -0.09B | -0.15B | -0.23B | -0.09B | -0.17B | | | | | -0.08B | -0.10B | -0.08B | -0.08B | -0.09B | -0.12B | -0.10B | -0.08B | -0.09B | -0.08B | -0.07B | -0.06B | -0.11B | -0.10B | -0.12B | -0.12B | -0.15B | -0.17B | -0.17B | -0.16B | -0.13B | -0.12B | -0.07B | -0.03B | -0.05B | -0.03B | -0.02B | -0.02B | -0.04B | -0.04B | -0.06B | -0.07B | 0.41B | -0.04B | 0.10B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.01B | 0.02B | 0.05B | 0.03B | 0.04B | 0.03B | 0.03B | 0.06B | 0.05B | 0.06B | 0.05B | 0.03B | 0.09B | 0.08B |
|
Acquisitions
|
0.01B | 0.19B | 0.28B | -0.47B | 0.12B | 0.77B | | | | | | | | | | | | | | 0.24B | 0.23B | 0.09B | 0.45B | 0.04B | 0.13B | 0.12B | 0.15B | 0.08B | 2.14B | 0.03B | 0.15B | 0.27B | 0.09B | 0.02B | 0.47B | 0.01B | 0.03B | 0.24B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | 0.00B | | 0.01B | 0.02B | 0.10B | -0.03B | | | 0.04B | 0.01B | 0.24B | 0.02B | 0.02B | -0.04B | 0.03B | 0.48B | 0.05B | 0.00B | 0.04B | 0.01B | 0.43B | |
|
Divestments
|
| | | | | | | | | | -0.01B | -0.00B | 0.90B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | 0.03B | 0.11B | | | | | | | | | | | | | | | | 0.05B | | | 0.02B | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.08B | | | | | | | -1.71B | | 0.34B | -0.79B | 0.51B | -0.19B | 0.24B | -0.21B | -0.01B | -0.13B | 0.39B | -0.34B | 0.22B | -0.24B | 0.18B | 0.46B | -1.20B | 0.60B |
|
Cash from Investing Activities
|
-1.22B | -0.90B | -0.77B | -1.14B | -0.19B | -0.50B | | | | | -0.15B | -0.74B | -1.18B | -2.11B | -3.51B | -0.11B | -2.06B | -1.57B | -3.14B | 0.17B | -2.61B | -0.52B | -2.63B | -1.24B | -0.08B | -0.71B | -8.23B | -3.51B | 2.73B | 0.19B | -0.03B | -0.06B | 0.47B | 0.22B | -2.42B | 0.28B | -0.11B | -0.90B | -0.32B | -0.23B | -0.64B | -0.93B | -0.20B | -1.31B | -0.55B | -0.74B | 0.25B | 0.21B | 0.01B | -0.62B | -0.53B | -0.12B | 0.08B | -1.08B | -0.27B | -0.55B | -0.98B | -0.73B | -0.52B | -0.15B | -1.49B | -1.02B | -0.48B | -0.43B | 0.25B | 0.04B | -1.27B |
|
Other financing activities
|
0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | 0.00B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.06B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.06B | 0.08B | 0.07B | 0.06B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.11B | 0.09B | 0.14B | 0.08B | 0.11B | 0.10B | 0.10B | 0.08B | 0.08B | 0.07B | 0.07B | 0.10B | 0.09B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.07B | 0.10B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.07B |
|
Cash from Financing Activities
|
0.67B | -0.59B | -0.53B | -0.73B | -0.77B | -0.83B | | | | | -2.29B | -0.36B | -0.22B | 0.23B | 0.01B | -0.79B | -0.09B | -0.68B | -0.65B | -1.71B | -1.26B | -1.70B | -1.22B | -1.52B | -0.59B | -2.19B | 5.68B | 1.59B | -3.51B | -1.12B | -2.39B | -1.64B | -1.33B | -2.34B | 0.28B | -0.79B | -1.26B | -0.90B | -2.07B | -0.30B | -0.23B | -1.09B | -2.10B | 0.78B | -0.17B | 0.02B | -1.50B | -0.21B | -1.07B | -0.32B | -1.22B | -0.17B | -0.19B | -0.18B | -1.84B | 0.06B | -0.18B | -0.38B | -2.01B | -0.27B | 0.22B | -1.29B | -1.43B | -0.88B | -1.11B | -1.93B | -1.72B |
