|
Net Income
|
-0.01B | -0.00B | -0.03B | 0.05B | -0.13B | -0.14B | 3.04B | -0.11B | 2.91B | -0.01B | 3.48B | 3.17B | 3.26B | 3.39B | 3.31B | 3.78B |
|
Depreciation and Depletion
|
0.34B | 0.34B | 0.35B | 0.38B | 0.38B | 0.38B | 0.36B | 0.36B | 0.36B | 0.44B | 0.47B | 0.52B | 0.57B | 0.59B | 0.61B | 0.64B |
|
Share-based Compensation
|
0.12B | 0.12B | 0.13B | 0.11B | 0.12B | 0.13B | 0.10B | 0.10B | 0.12B | 0.14B | 0.13B | 0.13B | 0.13B | 0.17B | 0.18B | 0.18B |
|
Deferred Taxes
|
0.23B | 0.06B | 0.01B | -0.14B | 0.12B | 0.14B | 0.21B | 0.18B | 0.40B | -0.00B | 0.09B | -0.13B | -0.07B | -0.18B | -0.18B | -0.09B |
|
Cash from Discontinued Operations
|
-0.01B | -0.00B | -0.03B | 0.07B | -0.02B | 0.04B | -0.04B | -0.05B | -0.04B | -0.02B | -0.05B | -0.06B | -0.02B | 0.02B | -0.00B | -0.01B |
|
Gains from Sales and Divestitures
|
| -0.00B | -0.00B | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.03B | 0.03B | 0.03B | -0.01B | 0.01B | 0.18B | 0.02B | -0.05B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.38B | 0.04B | 0.04B |
|
Asset Writedowns and Impairment
|
| | 0.11B | 2.29B | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.02B | 0.02B | | | | | | | | | | | | | |
|
Cash from Operations
|
2.85B | 2.99B | 3.24B | 2.61B | 3.11B | 3.83B | 2.61B | 2.16B | 3.88B | 3.15B | 2.98B | 3.86B | 4.27B | 4.58B | 4.71B | 4.11B |
|
Amortizatization of Intangibles
|
0.22B | 0.22B | 0.24B | 0.21B | 0.14B | 0.12B | 0.12B | 0.09B | 0.08B | 0.33B | 0.36B | 0.35B | 0.32B | 0.30B | 0.26B | 0.24B |
|
Depreciation & Amortization (CF)
|
0.19B | 0.19B | 0.20B | 0.38B | 0.38B | 0.38B | 0.36B | 0.36B | 0.36B | 0.44B | 0.47B | 0.52B | 0.57B | 0.59B | 0.61B | 0.64B |
|
Change in Receivables
|
0.15B | 0.15B | 0.40B | -0.23B | 0.22B | -0.33B | -0.63B | 0.12B | 0.20B | -0.42B | -0.18B | -0.37B | -0.14B | -0.05B | -0.04B | -0.02B |
|
Change in Inventory
|
0.07B | 0.02B | 0.19B | 0.49B | 0.20B | 0.30B | -0.14B | 0.38B | 0.18B | 0.59B | 0.38B | -0.50B | -0.41B | 0.98B | 2.22B | 1.20B |
|
Change in Account Payables
|
-0.09B | 0.37B | 0.02B | -0.41B | -0.20B | -0.16B | -0.09B | 0.57B | 0.66B | -0.20B | 0.01B | -0.21B | 0.19B | 0.22B | -0.30B | 0.25B |
|
Change in Accured Expenses
|
-0.31B | -0.28B | 0.09B | 0.02B | -0.12B | -0.23B | -0.05B | -0.03B | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | -0.04B | -0.04B | -0.44B | -0.21B | 0.27B |
|
Other Working Capital Changes
|
0.14B | -0.03B | 0.63B | 0.73B | 0.33B | 0.69B | -2.15B | -0.32B | 0.99B | -0.31B | -0.10B | -0.71B | 0.57B | 2.08B | 2.42B | 0.34B |
|
Capital Expenditures
|
0.39B | 0.37B | 0.46B | 0.44B | 0.44B | 0.52B | 0.57B | 0.39B | 0.43B | 0.69B | 0.99B | 0.97B | 0.89B | 1.11B | 0.90B | 0.92B |
|
Sales of Property, Plant and Equipment
|
0.04B | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.81B | 0.23B | 1.56B | 0.44B | 0.00B | | 0.01B | 0.06B | 0.40B | 10.10B | 0.02B | 0.20B | | | | |
|
Divestments
|
| | | | 0.10B | 0.10B | 0.29B | 0.01B | 0.05B | 0.56B | 0.01B | 0.17B | | | | |
|
Change in Acquisitions & Divestments
|
0.18B | 0.60B | 0.44B | 0.19B | 0.10B | | 0.50B | | | | | | | | | |
|
Cash from Investing Activities
|
-1.39B | -0.41B | -1.97B | -0.64B | -0.36B | -1.10B | 0.20B | -0.39B | -0.79B | -10.23B | -0.99B | -0.97B | -0.88B | -1.49B | -0.94B | -0.95B |
|
Other financing activities
|
0.26B | 0.02B | 0.02B | 0.03B | 0.02B | -0.02B | -0.03B | -0.05B | 0.06B | -0.05B | -0.06B | -0.10B | 0.06B | 0.13B | 0.02B | 0.16B |
|
Cash from Financing Activities
|
-0.81B | -2.23B | -1.20B | -1.38B | -0.72B | -3.67B | -4.37B | -2.17B | -2.40B | 5.09B | -2.00B | -0.90B | -4.59B | -3.47B | -3.09B | -3.37B |
|
Dividends Paid - Common
|
0.58B | 0.63B | 0.67B | 0.89B | 0.59B | 0.82B | 0.87B | 0.91B | 0.99B | 1.10B | 1.20B | 1.24B | 1.31B | 1.40B | 1.43B | 1.53B |
|
Change in Cash
|
0.64B | 0.35B | 0.04B | 0.65B | 2.00B | -0.91B | -1.60B | -0.45B | 0.65B | -2.02B | -0.06B | 1.92B | -1.22B | -0.36B | 0.67B | -0.22B |
|
Beginning Cash Balance
|
1.62B | 2.26B | 2.61B | 2.65B | 3.30B | 5.30B | 4.39B | 2.79B | 2.33B | 2.98B | 0.96B | 0.90B | 2.82B | 1.60B | 1.24B | 1.92B |
|
Free Cash Flow
|
2.47B | 2.62B | 2.78B | 2.17B | 2.67B | 3.31B | 2.04B | 1.77B | 3.45B | 2.46B | 1.99B | 2.89B | 3.38B | 3.46B | 3.81B | 3.20B |
|
Net Cash Flow
|
0.66B | 0.35B | 0.06B | 0.58B | 2.02B | -0.95B | -1.56B | -0.40B | 0.69B | -2.00B | -0.01B | 1.98B | -1.20B | -0.38B | 0.68B | -0.21B |