|
Net Income
|
0.51B | 0.60B | 0.70B | 0.39B | 0.75B | 0.96B | 1.05B | 0.83B | 0.82B | 0.57B | 0.94B | 0.52B | 0.94B | 0.82B | -0.08B | -0.41B | 0.82B | 0.92B | 0.72B | 0.55B | 0.97B | 0.89B | 1.11B | 0.94B | 0.75B | 0.66B | 1.01B | 0.86B | 1.17B | 639,000.00B | 408,000.00B | 463,998.57B | 0.63B | -5.96B | 0.61B | -11.74B | 1.21B | -0.17B | -0.19B | -3.25B | -0.09B | -0.67B | -0.30B | 0.08B | 0.03B | 0.05B | -4.47B | 0.16B | 0.08B | 0.21B | 0.31B | -0.15B | -0.97B | -0.28B | 0.06B | -1.33B | -0.25B | -0.91B | 0.08B | -1.80B | 0.52B | -0.88B | -0.39B | -0.28B | 0.22B | 0.28B | 0.43B |
|
Share-based Compensation
|
0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B |
|
Deferred Taxes
|
-0.06B | -0.05B | -0.02B | -0.01B | | | -0.09B | -0.12B | -0.05B | -0.12B | -0.05B | -0.28B | -0.41B | 0.10B | -0.19B | -0.19B | -0.10B | -0.34B | -0.23B | -0.71B | -0.06B | -0.06B | -0.10B | -0.00B | -0.19B | -0.21B | 0.31B | 0.33B | -0.05B | -0.15B | -0.20B | 0.41B | -0.22B | 0.09B | -0.61B | -1.60B | -0.22B | -0.27B | -0.16B | -0.19B | -0.03B | -0.33B | -0.29B | -0.33B | -0.23B | -0.27B | -0.15B | -0.04B | -0.01B | 0.02B | 0.01B | -0.13B | -0.17B | -1.08B | 0.04B | 0.15B | -0.11B | -0.04B | -0.20B | 0.03B | -0.19B | -0.42B | -0.05B | 0.03B | 0.03B | -0.21B | 0.11B |
|
Gains from Sales and Divestitures
|
| | | -0.00B | | | | -0.00B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | -0.52B | 0.05B | 0.05B | 0.05B | 0.05B | | 0.05B | 0.05B | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.01B | 0.04B | -0.05B | 0.18B | 0.02B | -0.05B | -0.02B | 0.40B | -0.03B | -0.00B | -0.01B | 0.32B | | | 0.01B | 0.65B | 0.10B | 0.04B | 0.00B | 1.16B | 0.02B | 0.01B | -0.01B | 0.65B | 0.13B | 0.12B | 0.65B | -0.09B | 0.01B | 0.12B | 0.02B | 0.20B | 0.02B | 0.26B | -0.01B | 0.01B | 0.01B | 0.00B | -0.04B | 0.45B | -0.02B | -0.03B | 0.00B | 0.61B | -0.01B | 0.01B | 0.04B | 0.67B | | | -0.00B | 0.50B | 0.00B | 0.00B | -0.00B | 0.55B | 0.00B | 0.00B | 0.00B | 0.29B | | | | 0.47B | | | -0.00B |
|
Asset Writedowns and Impairment
|
| | 0.04B | 0.07B | | | 0.03B | 0.09B | 0.01B | 0.00B | | 0.17B | | | | 0.49B | 0.01B | | | | 0.00B | 0.06B | | | 0.07B | | | 0.03B | 0.01B | | | 1.03B | 0.01B | | | | 0.43B | 0.03B | 0.00B | 4.12B | 0.49B | 0.61B | 0.20B | 0.48B | 0.72B | 0.40B | 5.19B | 0.23B | 0.13B | 0.23B | 0.05B | 0.18B | 0.17B | 0.81B | 0.03B | 1.45B | 0.19B | 0.77B | 0.05B | 0.07B | 0.68B | | | | | | |
|
Cash from Restructuring
|
0.01B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00B | | 0.16B | | 159,999,999.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.01B | | | | 0.03B | | | | 0.01B | | | | 0.01B | | | | 0.31B | | | | 0.40B | | | | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.19B | -0.13B | 0.12B | 0.27B | -0.09B | -0.13B | -0.06B | 0.02B | -0.02B | 0.38B | -0.60B | 0.60B | -0.28B | 0.43B | 0.46B | 0.45B | 0.06B | 1.15B | -0.60B | 0.36B | -0.25B | -0.09B | 0.12B | 0.51B | 0.56B | 0.61B | -0.46B | 0.22B | 0.19B | -0.14B | 1.05B | 0.12B | -0.46B | -0.25B | -0.04B | -0.