|
Net Income
|
5.59B | 5.62B | 8.29B | 9.98B | 10.81B | 10.71B | 9.39B | 8.80B | 9.01B | 2.74B | 9.89B | 9.28B | 10.70B | 9.73B | 6.34B | 8.33B | 10.81B |
|
Depreciation and Depletion
|
0.26B | 0.30B | 0.37B | 0.49B | 0.55B | 0.61B | 0.71B | 0.87B | 1.00B | 1.17B | 1.23B | 1.38B | 1.54B | 1.97B | 2.53B | 3.13B | 3.87B |
|
Share-based Compensation
|
0.35B | 0.44B | 0.51B | 0.66B | 0.76B | 0.81B | 0.93B | 1.04B | 1.35B | 1.61B | 1.65B | 1.59B | 1.84B | 2.61B | 3.55B | 3.97B | 4.67B |
|
Deferred Taxes
|
0.40B | -0.51B | -0.25B | 0.27B | -0.18B | -0.25B | -0.55B | -0.12B | -0.44B | -0.85B | -1.19B | -0.98B | 8.63B | 1.66B | -2.19B | -2.14B | -2.21B |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Gains from Investment Securities
|
0.18B | 0.35B | 0.35B | 0.42B | 0.45B | 0.46B | 0.41B | 0.38B | 0.31B | 0.30B | 0.22B | 0.18B | 0.11B | 0.10B | 0.08B | 0.05B | 0.04B |
|
Asset Writedowns and Impairment
|
0.12B | 0.14B | 0.16B | 0.09B | 0.12B | 0.12B | 0.06B | 0.13B | 0.13B | 0.15B | 0.19B | 0.24B | 0.19B | | | | |
|
Cash from Operations
|
8.26B | 8.68B | 11.21B | 13.74B | 14.22B | 14.92B | 14.58B | 13.69B | 14.13B | 15.39B | 14.55B | 13.14B | 15.89B | 9.54B | 17.16B | 18.67B | 20.82B |
|
Amortizatization of Intangibles
|
1.71B | 1.97B | 2.43B | 2.43B | 2.38B | 2.30B | 2.15B | 1.64B | 1.45B | 1.62B | 1.69B | 1.59B | 1.38B | 1.15B | 3.58B | 3.01B | 2.31B |
|
Depreciation & Amortization (CF)
|
0.26B | 0.30B | 0.37B | 0.49B | 0.55B | 0.61B | 0.71B | 0.87B | 1.00B | 1.17B | 1.23B | 1.38B | 1.54B | 1.97B | 2.53B | 3.13B | 3.87B |
|
Change in Receivables
|
-0.34B | 0.36B | 0.73B | 0.01B | -0.27B | -0.02B | -0.21B | -0.10B | 0.07B | -0.27B | 0.27B | 0.45B | -0.33B | 0.87B | 0.15B | 0.96B | 0.65B |
|
Change in Inventory
|
| -0.07B | 0.03B | -0.15B | 0.07B | -0.06B | 0.10B | -0.09B | 0.09B | | | | | | | | |
|
Change in Accured Expenses
|
-0.69B | -0.36B | -0.12B | -0.72B | -0.54B | 0.05B | 0.25B | -0.01B | 0.23B | -0.26B | -0.10B | -0.50B | -0.02B | -0.73B | -0.28B | -0.59B | -0.61B |
|
Change in Taxes
|
0.14B | -0.08B | -0.10B | 0.05B | 0.04B | -0.32B | 0.39B | 0.31B | 0.73B | 8.15B | -0.45B | -0.44B | -1.49B | -0.40B | -0.15B | -0.13B | -0.66B |
|
Other Working Capital Changes
|
0.43B | 0.49B | 0.23B | 0.49B | 0.56B | 0.17B | 0.66B | 0.68B | 0.55B | 0.26B | 0.31B | -0.67B | -0.62B | -0.01B | 0.78B | 0.66B | -0.27B |
|
Capital Expenditures
|
0.53B | 0.23B | 0.45B | 0.65B | 0.65B | 0.58B | 1.39B | 1.19B | 2.02B | 1.74B | 1.66B | 1.56B | 2.13B | 4.51B | 8.70B | 6.87B | 21.21B |
|
Sales of Property, Plant and Equipment
|
| | 0.10B | | | | | | | | | | | | | | |
|
Acquisitions
|
1.16B | 5.61B | 1.85B | 4.70B | 3.31B | 3.49B | 6.24B | 0.65B | 11.22B | 1.72B | 0.36B | 0.12B | 0.04B | 0.15B | 27.72B | 0.06B | |
|
Change in Acquisitions & Divestments
|
8.40B | 11.22B | 27.12B | 35.59B | 30.16B | 28.84B | 20.00B | 21.25B | 15.19B | 20.37B | 17.30B | 12.57B | 27.06B | 26.15B | 1.11B | 0.57B | 0.78B |
|
Cash from Investing Activities
|
-2.60B | -10.32B | -6.08B | -8.38B | -5.96B | -7.54B | -19.05B | -5.15B | -21.49B | -5.62B | 26.56B | 9.84B | -13.10B | 11.22B | -36.48B | -7.36B | -21.71B |
|
Other financing activities
|
0.25B | 0.81B | 1.28B | 0.62B | 1.42B | 2.05B | 1.70B | 1.30B | 2.06B | 2.28B | 2.03B | 1.47B | 1.66B | 1.09B | 1.20B | 2.04B | 1.09B |
|
Cash from Financing Activities
|
-4.42B | 2.66B | 0.52B | -6.10B | -8.50B | -4.07B | 9.61B | -9.98B | 9.09B | -9.98B | -42.06B | -6.13B | -10.38B | -29.13B | 7.91B | -10.55B | 1.10B |
|
Dividends Paid - Common
|
0.25B | 1.00B | 1.06B | 1.21B | 1.43B | 2.18B | 2.25B | 2.54B | 2.63B | 3.14B | 2.93B | 3.07B | 3.06B | 3.46B | 3.67B | 4.39B | 4.74B |
|
Exchange Rate Effect
|
-0.50B | -0.11B | 0.60B | -0.47B | -0.11B | -0.16B | -1.19B | -0.12B | -0.09B | 0.06B | -0.16B | -0.12B | 0.45B | -0.35B | -0.21B | -0.07B | 0.12B |
|
Change in Cash
|
0.73B | 0.92B | 6.25B | -1.21B | -0.34B | 3.16B | 3.95B | -1.56B | 1.63B | -0.16B | -1.11B | 16.73B | -7.14B | -8.71B | -11.62B | 0.69B | 0.33B |
|
Free Cash Flow
|
7.73B | 8.45B | 10.76B | 13.10B | 13.57B | 14.34B | 13.19B | 12.50B | 12.11B | 13.65B | 12.89B | 11.57B | 13.75B | 5.03B | 8.47B | 11.81B | -0.39B |
|
Net Cash Flow
|
1.23B | 1.03B | 5.65B | -0.74B | -0.23B | 3.31B | 5.14B | -1.45B | 1.72B | -0.22B | -0.95B | 16.85B | -7.59B | -8.37B | -11.41B | 0.76B | 0.21B |