|
Net Income
|
1.38B | 3.86B | 4.19B | 11.51B | 6.88B | | 12.41B | 11.56B | | 20.49B | 20.13B | 4.89B | 10.51B | 10.33B | 16.51B |
|
Depreciation and Depletion
|
| | | | | | 1.31B | 2.21B | | 2.92B | | | | | |
|
Share-based Compensation
|
0.20B | 0.47B | 2.11B | 2.53B | 2.38B | | 3.03B | 5.59B | | 4.56B | 7.40B | 3.74B | 4.51B | 2.60B | 1.93B |
|
Deferred Taxes
|
0.02B | 0.24B | 0.27B | 0.19B | 0.04B | | 0.15B | -0.33B | | -0.49B | 0.48B | -0.21B | -0.25B | -0.74B | 0.05B |
|
Gains from Sales and Divestitures
|
| | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | | | |
|
Gains from Investment Securities
|
0.01B | -0.00B | 1.05B | 2.88B | 0.11B | | 3.90B | | | 0.22B | 1.34B | -0.00B | | | 0.09B |
|
Asset Writedowns and Impairment
|
0.03B | 0.02B | 0.07B | 0.29B | 0.34B | | 0.20B | 0.42B | | 0.59B | 0.25B | 4.03B | 0.97B | 3.16B | 0.94B |
|
Cash from Restructuring
|
| | 0.03B | 0.04B | 0.04B | | 0.04B | 0.04B | | | | | | | |
|
Non-cash Items
|
| | 0.87B | 0.00B | 0.55B | 0.07B | 0.85B | 3,258.04B | | 3,185.17B | 0.00B | | | | |
|
Change in Working Capital
|
| | 0.11B | 0.96B | 0.22B | | 2.38B | 0.48B | | 1.16B | -0.66B | 0.78B | -0.80B | -1.28B | -1.18B |
|
Change in Inventory
|
0.00B | 0.02B | 0.00B | -0.00B | -0.07B | | | | | | | | | | |
|
Change in Accured Expenses
|
0.58B | 0.87B | 1.70B | 1.22B | 0.79B | | 3.50B | 3.63B | | 7.39B | 11.01B | 2.08B | 1.63B | 3.80B | 3.59B |
|
Change in Taxes
|
-0.02B | 0.16B | 0.23B | 0.19B | 0.70B | | 1.00B | 0.46B | | 0.36B | 0.59B | -0.55B | -1.35B | -0.67B | 0.27B |
|
Cash from Operations
|
2.30B | 4.32B | 6.66B | 8.96B | 12.33B | | 19.00B | 22.52B | | 25.94B | 34.23B | 22.25B | 29.19B | 25.55B | 22.66B |
|
Amortization of Goodwill
|
| 0.01B | 0.03B | 0.07B | 0.04B | | -0.07B | 0.07B | | -0.08B | -1.11B | -3.92B | -0.40B | -1.61B | -0.86B |
|
Amortizatization of Intangibles
|
0.02B | 0.05B | 0.34B | 0.46B | 0.76B | | 2.00B | 3.30B | | 3.15B | 3.18B | 3.16B | 2.80B | 3.02B | 1.83B |
|
Amortization
|
| | 0.35B | 0.52B | 1.31B | | 2.00B | 3.29B | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 1.31B | 2.21B | | 2.92B | | | | | |
|
Capital Expenditures
|
| | | | 0.85B | | 2.36B | 4.82B | | 3.54B | | | | | |
|
Sales of Property, Plant and Equipment
|
0.05B | | -0.00B | -0.00B | 0.01B | | -0.01B | 0.01B | | | | | 0.09B | 0.05B | 0.34B |
|
Change in Intangibles
|
| | | | 0.97B | | 1.54B | 2.11B | | 1.84B | 0.26B | 0.00B | 0.00B | 0.12B | |
|
Acquisitions
|
0.02B | 0.13B | 2.63B | 0.48B | 6.23B | | 2.61B | 7.19B | | 2.30B | 2.83B | 0.64B | 0.18B | 0.31B | 0.13B |
|
Divestments
|
0.09B | 0.01B | -0.21B | 1.58B | 0.74B | | 0.93B | 0.04B | | -0.02B | -0.02B | -0.00B | -0.00B | 0.10B | -0.70B |
|
Change in Acquisitions & Divestments
|
0.00B | 0.06B | 0.15B | 0.34B | 0.65B | | 1.09B | 1.50B | | 2.70B | 1.08B | 2.27B | 3.18B | 3.07B | 2.52B |
|
Cash from Investing Activities
|
0.09B | -5.40B | -8.64B | -6.75B | -11.84B | | -12.65B | -22.53B | | -15.52B | -36.06B | -30.95B | -19.80B | -3.05B | -25.70B |
|
Other financing activities
|
| | 0.03B | 0.18B | 0.23B | | 0.17B | 1.30B | | 1.59B | 1.63B | 1.91B | 0.13B | 0.22B | 0.33B |
|
Long-Term Debt Issuances
|
3.97B | 4.94B | 7.88B | 4.45B | 14.39B | 4.66B | 6.92B | 1.81B | | 2.26B | 4.73B | 1.47B | 3.33B | 2.88B | 7.28B |
|
Long-Term Debt Repayments
|
0.41B | 0.07B | 4.00B | 4.15B | 10.02B | | 4.59B | 2.44B | | 2.29B | 1.04B | 1.11B | 1.67B | 1.83B | 6.02B |
|
Shares Issued
|
0.06B | 0.25B | 0.05B | 0.11B | 2.17B | | 0.06B | 0.05B | | 13.14B | 0.03B | 0.02B | 0.00B | 0.12B | 0.00B |
|
Shares Repurchased
|
6.38B | 0.03B | 0.04B | 3.12B | 1.96B | | | 1.62B | | | 0.11B | 9.54B | 10.92B | 12.42B | 12.01B |
|
Preferred Shares Issued
|
1.68B | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | -0.04B | -3.12B | -1.96B | | | -1.62B | | | | | | | |
|
Dividends Paid - Common
|
0.02B | 0.03B | 0.02B | 0.00B | 0.02B | | 0.02B | 0.03B | | 0.04B | 0.07B | | 0.07B | 2.59B | 4.07B |
|
Cash from Financing Activities
|
-0.22B | 1.53B | 14.15B | -2.50B | 4.90B | | 3.07B | -1.10B | | 10.18B | 4.44B | -10.04B | -9.59B | -15.15B | -10.56B |
|
Exchange Rate Effect
|
-0.01B | -0.02B | -0.02B | 0.07B | 0.30B | | -0.92B | 0.48B | | 0.59B | -1.06B | -1.38B | 0.52B | 0.61B | 0.13B |
|
Change in Cash
|
2.15B | 0.43B | 12.15B | -0.22B | 5.69B | | 8.51B | -0.63B | | 21.18B | 1.55B | -20.12B | 0.32B | 7.96B | -13.39B |
|
Beginning Cash Balance
|
2.68B | 4.98B | 5.34B | 17.05B | 15.70B | 22.36B | 21.59B | 28.97B | 49.74B | 26.29B | 45.89B | 49.71B | 27.90B | 26.76B | 33.55B |
|
Free Cash Flow
|
2.30B | 4.32B | 6.66B | 8.96B | 11.48B | | 16.64B | 17.70B | | 22.40B | 34.23B | 22.25B | 29.19B | 25.55B | 22.66B |
|
Net Cash Flow
|
2.17B | 0.45B | 12.17B | -0.29B | 5.39B | | 9.42B | -1.12B | | 20.59B | 2.61B | -18.74B | -0.20B | 7.35B | -13.60B |