|
Net Income
|
0.10B | 0.17B | 0.17B | 0.23B | 0.17B | 0.46B | 0.18B | 0.02B | 0.19B | 0.24B | 0.20B | 0.24B | 0.21B | 0.21B | 0.28B | 0.35B | 0.20B | 0.23B | 0.23B | 0.24B | 0.18B | 0.21B | 0.21B | 0.22B | 0.15B | 0.17B | 0.10B | 0.18B | 0.14B | 0.12B | 0.12B | 0.53B | 0.30B | 0.14B | 0.19B | -1.27B | 0.14B | 0.17B | 0.16B | -0.41B | 33.44B | | -2.78B | -4.54B | 0.08B | 0.12B | -2.65B | -9524956.79B | 0.15B | 0.13B | 0.05B | 1.11B | 0.15B | 0.00B | 0.24B | -885.00 | 0.00B | -0.22B | -0.07B | -0.00B | 111.00 | | | 525.00 | 0.00B | | -0.00B |
|
Depreciation and Depletion
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.12B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.38B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.12B | 0.11B | | | 5.94B | 0.11B | 0.10B | 6.30B | 6.28B | | 0.11B | 0.11B | 0.31B | 0.32B | | 0.24B | 0.33B | 0.99B | 0.42B | | 0.48B | 0.46B | 0.46B | | | | | | |
|
Deferred Taxes
|
| | | -243.96 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 410.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | -0.01B | -0.18B | | -0.21B | -0.33B | -0.49B | -0.15B | -0.21B | -0.31B | -0.67B | -0.01B | -0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
0.89B | 0.36B | 0.38B | 0.77B | 0.36B | 0.40B | 0.39B | 0.91B | 0.45B | | 0.49B | 1.05B | 0.59B | 0.58B | 0.62B | 1.26B | 0.57B | | 0.64B | 1.41B | | | | 1.24B | 0.49B | 0.47B | | 1.47B | 0.45B | 0.48B | 0.51B | 0.54B | 0.66B | 0.59B | 0.63B | 0.60B | 0.65B | 0.59B | 0.54B | 1.80B | | 1.95B | | | | | 44.03B | | | | | 2.45B | 2.57B | 2.74B | 2.73B | 3.16B | 3.29B | 3.31B | 3.27B | 3.32B | 3.97B | 3.36B | 3.34B | 3.36B | 3.26B | 3.41B | 0.75B |
|
Change in Accured Expenses
|
2.17B | 2.34B | 2.57B | 0.14B | 2.38B | | | 2.18B | | | | 2.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.77B | | | | | 5.92B | | | | 7.29B | | | | | | | | | | | |
|
Cash from Operations
|
| | | 924.36 | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.46B | 0.48B | 0.53B | 0.39B | 0.45B | 0.44B | 1.79B | 0.47B | 0.53B | 0.48B | 0.55B | 0.47B | 0.49B | 0.45B | 0.52B | | | 0.49B | 0.46B | 0.35B | | 0.84B | | 0.43B | 0.50B | | 1.36B | | 1.02B | 1.54B | 1.64B | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | 190.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | 0.99B | 1.03B | | 0.75B | 1.13B | 1.64B | 0.41B | 0.90B | 1.36B | 1.80B | 0.43B | 0.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.13B | 0.13B | 0.12B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.38B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.12B | 0.11B | | | 5.94B | 0.11B | 0.10B | | 6.28B | | 0.11B | 0.11B | 0.31B | 0.32B | | 0.24B | 0.33B | 0.99B | 0.42B | | 0.48B | 0.46B | 0.46B | | | | | | |
|
Capital Expenditures
|
| | | -284.09 | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.15B | 0.16B | | 0.08B | 0.14B | 0.15B | 0.63B | 0.19B | 0.14B | 0.16B | 0.23B | 0.10B | 0.14B | 0.16B | 0.20B | | | 8.62B | 0.11B | 0.08B | 4.85B | 6.38B | | 0.07B | 0.14B | 0.34B | 8.83B | | 0.36B | 0.40B | 1.01B | 0.27B | | 0.57B | 0.85B | 0.43B | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 32.32 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -537.47 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | -0.31 | | | | 1.66B | | | | 1.51B | | | | 1.76B | | | | 1.95B | | | | 1.85B | | | | 1.54B | | | | 1.30B | | | | | | | | 1.36B | | 1.38B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 39.98 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | -124.09 | | -0.21B | -0.20B | -0.21B | | -0.37B | -0.36B | -0.32B | | -0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -45.65 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | 0.22B | 381.22 | | | 0.23B | 0.35B | 0.10B | 0.38B | 0.47B | -0.05B | 0.02B | -0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | 0.00B | | | | | | | | | | | | | | | | | | -0.19B | | | 0.40B | 0.32B | 0.31B | 0.53B | 0.31B | 0.31B | 0.29B | 1.17B | 0.28B | 0.39B | 0.32B | 0.32B | 0.37B | 0.35B | 0.28B | 0.32B | | | -8.13B | 0.35B | 0.28B | | -5.54B | | 0.36B | 0.36B | -0.34B | -7.47B | | 0.66B | 1.14B | 0.63B | -0.27B | | -0.57B | -0.85B | -0.43B | | | | | | |
|
Net Cash Flow
|
| | | 426.87 | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.46B | 0.48B | 0.53B | 0.39B | 0.45B | 0.44B | 1.79B | 0.47B | 0.53B | 0.48B | 0.55B | 0.47B | 0.49B | 0.45B | 0.52B | | | 0.49B | 0.46B | 0.35B | | 0.84B | | 0.43B | 0.50B | | 1.36B | | 1.02B | 1.54B | 1.64B | | | | | | | | | | | |