|
Net Income
|
7.66B | 8.76B | 7.07B | -13.07B | 5.11B | 2.09B | 0.84B | -0.17B | 2.53B | 5.33B | 3.15B | 2.81B | 6.54B | 3.13B | 3.26B | 2.77B | 2.53B |
|
Depreciation and Depletion
|
3.20B | 3.30B | 3.40B | 3.30B | 3.20B | 0.34B | 0.30B | 0.32B | 0.35B | 0.45B | 0.62B | 0.67B | 0.63B | 0.54B | 0.49B | 0.50B | 0.52B |
|
Share-based Compensation
|
0.64B | 0.67B | 0.69B | 0.64B | 0.50B | 0.56B | 0.71B | 0.18B | 0.22B | 0.27B | 0.30B | 0.28B | 0.33B | 0.34B | 0.44B | 0.45B | 0.52B |
|
Deferred Taxes
|
0.38B | 0.20B | 0.17B | -0.71B | -0.41B | -0.03B | -0.70B | 0.40B | 0.24B | -3.65B | 0.13B | 0.04B | -0.58B | 0.58B | -0.92B | -0.12B | -0.01B |
|
Gains from Sales and Divestitures
|
-0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | | | | | | | | | | |
|
Gains from Investment Securities
|
0.18B | 0.12B | 0.17B | 0.15B | 0.30B | 0.25B | 0.22B | 0.59B | 0.44B | 0.95B | -0.25B | 0.46B | 1.55B | 0.75B | 0.40B | 0.65B | 0.54B |
|
Asset Writedowns and Impairment
|
0.34B | 0.19B | 0.89B | 18.04B | 0.28B | 0.21B | 0.30B | 0.10B | | | | | | | | | |
|
Cash from Restructuring
|
-1.24B | -1.33B | -1.00B | -0.84B | -0.90B | -1.51B | -1.24B | -0.16B | -0.23B | -0.24B | -0.15B | -0.49B | -0.20B | -0.24B | -0.31B | -0.26B | -0.33B |
|
Non-cash Items
|
3.64B | 0.13B | 0.46B | 0.01B | 0.05B | 0.63B | 0.03B | | | | | | | | | | |
|
Cash from Operations
|
13.38B | 11.92B | 12.64B | 10.57B | 11.61B | 12.33B | 7.03B | 3.25B | 3.68B | 4.53B | 4.65B | 4.32B | 6.41B | 4.46B | 3.57B | 3.75B | 3.70B |
|
Depreciation & Amortization (CF)
|
4.78B | 4.82B | 4.98B | 5.09B | 4.61B | 4.33B | 4.06B | 0.33B | 0.35B | 0.53B | 0.74B | 0.79B | 0.79B | 0.78B | 0.85B | 0.83B | 0.92B |
|
Change in Receivables
|
0.55B | 2.40B | -0.45B | -1.69B | -0.53B | -2.02B | -0.57B | -0.56B | 0.45B | 0.49B | 0.76B | -0.57B | 0.10B | -1.28B | -0.28B | 0.93B | 0.52B |
|
Change in Inventory
|
-1.53B | 0.27B | 1.25B | -0.89B | 0.00B | 0.58B | 0.33B | 0.29B | 1.35B | 0.14B | 0.07B | 0.37B | 2.18B | -0.21B | -0.67B | 0.85B | 0.83B |
|
Change in Account Payables
|
-0.15B | -0.70B | 0.28B | -1.41B | 0.54B | 1.91B | 0.03B | 0.93B | 2.16B | 1.43B | -0.05B | -0.04B | 1.26B | -0.91B | -1.24B | 2.84B | 1.14B |
|
Change in Taxes
|
0.73B | 0.72B | 0.61B | -0.32B | 0.42B | 0.31B | -0.14B | 0.11B | 0.07B | 0.39B | -0.85B | -0.11B | 0.06B | -0.13B | 0.20B | -0.02B | -0.39B |
|
Other Working Capital Changes
|
1.47B | -0.09B | 0.29B | 2.36B | 1.04B | 2.02B | 2.93B | 1.48B | 0.36B | -0.65B | -1.69B | 0.04B | 0.03B | 1.12B | 0.06B | 1.05B | -0.27B |
|
Capital Expenditures
|
3.69B | 4.13B | 4.54B | 3.71B | 3.20B | 3.85B | 3.60B | 0.43B | 0.40B | 0.55B | 0.67B | 0.58B | 0.58B | 0.77B | 0.59B | 0.59B | 0.90B |
|
Sales of Property, Plant and Equipment
|
0.49B | 0.60B | 1.00B | 0.62B | 0.65B | 0.84B | 0.42B | 0.01B | 0.07B | 0.17B | | 0.00B | | 0.03B | 0.02B | | |
|
Acquisitions
|
0.39B | 8.10B | 10.48B | 0.14B | 0.17B | 0.05B | 2.64B | 0.01B | | 1.04B | 0.46B | | 0.85B | 2.75B | 0.01B | 0.06B | 0.12B |
|
Divestments
|
| 0.12B | 0.09B | 0.09B | | 0.01B | 0.25B | 0.47B | | | | | | | | | 0.07B |
|
Change in Acquisitions & Divestments
|
0.17B | 0.20B | 0.07B | 0.66B | 1.15B | 1.35B | 0.30B | 0.13B | 0.23B | 0.85B | 0.77B | 0.42B | 0.30B | 0.01B | 0.02B | 0.01B | 0.07B |
|
Cash from Investing Activities
|
-3.58B | -11.36B | -13.96B | -3.45B | -2.80B | -2.79B | -5.53B | 0.05B | -1.72B | -0.72B | -0.44B | -1.02B | -1.01B | -3.55B | -0.59B | -0.65B | -1.18B |
|
Other financing activities
|
0.16B | 0.29B | 0.16B | -0.17B | -0.15B | 0.06B | 0.14B | 0.01B | | | | | | 0.08B | | | 0.01B |
|
Cash from Financing Activities
|
-6.67B | -2.91B | -1.57B | -3.86B | -7.94B | -6.57B | 0.81B | -14.45B | -1.25B | -5.64B | -4.84B | -2.97B | -5.96B | -2.07B | -2.89B | -3.08B | -2.06B |
|
Dividends Paid - Common
|
0.77B | 0.77B | 0.84B | 1.01B | 1.10B | 1.18B | 1.25B | 0.86B | 0.89B | 0.90B | 0.97B | 1.00B | 0.94B | 1.04B | 1.04B | 1.07B | 1.09B |
|
Change in Cash
|
3.13B | -2.35B | -2.89B | 3.26B | 0.86B | 2.97B | 2.30B | -11.14B | 0.71B | -1.83B | -0.63B | 0.33B | -0.56B | -1.15B | 0.09B | 0.02B | 0.46B |
|
Beginning Cash Balance
|
10.15B | 13.28B | 10.93B | 8.04B | 11.30B | 12.16B | 15.13B | 17.43B | 6.29B | 7.00B | 5.17B | 4.54B | 4.86B | 4.30B | 3.15B | 3.23B | 3.25B |
|
Free Cash Flow
|
9.68B | 7.79B | 8.10B | 6.87B | 8.41B | 8.48B | 3.42B | 2.82B | 3.27B | 3.98B | 3.98B | 3.74B | 5.83B | 3.70B | 2.98B | 3.16B | 2.80B |
|
Net Cash Flow
|
3.13B | -2.35B | -2.89B | 3.26B | 0.86B | 2.97B | 2.30B | -11.14B | 0.71B | -1.83B | -0.63B | 0.33B | -0.56B | -1.15B | 0.09B | 0.02B | 0.46B |