|
Net Income
|
0.21B | 0.25B | 0.28B | 0.31B | 43.13 | 0.34B | 15.18B | 0.35B | 67.56 | | 0.35B | 0.35B | 17.90B | | 0.39B | | 19.81B | | 0.41B | 0.08B | -1.17B | 0.45B | -5.76B | 0.46B | 0.47B | 0.44B | 0.45B | 0.44B | 0.43B | 0.40B | 0.40B | 0.41B | 0.44B | 0.42B | 0.44B | 0.38B | -1.24B | 0.40B | 0.35B | 0.45B | 0.45B | 0.34B | 0.44B | 0.43B | 0.32B | 0.32B | 0.33B | 0.41B | 0.41B | 0.44B | 0.40B | 0.40B | 0.41B | 0.33B | 0.33B | 0.37B | 0.38B | 0.35B | 0.32B | 0.32B | 0.34B | 0.36B | 0.39B | 0.40B | 0.42B | 0.39B | 0.49B | 0.46B |
|
Depreciation and Depletion
|
0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 766.46 | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Deferred Taxes
|
-0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
-0.53B | 0.35B | 0.26B | 0.23B | 0.02 | | | | 0.03 | | | | 0.00B | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.03B | -0.03B | -0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B |
|
Gains from Investment Securities
|
-0.08B | -0.05B | -0.00B | -0.00B | -0.03B | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.10B | -0.11B | 0.30B | -0.07B | -0.11B | -0.10B | 0.28B | -0.06B | -0.13B | -0.10B | 0.29B | -3.45B | -2.50B | 5.38B | 0.26B | 0.09B | -8.63B | 8.44B | 0.01B | -0.04B | -0.10B | -0.08B | 0.23B | -0.07B | -0.10B | -0.05B | 0.22B | -0.06B | -0.14B | -0.09B | 0.26B | -0.00B | -0.01B | -0.00B | 0.03B | -0.06B | 0.06B | | 0.01B | 0.00B | | |
|
Non-cash Items
|
| 23,844.49B | 24,195.10B | 25,090.72B | 25,470.71B | | | | | | | | | | | | | | | 1,812,022.46B | | | 1,812,022.46B | 1,812,022.46B | | | | | | | | | -0.01B | | | 0.05B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 2.49B | 0.07B | 0.09B | 0.09B | 0.10B | 0.12B | 0.09B | | 0.07B | 0.07B | | -0.01B | -0.01B | -0.00B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| 0.11B | -0.07B | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.08B | -0.18B | 0.06B | 0.05B | 0.02B | -0.02B | -0.03B | 0.00B | -0.01B | -0.16B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.04B | -0.05B | -0.02B | -0.05B | 0.13B | -0.06B | 0.05B | -0.04B | 0.07B | 0.14B | -0.06B | 0.15B | -0.05B | -0.01B | -0.06B | -0.06B | 0.02B | 0.08B | 0.00B | -0.03B | 0.02B | 0.01B | -0.08B | 0.18B | -0.19B | 0.15B | -0.09B | -0.00B | -0.10B | -0.04B | | | | | | | | | |
|
Change in Taxes
|
-0.03B | -0.04B | -0.05B | -0.05B | -0.07B | -0.05B | -2.18B | -0.06B | -0.06B | -0.07B | -0.06B | -0.07B | -3.80B | | -0.10B | -0.09B | -3.97B | -4.25B | -0.09B | -0.10B | -0.11B | -0.10B | -0.10B | -0.10B | -0.10B | -0.09B | -0.10B | -0.09B | -0.10B | 0.09B | -0.09B | -0.10B | -0.10B | 0.09B | -0.10B | -0.08B | -0.35B | -0.09B | -0.08B | -0.10B | -0.10B | -0.10B | -0.08B | -0.09B | -0.09B | 0.09B | -0.10B | -0.12B | -0.11B | 0.08B | -0.11B | -0.11B | -0.09B | 0.10B | -0.10B | -0.11B | -0.11B | 0.11B | -0.10B | -0.10B | -0.12B | -0.12B | -0.13B | -0.13B | -0.14B | -0.11B | -0.12B | -0.11B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | 0.06B | 0.01B | 0.07B | -0.27B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B |