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.12B | | | 2.35B | 2.67B | 2.65B | 2.51B | 2.47B | 2.37B | 2.68B | 2.74B | 3.57B | 3.20B | 3.02B | 3.14B | 3.38B | 3.14B | 3.11B | 3.05B | 3.32B | 3.14B | 3.03B | 2.89B | 3.17B | 3.04B | 2.98B | 2.96B | 3.59B | 3.53B | 3.85B | 4.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | 1.40B | | | | 1.39B | | | 1.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | -0.06B | -0.11B | 0.05B | -0.22B | 0.01B | 0.11B | 0.14B | 0.10B | 0.16B | 0.19B | 0.10B | 0.09B | 0.19B | 0.25B | 0.23B | 0.03B | 0.21B | 0.06B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.55B | 0.37B | -0.07B | 0.59B | 0.68B | 0.25B | 0.30B | 0.81B | 0.25B | -0.27B | -2.20B | 0.67B | 0.34B | 0.62B | 0.56B | 1.08B | 0.60B | 0.20B | -4.15B | -0.56B | -0.35B | -0.09B | -0.35B | 0.35B | -0.21B | 0.23B | -1.89B | 0.50B | 0.59B | -0.32B | -1.70B | 0.70B | 0.34B | 0.56B |
|
Cash from Operations
|
0.73B | 0.66B | 1.02B | 0.96B | 0.89B | 0.95B | 1.19B | 1.10B | 0.90B | 1.32B | 0.48B | 1.43B | 0.76B | 1.19B | 1.05B | 1.58B | 1.10B | 0.88B | 0.44B | 0.82B | 0.90B | 1.05B | 1.42B | 1.75B | 1.35B | 1.48B | 1.09B | 1.61B | 1.38B | 0.96B | 1.46B | 1.43B | 0.14B | 0.43B | 0.80B | 0.86B | 1.50B | 0.16B | 0.42B | 0.37B | 0.11B | -0.23B | 0.33B | 0.54B | 0.30B | 0.27B | 0.31B | 0.33B | -0.41B | 0.22B | 0.53B | 0.46B | -0.05B | 0.12B | 0.54B | 0.97B | -0.14B | 0.32B | 0.01B | 1.18B | -0.12B | 0.10B | 0.69B | 0.57B | -0.10B | 0.23B | 0.37B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | | | | | 0.18B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.28B | | | |
|
Amortizatization of Intangibles
|
0.05B | | | | | | | | 0.16B | | | 0.21B | | | | | | | | | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.58B | 0.53B | 0.53B | 0.51B | 0.48B | 0.47B | 0.38B | 0.44B | 0.45B | 0.41B | 0.42B | 0.40B | 0.38B | 0.38B | 0.40B | 0.38B | 0.30B | 0.33B | 0.32B | 0.32B | 0.36B | 0.32B | 0.31B | 0.30B | 0.30B | 0.28B | 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.24B | 0.25B | 0.25B |
|
Capital Expenditures
|
-0.16B | -0.15B | -0.20B | 1.23B | -0.17B | -0.14B | -0.17B | 1.19B | -0.23B | -0.23B | -0.28B | 1.79B | -0.27B | -0.25B | -0.25B | 1.88B | -0.26B | -0.23B | -0.23B | 1.75B | -0.23B | -0.19B | -0.21B | 1.56B | -0.18B | -0.17B | -0.17B | 1.30B | | | | | 0.20B | 0.19B | 0.21B | 0.27B | 0.16B | 0.14B | 0.14B | 0.21B | 0.12B | 0.11B | 0.17B | 0.12B | 0.13B | 0.13B | 0.14B | 0.18B | 0.15B | 0.11B | 0.15B | 0.15B | 0.16B | 0.13B | 0.12B | 0.14B | 0.14B | 0.12B | 0.15B | 0.12B | 0.12B | 0.10B | 0.15B | 0.13B | 0.13B | 0.10B | 0.14B |
|
Sales of Property, Plant and Equipment
|
