|
Net Income
|
512.00M | 605.00M | 586.00M | 361.00M | 469.00M | 430.00M | 438.00M | 327.00M | 296.00M | 58.00M | 383.00M | 293.00M | 322.00M | 420.00M | 398.00M |
|
Depreciation and Depletion
|
| | 69.00M | | 71.00M | 68.00M | 72.00M | 94.00M | 75.00M | 69.00M | 94.00M | 115.00M | 73.00M | 78.00M | 75.00M |
|
Share-based Compensation
|
35.00M | | | | 35.00M | 38.00M | 2.00M | 113.00M | 81.00M | 61.00M | 58.00M | 54.00M | 44.00M | 37.00M | 25.00M |
|
Deferred Taxes
|
20.00M | | | | 28.00M | -12.00M | -144.00M | 14.00M | -4.00M | -201.00M | -40.00M | -40.00M | -13.00M | -14.00M | 16.00M |
|
Gains from Investment Securities
|
5.00M | | | | | -12.00M | 23.00M | 29.00M | -5.00M | -14.00M | -17.00M | -33.00M | -16.00M | -17.00M | -21.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 68.00M | 510.00M | | | | | |
|
Cash from Operations
|
338.00M | | | | 802.00M | 742.00M | 674.00M | 950.00M | 287.00M | 440.00M | 249.00M | 793.00M | 428.00M | 621.00M | 294.00M |
|
Depreciation & Amortization (CF)
|
165.00M | 161.00M | 69.00M | | 152.00M | 148.00M | 153.00M | 174.00M | 149.00M | 141.00M | 182.00M | 150.00M | 136.00M | 142.00M | 141.00M |
|
Change in Receivables
|
60.00M | | | | -23.00M | 78.00M | 42.00M | -141.00M | 124.00M | 109.00M | 110.00M | -125.00M | 99.00M | -48.00M | 96.00M |
|
Change in Inventory
|
194.00M | | | | -17.00M | -126.00M | -132.00M | -74.00M | 63.00M | -14.00M | -62.00M | -169.00M | 66.00M | 51.00M | 27.00M |
|
Change in Account Payables
|
-126.00M | | -310.00M | | -54.00M | 455.00M | | 371.00M | | | | | | | |
|
Change in Accured Expenses
|
-161.00M | | | | -189.00M | 1,294.00M | -97.00M | 446.00M | -181.00M | -56.00M | -336.00M | 37.00M | -22.00M | 131.00M | -198.00M |
|
Change in Taxes
|
36.00M | | | | 272.00M | -479.00M | 154.00M | -278.00M | 27.00M | -71.00M | 53.00M | -70.00M | 62.00M | -91.00M | -51.00M |
|
Other Working Capital Changes
|
-68.00M | | | | 13.00M | 482.00M | -77.00M | 11.00M | 55.00M | -90.00M | 6.00M | 46.00M | -59.00M | -53.00M | -35.00M |
|
Capital Expenditures
|
37.00M | | | | 55.00M | 77.00M | 114.00M | 223.00M | 153.00M | 90.00M | 59.00M | 132.00M | 179.00M | 88.00M | 98.00M |
|
Sales of Property, Plant and Equipment
|
| | | | 14.00M | | | 7.00M | | | | | | | |
|
Cash from Investing Activities
|
-42.00M | | | | -41.00M | -77.00M | -105.00M | -265.00M | -152.00M | -85.00M | -56.00M | -132.00M | -167.00M | -90.00M | -104.00M |
|
Other financing activities
|
| | | | | -11.00M | -98.00M | -70.00M | -12.00M | 3.00M | 46.00M | 26.00M | 27.00M | 56.00M | 9.00M |
|
Cash from Financing Activities
|
-210.00M | | | | 7,388.00M | -8806.00M | -726.00M | -383.00M | -326.00M | -490.00M | -162.00M | -587.00M | -310.00M | -548.00M | -110.00M |
|
Dividends Paid - Common
|
216.00M | | | | | | 383.00M | 383.00M | 383.00M | 383.00M | 393.00M | 393.00M | 392.00M | 393.00M | 398.00M |
|
Exchange Rate Effect
|
3.00M | | | | 6.00M | -14.00M | -12.00M | 18.00M | -36.00M | -6.00M | 12.00M | -61.00M | 36.00M | 30.00M | -11.00M |
|
Change in Cash
|
89.00M | | | | 8,155.00M | -8155.00M | -169.00M | 320.00M | -227.00M | -141.00M | 43.00M | 13.00M | -13.00M | 13.00M | 69.00M |
|
Beginning Cash Balance
|
-89.00M | 838.00M | | 1,231.00M | 1,231.00M | 9,386.00M | 1,231.00M | 1,062.00M | 1,382.00M | 1,155.00M | 1,014.00M | 1,057.00M | 1,070.00M | 1,057.00M | 1,070.00M |
|
Free Cash Flow
|
301.00M | | | | 747.00M | 665.00M | 560.00M | 727.00M | 134.00M | 350.00M | 190.00M | 661.00M | 249.00M | 533.00M | 196.00M |
|
Net Cash Flow
|
86.00M | | | | 8,149.00M | -8141.00M | -157.00M | 302.00M | -191.00M | -135.00M | 31.00M | 74.00M | -49.00M | -17.00M | 80.00M |