|
Cash from Operations
|
0.20B | 0.39B | 0.31B | 0.28B | 0.24B | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.24B | 0.34B | 0.68B | 0.22B | 0.39B | 0.39B | 0.76B | 0.46B | 0.27B | 0.46B | 0.55B | 0.43B | 0.27B | 0.49B | 0.83B | 0.41B | 0.39B | 0.43B | 0.28B | 0.55B | 0.59B | 0.60B | 0.58B | 0.45B | 0.32B | 0.40B | 0.65B | 0.02B | 0.60B | 0.53B | 0.82B | 0.46B | 0.47B | 0.58B | 0.81B | 0.48B | 0.51B | 0.58B | 0.73B | 0.48B | 0.39B | 0.48B |
|
Amortization
|
| | | | 962.90 | | | | 0.00B | | | | 14.10B | | | | 15.84B | 0.27B | 0.31B | 0.33B | | | | | 0.49B | | | | | | | | 8.05B | | | 0.51B | 7.44B | 7.52B | 7.49B | 7.47B | 8.10B | 0.36B | 7.22B | 7.43B | 0.35B | 0.38B | 0.34B | 0.43B | 0.41B | 0.48B | 395.32 | 0.42B | 0.47B | 0.35B | 0.37B | 0.44B | 0.39B | 400.36 | 388.42 | 398.45 | 396.01 | 409.81 | 451.75 | 449.41 | 489.00 | 519.92 | | 547.90 |
|
Depreciation & Amortization (CF)
|
0.04B | 0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.12B | 0.08B | 0.08B | 0.08B | 0.09B | | | 0.07B | 0.08B | 0.07B | | | 0.08B | 0.08B | 0.09B | 0.11B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.09B | 0.11B | 0.11B | 0.10B | 0.09B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.06B | -0.02B | 0.34B | -0.07B | -0.10B | -0.08B | 0.56B | -0.07B | -0.08B | -0.09B | 0.58B | -0.07B | -0.09B | -0.09B | 0.57B | -0.08B | -0.08B | -0.09B | 0.57B | -0.06B | -0.05B | -0.07B | 0.45B | -0.06B | -0.08B | -0.08B | 0.48B | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Acquisitions
|
-0.11B | | -0.01B | -0.04B | -0.04B | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.52B | | | | -0.02B | | | | | | | | | | | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.01B | | | | | | 0.00B | 0.00B | | | | 0.00B | | 0.00B | | 0.00B | 0.00B | | 0.00B | | | | 0.03B | | | |
|
Change in Acquisitions & Divestments
|
1.57B | 1.51B | 1.96B | 1.41B | 2.04B | | | | | | | | | | | | | | | | | | | | | 2.86B | 3.01B | 3.50B | 3.32B | 2.61B | 2.59B | 2.05B | 3.63B | 3.60B | 2.02B | 4.22B | 3.04B | 3.36B | 2.51B | 3.39B | 4.38B | 4.29B | 5.39B | 3.31B | 4.12B | 3.17B | 3.75B | 3.01B | 6.12B | 3.56B | 3.13B | 2.94B | 3.17B | 2.29B | 2.15B | 2.25B | 2.53B | 2.92B | 3.58B | 2.51B | 2.82B | 1.89B | 1.98B | 1.76B | 2.71B | 2.72B | 2.57B | 1.29B |
|
Cash from Investing Activities
|
-0.19B | -0.45B | -0.07B | -0.25B | 0.06B | | | | | | | | | | | | | | | | | | | | | -0.81B | -0.63B | -0.42B | -0.28B | 0.12B | -0.91B | -0.74B | -0.20B | -0.45B | -0.26B | 1.46B | -0.20B | 0.36B | -0.02B | 0.50B | -0.12B | 0.72B | 0.48B | -0.30B | -0.39B | -0.26B | -0.66B | -0.72B | 1.78B | -1.25B | -0.23B | -1.07B | -0.47B | -0.13B | -0.58B | -0.15B | -0.18B | -0.47B | 1.46B | -0.59B | -0.25B | -0.43B | -0.64B | -0.26B | 0.36B | 0.03B | 0.29B | -0.92B |