3.15B | 3.40B | 3.55B | 3.80B | 3.65B | 3.80B | 4.25B | 1.48B | | 4.08B | 1.25B | 1.62B | 5.10B | 4.99B | 4.97B | 5.25B | 0.06B | 1.32B | 0.17B | 5.43B | 0.06B | 5.04B | 0.16B | 0.02B | 0.30B | 2.73B | 2.49B | 4.88B | 9.28B | 0.71B | 30.11B | 1.84B | | 9.47B | 5.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | -4.96B | 9.91B | -0.45B | | -0.91B | 7.92B | | | | | | | -0.04B | 0.08B | -0.16B | | -0.20B | 0.73B | | -3.26B | -0.04B | 6.61B | -2.24B | -0.08B | -33.56B | 72.02B | | | -0.04B | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.01B | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.01B | 0.01B | 0.14B | 0.12B | 0.01B | 0.04B | 0.03B | 0.02B | 0.00B | 0.02B | 0.00B | 0.06B | 0.01B | | | 0.00B | 0.04B | 0.00B | 0.02B | 0.01B | 0.01B |
|
Change in Acquisitions & Divestments
|
0.03B | 0.01B | 0.11B | 0.12B | 0.07B | 0.52B | 0.07B | 0.04B | 0.09B | 0.06B | 0.03B | 0.10B | 0.13B | 0.01B | 0.07B | 0.06B | 0.14B | 0.01B | 0.02B | 0.01B | 0.02B | 0.12B | 0.01B | 0.04B | 0.08B | 0.35B | 0.07B | 0.02B | 0.00B | 0.04B | 1.76B | 0.20B | 1.41B | 0.07B | 0.12B | 1.87B | 0.82B | 0.02B | 0.04B | 0.01B | 0.01B | 0.12B | 0.03B | -0.17B | 0.01B | 0.00B | 0.00B | | 0.05B | 0.11B | 0.02B | | | 0.00B | 0.00B | | | | | | | | 0.04B | | | | |
|
Cash from Investing Activities
|
-0.14B | -0.17B | -0.34B | -0.26B | -0.33B | 0.19B | -5.10B | -0.22B | -0.68B | -0.24B | -1.19B | -5.49B | -0.19B | -0.28B | -0.25B | -0.41B | -0.27B | -0.27B | -0.30B | -0.32B | -0.39B | -0.19B | -0.53B | -0.35B | -0.22B | -4.92B | -0.14B | -0.29B | 0.02B | -0.00B | | -0.80B | 1.52B | -0.09B | 0.10B | 1.91B | 1.04B | 0.41B | 0.35B | 0.07B | 0.27B | 0.43B | 0.22B | 0.43B | 0.25B | 0.31B | 0.16B | 0.14B | 0.51B | 0.48B | 0.29B | 0.25B | 0.16B | 0.18B | 0.15B | 0.17B | 0.18B | 0.30B | 0.18B | 0.30B | 0.14B | 0.18B | 0.27B | 0.20B | 0.20B | 0.24B | 0.14B |
|
Other financing activities
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | -0.01B | -0.00B | -0.01B | 0.01B | -0.05B | -0.11B | -0.01B | -0.01B | -0.03B | -0.07B | -0.04B | -0.03B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.01B | -0.00B | -0.04B | -0.01B | -0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.04B | -0.07B | -0.00B | -0.01B | -0.06B | -0.08B | -0.08B | -0.01B | -0.01B | | 0.01B | 0.00B | 0.00B | -0.00B |
|
Cash from Financing Activities
|
-0.02B | -1.13B | -0.90B | -0.21B | -0.17B | 1.52B | -0.20B | -0.57B | -0.77B | -0.68B | 0.70B | 4.09B | -0.61B | -0.76B | -0.57B | 0.27B | -2.26B | -0.75B | -0.26B | -0.62B | -0.63B | -0.82B | -0.33B | -0.59B | 0.09B | 1.09B | -1.09B | 4.71B | 0.27B | 0.28B | 25.37B | -0.70B | -1.77B | -0.65B | -0.82B | -2.51B | -2.09B | -0.06B | -0.70B | -0.50B | -0.19B | -0.04B | -1.46B | -0.24B | -0.70B | -0.00B | -1.06B | -0.12B | -0.49B | -0.00B | -1.18B | -0.50B | 0.00B | -0.34B | -0.44B | -0.71B | -0.71B | -0.06B | -0.58B | -0.58B | -0.15B | -0.97B | | -0.67B | -1.74B | 0.01B | -0.45B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.13B | -0.13B | -0.13B | 0.92B | -0.17B | -0.16B | -0.17B | 1.16B | -0.20B | -0.20B | -0.20B | 1.41B | -0.17B | -0.23B | -0.24B | 1.50B | -0.28B | -0.27B | -0.26B | 1.90B | -0.29B | -0.30B | -0.29B | 2.04B | -0.29B | -0.29B | -0.29B | 2.02B | | | | | 0.35B | 0.34B | 0.12B | 0.09B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.29B | -0.29B | -0.29B | 0.01B | -0.31B | -0.31B | -0.34B | 0.07B | -0.35B | -0.34B | -0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.07B | 0.06B | 0.04B | -0.08B | -0.02B | -0.17B | 0.19B | | 0.02B | 0.02B | -0.04B | -0.02B | 0.02B | -0.02B | 0.01B | 0.01B | -0.06B | -0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.04B | -0.06B | -0.06B | 0.02B | -0.01B | -0.02B | -0.21B | 0.00B | 0.04B | -0.50B | 0.03B | 0.00B | 0.01B | 0.02B | 0.01B | -0.07B | -0.05B | -0.04B | -0.00B | 0.03B | -0.01B | 0.01B | -0.03B | 0.01B | 0.02B | 0.00B | -0.04B | -0.01B | -0.03B | -0.05B | -0.06B | -0.12B | -0.08B | 0.15B | 0.01B | -0.08B | -0.03B | 0.07B | -0.10B | -0.05B | 0.10B | -0.12B | 0.04B | -0.01B | -0.01B |
|
Change in Cash
|
| | -0.16B | 0.40B | 0.36B | 2.50B | | 0.31B | -0.53B | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.30B | 0.08B | 0.28B | 0.46B | 0.44B | 0.01B | -0.09B | 0.19B | 0.19B | -0.92B | 0.73B | -0.17B | 0.60B | -0.57B | 0.35B | -0.43B | 0.69B | -0.39B | 0.15B | 0.05B | -0.16B | 0.17B | 0.58B | -0.66B | 0.49B | -0.42B | 0.98B | -0.24B | -0.73B | 1.06B | -0.02B | -1.60B | 0.46B | 0.04B |
|
Beginning Cash Balance
|
0.50B | 1.76B | -0.09B | 1.60B | | 0.36B | -1.06B | 0.94B | | -0.11B | -0.16B | 1.10B | -0.03B | 0.09B | 0.34B | 2.88B | -1.49B | -1.63B | -1.73B | 1.04B | -0.14B | -0.09B | 0.43B | 2.23B | 1.17B | -1.16B | -1.30B | 6.95B | -0.98B | 0.04B | -5.39B | 0.99B | 0.99B | -0.09B | -0.39B | 0.68B | 0.96B | 1.42B | 1.86B | 1.88B | 1.78B | 1.97B | 2.17B | 1.24B | 1.98B | 1.80B | 2.40B | 1.83B | 2.18B | 1.74B | 2.44B | 2.01B | 2.12B | 2.22B | 2.06B | 2.23B | 2.80B | 2.17B | 2.67B | 2.25B | 3.23B | 2.99B | 2.26B | 3.32B | 3.30B | 1.70B | 2.16B |
|
Free Cash Flow
|
0.89B | 0.81B | 1.22B | -0.27B | 1.05B | 1.09B | 1.37B | -0.08B | 1.13B | 1.55B | 0.76B | -0.36B | 1.03B | 1.45B | 1.30B | -0.30B | 1.37B | 1.10B | 0.67B | -0.93B | 1.12B | 1.25B | 1.64B | 0.19B | 1.54B | 1.65B | 1.26B | 0.32B | 1.38B | 0.96B | 1.46B | 1.43B | -0.07B | 0.24B | 0.58B | 0.59B | 1.33B | 0.03B | 0.28B | 0.15B | -0.01B | -0.34B | 0.16B | 0.42B | 0.18B | 0.14B | 0.16B | 0.15B | -0.56B | 0.10B | 0.38B | 0.30B | -0.21B | -0.00B | 0.42B | 0.83B | -0.28B | 0.20B | -0.14B | 1.06B | -0.25B | 0.01B | 0.55B | 0.45B | -0.23B | 0.13B | 0.23B |
|
Net Cash Flow
|
0.57B | -0.65B | -0.21B | 0.48B | 0.38B | 2.67B | -4.11B | 0.31B | -0.55B | 0.40B | -0.01B | 0.03B | -0.05B | 0.15B | 0.23B | 1.43B | -1.42B | -0.14B | -0.11B | -0.12B | -0.12B | 0.05B | 0.57B | 0.81B | 1.23B | -2.35B | -0.13B | 6.04B | 1.66B | 1.24B | 26.83B | -0.07B | -0.12B | -0.30B | 0.07B | 0.27B | 0.44B | 0.51B | 0.06B | -0.06B | 0.20B | 0.17B | -0.91B | 0.73B | -0.14B | 0.58B | -0.59B | 0.35B | -0.39B | 0.70B | -0.36B | 0.20B | 0.11B | -0.04B | 0.25B | 0.43B | -0.67B | 0.57B | -0.39B | 0.91B | -0.13B | -0.69B | 0.96B | 0.10B | -1.65B | 0.47B | 0.05B |