|
Dividends Paid - Common
|
0.25B | 0.25B | 0.26B | 0.25B | 0.25B | 0.25B | | | | | 0.33B | 0.33B | 0.37B | 0.37B | 0.36B | 0.36B | 0.42B | 0.41B | 0.41B | 0.41B | 0.52B | 0.52B | 0.52B | 0.51B | 0.64B | 0.64B | 0.63B | 0.63B | 0.63B | 0.70B | 0.70B | 0.70B | 0.70B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.25B | 0.25B | 0.25B | 0.36B | 0.36B | 0.36B | 0.36B | 0.39B | 0.39B | 0.39B | 0.39B | 0.39B | 0.40B | 0.43B |
|
Exchange Rate Effect
|
-0.00B | 0.00B | 0.00B | | | | | | | | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | -0.01B | -0.02B | 0.01B | -0.02B | -0.05B | -0.02B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.02B | -0.10B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | -0.01B | | -0.01B | -0.00B | 0.01B | | | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.02B | -0.02B | 0.00B | -0.01B | -0.00B | -0.08B | -0.02B | 0.00B | 0.00B | -0.02B | 0.04B | 0.02B | -0.02B | 0.01B |
|
Change in Cash
|
0.01B | 0.02B | -0.02B | 0.05B | 0.03B | -0.04B | | | | | -0.03B | -0.37B | 0.19B | 0.32B | 0.05B | 0.23B | 0.47B | 0.56B | 0.33B | 0.30B | -1.49B | 0.87B | 0.06B | -0.99B | 1.42B | -0.36B | -0.37B | -0.72B | 0.86B | 0.48B | -0.41B | -1.04B | -0.00B | -0.22B | 0.11B | 0.06B | -0.39B | 0.03B | -0.05B | -0.20B | 0.23B | -0.28B | -0.05B | 0.25B | 0.09B | -0.24B | -0.38B | 0.43B | 0.17B | 0.13B | 0.19B | -0.15B | 0.30B | 0.30B | -0.50B | -0.15B | 0.44B | 0.56B | 0.49B | -0.09B | 0.16B | 0.13B | 0.48B | -0.65B | 0.28B | -0.21B | 0.01B |
|
Free Cash Flow
|
-0.20B | 1.01B | 0.81B | 1.29B | 0.54B | 0.66B | | | | | 0.92B | -0.20B | -0.48B | 0.96B | 1.95B | 0.24B | 1.75B | 1.82B | 2.93B | 0.97B | 1.46B | 2.08B | 2.70B | 1.16B | 1.73B | 1.95B | 1.55B | 0.66B | 1.18B | 1.00B | 1.36B | 0.28B | 0.35B | 1.30B | 1.63B | 0.11B | 0.47B | 1.26B | 1.71B | -0.09B | 0.70B | 1.33B | 1.76B | 0.38B | 0.55B | 0.28B | 0.62B | 0.25B | 0.98B | 0.80B | 1.49B | -0.17B | 0.05B | 1.19B | 1.04B | -0.08B | 1.14B | 1.21B | 2.43B | -0.07B | 0.97B | 1.99B | 1.78B | 0.26B | 0.77B | 1.27B | 2.49B |
|
Net Cash Flow
|
0.01B | 0.02B | -0.02B | 0.09B | 0.03B | -0.04B | | | | | -0.28B | -0.34B | -0.76B | 0.16B | -0.02B | 0.25B | 0.51B | 0.53B | 0.33B | 0.30B | -1.49B | 0.85B | 0.06B | -0.99B | 1.65B | -0.36B | -0.37B | -0.72B | 0.86B | 0.48B | -0.41B | -1.04B | -0.00B | -0.22B | 0.11B | 0.06B | -0.39B | 0.03B | -0.05B | -0.20B | 0.23B | -0.28B | -0.05B | 0.25B | 0.09B | -0.24B | -0.38B | 0.43B | 0.17B | 0.13B | 0.19B | -0.15B | 0.30B | 0.30B | -0.50B | -0.15B | 0.44B | 0.56B | 0.49B | -0.09B | 0.16B | 0.13B | 0.48B | -0.65B | 0.28B | -0.21B | 0.01B |