|
Net Income
|
0.06B | 0.28B | 0.10B | 0.09B | 0.36B | 1.19B | 0.69B | 0.98B | 1.10B | 0.31B | 1.23B | 0.52B | 0.49B | 0.14B | -0.05B | 1.71B | 1.68B |
|
Depreciation and Depletion
|
0.31B | 0.34B | 0.34B | 0.32B | 0.34B | 0.37B | 0.42B | 0.45B | 0.41B | 0.60B | 0.63B | 0.61B | 0.69B | 0.67B | 0.70B | 0.68B | 0.73B |
|
Share-based Compensation
|
0.09B | 0.08B | 0.07B | 0.09B | 0.10B | 0.11B | 0.17B | 0.20B | 0.17B | 0.32B | 0.26B | 0.24B | 0.23B | 0.23B | 0.26B | 0.25B | 0.26B |
|
Deferred Taxes
|
-0.06B | -0.03B | -0.03B | -0.02B | -0.04B | 0.03B | 0.34B | 0.43B | 0.24B | -0.24B | -0.38B | -0.31B | -0.30B | -0.12B | -0.62B | -0.21B | -0.47B |
|
Cash from Discontinued Operations
|
0.06B | 0.16B | 0.08B | 0.07B | -0.21B | | | | | | | 0.60B | 0.52B | 0.30B | -0.00B | -0.05B | |
|
Gains from Sales and Divestitures
|
| | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.09B | 0.09B | 0.00B | 0.00B | 0.00B | 0.00B | 0.15B | 0.13B | 0.15B | 0.22B | 0.26B | 0.26B | 0.14B | 0.18B | 0.38B | 0.44B | 0.48B |
|
Non-cash Items
|
| | | 0.07B | 0.00B | 0.00B | | | | | | | | | | | |
|
Cash from Operations
|
1.66B | 1.59B | 1.64B | 1.69B | 1.72B | 1.75B | 1.73B | 2.56B | 2.55B | 2.87B | 3.33B | 2.94B | 4.13B | 2.47B | 2.99B | 3.84B | 3.43B |
|
Depreciation & Amortization (CF)
|
0.46B | 0.49B | 0.49B | 0.51B | 0.55B | 0.56B | 0.89B | 1.11B | 1.09B | 1.98B | 2.25B | 2.12B | 2.23B | 2.23B | 2.29B | 2.29B | 2.46B |
|
Change in Receivables
|
0.08B | 0.07B | 0.03B | 0.03B | 0.00B | 0.01B | 0.00B | 0.13B | 0.09B | 0.17B | 0.05B | 0.05B | 0.06B | -0.03B | 0.29B | 0.45B | -0.07B |
|
Change in Inventory
|
0.09B | 0.12B | 0.12B | 0.09B | 0.14B | 0.19B | -0.20B | -0.07B | 0.05B | -0.25B | 0.15B | 0.12B | 0.08B | 0.63B | 0.01B | -0.10B | 0.41B |
|
Change in Accured Expenses
|
0.12B | 0.16B | 0.13B | -0.04B | 0.37B | 0.20B | 0.14B | 0.37B | 0.13B | 0.87B | -0.47B | 0.20B | 0.66B | -0.47B | -0.52B | 0.62B | -0.18B |
|
Other Working Capital Changes
|
0.02B | -0.04B | 0.24B | -0.10B | 0.06B | 0.12B | 0.10B | -0.33B | 0.37B | -0.09B | -0.30B | 0.07B | 0.47B | 0.44B | 0.33B | 0.45B | 0.28B |
|
Capital Expenditures
|
0.59B | 0.53B | 0.51B | 0.49B | 0.52B | 0.59B | 0.60B | 0.69B | 0.73B | 0.90B | 0.96B | 0.77B | 1.19B | 0.97B | 0.87B | 0.72B | 0.76B |
|
Change in Intangibles
|
0.11B | -0.10B | -0.09B | -0.07B | -0.07B | -0.06B | | | | | | | | | | | |
|
Acquisitions
|
| 0.28B | 0.49B | 0.10B | 0.14B | 0.04B | 8.41B | | 0.17B | 15.15B | | 0.16B | 0.51B | 2.07B | | 3.92B | |
|
Divestments
|
0.05B | 0.26B | -0.01B | -0.01B | 0.74B | | | 0.16B | 0.17B | 0.53B | 0.48B | -0.04B | -0.04B | -0.01B | 0.54B | | |
|
Change in Acquisitions & Divestments
|
0.34B | -0.03B | -0.12B | 0.14B | 0.23B | 0.17B | -0.84B | 0.00B | -0.01B | -0.01B | | | | | | | |
|
Cash from Investing Activities
|
-1.07B | -0.69B | -1.03B | -0.89B | -0.31B | -0.95B | -8.32B | -0.67B | -0.88B | -15.73B | -0.74B | -1.19B | -1.84B | -3.22B | -0.72B | -5.51B | -0.82B |
|
Other financing activities
|
0.03B | 0.05B | 0.08B | 0.04B | 0.04B | 0.03B | 0.05B | 0.09B | -0.23B | -0.22B | -0.20B | -0.11B | -0.27B | 0.14B | -0.12B | -0.09B | -0.09B |
|
Cash from Financing Activities
|
-0.08B | -1.22B | -0.71B | -0.37B | -0.97B | -0.81B | 6.19B | -1.76B | 10.98B | -0.06B | -3.22B | 0.02B | -3.31B | -0.74B | -1.96B | 2.09B | -3.62B |
|
Dividends Paid - Common
|
0.32B | 0.35B | 0.36B | 0.37B | 0.39B | 0.42B | 0.48B | 0.56B | 0.68B | 0.93B | 0.98B | 1.03B | 1.05B | 1.08B | 1.11B | 1.10B | 1.20B |
|
Exchange Rate Effect
|
-0.00B | 0.01B | -0.00B | 0.01B | -0.01B | -0.02B | -0.04B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | 0.01B | -0.04B | 0.01B | 0.00B | |
|
Change in Cash
|
0.56B | -0.18B | -0.04B | 0.50B | 0.22B | -0.03B | -0.44B | 0.12B | 12.64B | -12.94B | -0.65B | 2.33B | -0.53B | -1.23B | 0.32B | 0.38B | -1.00B |
|
Beginning Cash Balance
|
0.83B | 1.39B | 1.22B | 1.18B | 1.67B | 1.89B | 1.86B | 1.42B | 1.54B | 14.08B | 1.18B | 0.50B | 2.81B | 2.24B | 1.09B | 1.34B | 1.65B |
|
Free Cash Flow
|
1.07B | 1.06B | 1.13B | 1.21B | 1.20B | 1.15B | 1.13B | 1.87B | 1.82B | 1.97B | 2.37B | 2.17B | 2.93B | 1.50B | 2.12B | 3.12B | 2.67B |
|
Net Cash Flow
|
0.51B | -0.33B | -0.11B | 0.43B | 0.44B | -0.01B | -0.40B | 0.13B | 12.64B | -12.93B | -0.63B | 1.77B | -1.02B | -1.49B | 0.32B | 0.42B | -1.00B |