|
Net Income
|
1.88B | 2.06B | 2.55B | 2.82B | 3.55B | 3.18B | 3.27B | 4.35B | 3.63B | 4.21B | 4.85B | 5.19B | 5.99B | 6.99B | 7.00B | 7.42B | 7.83B |
|
Depreciation and Depletion
|
0.28B | 0.27B | 0.30B | 0.32B | 0.32B | 0.33B | 0.31B | 0.33B | 0.36B | 0.42B | 0.44B | 0.48B | 0.51B | 0.59B | 0.62B | 0.55B | 0.62B |
|
Share-based Compensation
|
0.45B | 0.43B | 0.45B | 0.54B | 0.62B | 0.67B | 0.68B | 0.76B | 0.80B | 0.98B | 1.09B | 1.20B | 1.34B | 1.68B | 1.91B | 1.94B | 2.09B |
|
Deferred Taxes
|
0.06B | -0.06B | 0.20B | -0.06B | 0.21B | 0.07B | 0.46B | -0.07B | 0.36B | -0.09B | 0.10B | -0.17B | -0.06B | 0.21B | 0.27B | 0.09B | -0.36B |
|
Gains from Sales and Divestitures
|
| | 0.02B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.14B | 0.02B | 0.04B | 0.09B | 0.09B | -0.10B | 0.24B | 0.05B | -0.09B | -0.01B | 0.09B | 0.24B | 0.34B | 0.20B | 0.22B | 0.14B | 0.20B |
|
Non-cash Items
|
0.03B | 0.02B | 0.01B | | | | | | | | | | | | | | |
|
Cash from Operations
|
3.16B | 3.09B | 3.44B | 4.26B | 3.30B | 3.49B | 4.18B | 4.67B | 4.97B | 6.03B | 6.63B | 8.22B | 8.98B | 9.54B | 9.52B | 9.13B | 11.47B |
|
Depreciation & Amortization (CF)
|
0.50B | 0.47B | 0.51B | 0.59B | 0.59B | 0.62B | 0.65B | 0.73B | 0.80B | 0.93B | 0.89B | 1.77B | 1.89B | 2.09B | 2.28B | 2.17B | 2.44B |
|
Change in Receivables
|
-0.66B | 0.36B | 0.49B | -0.02B | 0.21B | 0.46B | 0.16B | 0.18B | 0.07B | 0.71B | 0.53B | -0.72B | 1.47B | 2.41B | -0.09B | 0.60B | 1.02B |
|
Change in Account Payables
|
-0.31B | 0.13B | 0.06B | -0.07B | -0.01B | 0.07B | 0.11B | 0.07B | 0.17B | -0.17B | 0.18B | -0.36B | 0.83B | 0.37B | -0.17B | 0.05B | -0.11B |
|
Change in Accured Expenses
|
-0.28B | 0.36B | 0.44B | 0.42B | -0.30B | -0.14B | 0.59B | 0.39B | -0.12B | 0.65B | 0.39B | -0.01B | 1.45B | 1.27B | -0.59B | -0.61B | 0.90B |
|
Change in Taxes
|
0.02B | 0.19B | 0.19B | 0.07B | -0.26B | 0.11B | 0.19B | -0.16B | 0.02B | 0.18B | -0.16B | 0.06B | 0.11B | 0.47B | 0.11B | 0.11B | -0.30B |
|
Other Working Capital Changes
|
-0.32B | 0.25B | 0.47B | 0.36B | 0.10B | 0.34B | 0.40B | 0.66B | 0.42B | 0.51B | 0.49B | 0.50B | 0.59B | 0.72B | 0.53B | 0.85B | 1.07B |
|
Capital Expenditures
|
0.24B | 0.24B | 0.40B | 0.37B | 0.37B | 0.32B | 0.40B | 0.50B | 0.52B | 0.62B | 0.60B | 0.60B | 0.58B | 0.72B | 0.53B | 0.52B | 0.60B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | | | | | | | |
|
Acquisitions
|
0.03B | 0.04B | 0.31B | 0.17B | 0.80B | 0.74B | 0.79B | 0.93B | 1.70B | 0.66B | 1.19B | 1.53B | 4.17B | 3.45B | 2.53B | 6.58B | 1.47B |
|
Divestments
|
0.00B | | | | | | 0.01B | 0.81B | -0.02B | 0.02B | 0.03B | 0.23B | 0.41B | -0.11B | 0.42B | 0.03B | 0.04B |
|
Change in Acquisitions & Divestments
|
0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.25B | -0.27B | -0.70B | -0.54B | -1.16B | -1.06B | -1.17B | -0.61B | -2.23B | -1.25B | -1.76B | -1.89B | -4.31B | -4.26B | -2.62B | -7.06B | -2.02B |
|
Other financing activities
|
-0.08B | 0.07B | 0.17B | 0.08B | 0.11B | 0.11B | -0.03B | -0.04B | -0.02B | -0.11B | -0.06B | -0.04B | -0.05B | -0.09B | -0.09B | -0.54B | -0.11B |
|
Cash from Financing Activities
|
-1.85B | -2.43B | -2.12B | -2.56B | -3.07B | -3.17B | -3.29B | -3.49B | -3.56B | -3.71B | -3.77B | -4.05B | -4.93B | -5.31B | -5.65B | -6.06B | -2.95B |
|
Dividends Paid - Common
|
0.38B | 0.82B | 0.64B | 0.95B | 1.12B | 1.25B | 1.35B | 1.44B | 1.57B | 1.71B | 1.86B | 2.04B | 2.24B | 2.46B | 2.83B | 3.24B | 3.70B |
|
Exchange Rate Effect
|
-0.13B | -0.09B | 0.25B | -0.22B | -0.09B | 0.03B | -0.28B | -0.02B | 0.04B | -0.13B | -0.04B | 0.02B | 0.01B | -0.25B | -0.10B | -0.05B | -0.03B |
|
Change in Cash
|
0.94B | 0.30B | 0.86B | 0.94B | -1.01B | -0.71B | -0.56B | 0.54B | -0.78B | 0.93B | 1.07B | 2.29B | -0.25B | -0.28B | 1.16B | -4.04B | 6.47B |
|
Beginning Cash Balance
|
3.60B | 4.54B | 4.84B | 5.70B | 6.64B | 5.63B | 4.92B | 4.36B | 4.91B | 4.13B | 5.06B | 6.13B | 8.42B | 8.17B | 7.89B | 9.05B | 5.00B |
|
Free Cash Flow
|
2.92B | 2.85B | 3.04B | 3.88B | 2.93B | 3.16B | 3.78B | 4.17B | 4.46B | 5.41B | 6.03B | 7.62B | 8.40B | 8.82B | 9.00B | 8.61B | 10.87B |
|
Net Cash Flow
|
1.06B | 0.39B | 0.62B | 1.16B | -0.92B | -0.74B | -0.28B | 0.57B | -0.82B | 1.07B | 1.10B | 2.27B | -0.26B | -0.03B | 1.26B | -3.99B | 6.51B |