|
Other financing activities
|
0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.06B | | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | | | | | | | | | | | | | | | | | -0.02B | -0.00B | -0.00B | -0.00B | | | | | -0.00B | -0.00B | -0.00B |
|
Cash from Financing Activities
|
0.20B | -0.14B | -0.30B | 0.27B | 0.20B | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.15B | -0.04B | 0.13B | 0.01B | -0.51B | 0.44B | -0.28B | 0.03B | -0.04B | -1.91B | -0.08B | -0.35B | -0.13B | -0.10B | -0.13B | 0.05B | -1.74B | -0.06B | -0.38B | -0.09B | -0.02B | -0.05B | -1.59B | 0.39B | -0.06B | 0.20B | 0.10B | -0.17B | -0.14B | -0.23B | -0.21B | -0.08B | -1.75B | -0.07B | -0.30B | -0.02B | 0.19B | -0.07B | -0.84B | -0.48B | -0.66B | 0.29B |
|
Dividends Paid - Common
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | | | | | | -0.35B | | | 0.73B | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.00B | -0.00B | -0.01B | -0.00B | -0.01B | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | 0.01B | -0.03B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B | -0.02B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.03B | -0.00B | -0.01B | 0.00B | 0.04B | -0.01B | -0.01B | 0.06B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B |
|
Change in Cash
|
0.21B | -0.25B | -0.10B | 0.25B | 0.51B | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 0.14B | 0.34B | -1.02B | 0.08B | -0.10B | 0.03B | -0.03B | 0.01B | -0.17B | 0.43B | 0.11B | 0.89B | 0.23B | 1.19B | -0.87B | 0.06B | -0.58B | 0.20B | -0.09B | -0.18B | 0.43B | -0.41B | 0.03B | -0.47B | -0.06B | -0.28B | -0.12B | 0.15B | 0.06B | -0.10B | 0.17B | | | 0.03B | 0.06B | 0.26B | -0.05B | 0.02B | 0.03B | -0.14B |
|
Free Cash Flow
|
0.20B | 0.39B | 0.31B | 0.28B | 0.24B | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.30B | 0.36B | 0.35B | 0.29B | 0.50B | 0.47B | 0.20B | 0.52B | 0.35B | 0.55B | -0.03B | 0.50B | 0.35B | 0.58B | 0.26B | 0.49B | 0.47B | 0.52B | -0.28B | 0.61B | 0.65B | 0.67B | 0.13B | 0.52B | 0.40B | 0.48B | 0.17B | 0.02B | 0.60B | 0.53B | 0.82B | 0.46B | 0.47B | 0.58B | 0.81B | 0.48B | 0.51B | 0.58B | 0.73B | 0.48B | 0.39B | 0.48B |
|
Net Cash Flow
|
0.21B | -0.21B | -0.06B | 0.30B | 0.51B | | | | | | | | | | | | | | | | | | | | | -0.43B | -0.53B | -0.12B | 0.54B | 0.34B | -1.02B | 0.08B | 0.28B | 0.03B | -0.03B | 0.01B | 0.27B | 0.43B | 0.11B | 0.89B | 0.58B | 1.19B | -0.87B | 0.06B | -0.49B | 0.20B | -0.09B | -0.18B | 0.77B | -0.41B | 0.03B | -0.47B | 0.28B | -0.28B | -0.12B | 0.15B | 0.43B | -0.10B | 0.17B | -0.09B | 0.27B | 0.03B | 0.06B | 0.26B | 0.26B | 0.02B | 0.03B | -0.14B |