|
Net Income
|
2.76B | 2.00B | 0.23B | 1.75B | 0.45B | 1.13B | -1.14B | 0.58B | 5.22B | | 9.86B | 3.97B | 13.10B | 14.35B | 14.79B | 14.74B | 14.97B | 16.07B |
|
Share-based Compensation
|
0.52B | 0.45B | 0.41B | 0.38B | 0.35B | 0.36B | 0.34B | 0.34B | 0.35B | | 0.40B | 0.52B | 0.56B | 0.54B | 0.53B | 0.55B | 0.56B | 0.48B |
|
Deferred Taxes
|
0.60B | 0.04B | 0.13B | -0.07B | -0.31B | -0.04B | -0.80B | -0.81B | -0.60B | | -1.84B | -0.41B | -0.60B | -0.26B | -0.40B | -0.45B | -0.24B | 0.15B |
|
Gains from Investment Securities
|
0.36B | 0.36B | -0.07B | -0.21B | -0.38B | 0.33B | 0.75B | 0.18B | 0.16B | | 0.43B | 0.31B | 0.11B | 0.14B | 0.23B | -0.28B | 0.51B | 1.65B |
|
Asset Writedowns and Impairment
|
| | | 1.58B | 0.31B | | | | | | | | | | | | 1.34B | |
|
Non-cash Items
|
| 4.00B | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
14.92B | 16.13B | 13.33B | 13.28B | 14.87B | 13.96B | 14.61B | 15.44B | 12.75B | | 14.87B | 15.24B | 17.40B | 18.37B | 16.72B | 16.85B | 19.85B | 17.82B |
|
Depreciation & Amortization (CF)
|
3.08B | 3.11B | 2.84B | 3.20B | 2.98B | 3.14B | 3.13B | 3.08B | 2.82B | | 2.83B | 2.82B | 3.01B | 2.73B | 2.81B | 2.71B | 2.90B | 2.85B |
|
Change in Receivables
|
-0.41B | 0.01B | 0.43B | 0.43B | 0.41B | -0.09B | -0.35B | -0.04B | 0.32B | | 0.18B | 0.28B | -0.63B | 0.34B | 0.69B | 0.31B | 0.77B | -0.04B |
|
Change in Inventory
|
-0.72B | -0.09B | 0.50B | -0.08B | 0.23B | -0.01B | -0.31B | -0.12B | -0.07B | | 0.19B | 0.24B | 0.64B | 0.31B | 1.25B | 0.12B | 0.07B | 0.32B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | -0.45B | 0.88B | -0.54B |
|
Change in Accured Expenses
|
-0.74B | 2.45B | 0.36B | -0.02B | 1.25B | 0.00B | 0.93B | 1.28B | -0.15B | | 1.39B | 1.86B | 1.92B | 1.39B | 1.43B | 0.31B | 1.81B | |
|
Other Working Capital Changes
|
0.76B | 0.36B | 1.22B | 0.44B | -0.07B | 1.56B | 0.98B | -0.20B | 0.04B | | -2.00B | 0.97B | 0.71B | 0.37B | 0.64B | 1.11B | 1.41B | |
|
Capital Expenditures
|
3.24B | 3.07B | 3.31B | 3.96B | 4.01B | 3.85B | 3.74B | 3.31B | 3.38B | | 3.72B | 3.35B | 3.07B | 2.79B | 3.16B | 3.06B | 3.32B | 3.77B |
|
Sales of Property, Plant and Equipment
|
1.09B | 3.07B | 0.23B | 2.89B | 0.58B | 0.58B | 4.50B | 0.43B | 0.57B | | 0.27B | 0.39B | 0.03B | 0.04B | 0.11B | 0.05B | 0.35B | 0.11B |
|
Acquisitions
|
0.37B | 0.42B | 0.47B | 0.13B | 1.15B | 0.02B | 0.14B | 0.19B | 0.02B | | 0.11B | 3.94B | 0.06B | 0.03B | 1.38B | 0.77B | 0.02B | 0.01B |
|
Divestments
|
| | | | | | | | -0.47B | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 0.02B | 1.20B | 1.35B | 1.49B | | 3.93B | 3.63B | 6.15B | | | | | |
|
Cash from Investing Activities
|
-2.35B | -0.60B | -3.48B | -1.09B | -6.29B | -4.10B | -2.89B | -5.58B | -6.68B | | -3.51B | -3.49B | 3.04B | -2.83B | -4.42B | -3.50B | -3.50B | -3.82B |
|
Other financing activities
|
0.68B | 0.66B | 1.20B | 1.73B | 3.45B | 2.09B | 2.83B | 2.67B | 2.47B | | 1.18B | 3.32B | 1.98B | 1.64B | 2.00B | 1.27B | 1.91B | 1.71B |
|
Cash from Financing Activities
|
-10.81B | -17.31B | -10.12B | -10.41B | -7.07B | -7.28B | -13.02B | -9.21B | -8.57B | | -14.38B | -9.99B | -8.37B | -21.53B | -14.88B | -12.15B | -14.86B | -14.04B |
|
Dividends Paid - Common
|
5.04B | 5.46B | 5.77B | 6.14B | 6.52B | 6.91B | 7.29B | 7.44B | 7.24B | | 7.31B | 7.50B | 7.79B | 8.26B | 8.77B | 9.00B | 9.31B | 9.87B |
|
Exchange Rate Effect
|
-0.28B | -0.12B | 0.16B | -0.11B | 0.00B | 0.04B | -0.41B | -0.38B | -0.03B | | 0.02B | -0.09B | -0.14B | 0.10B | -0.50B | -0.17B | -0.25B | 0.11B |
|
Change in Cash
|
1.47B | -1.90B | -0.11B | 1.67B | 1.51B | 2.62B | -1.71B | 0.27B | -2.53B | | -3.00B | 1.67B | 11.94B | -5.89B | -3.07B | 1.03B | 1.24B | 0.07B |
|
Beginning Cash Balance
|
3.31B | 4.78B | 2.88B | 2.77B | 4.42B | 5.93B | 8.55B | 7.83B | 8.10B | 7.43B | 5.57B | 2.57B | 4.24B | 16.18B | 10.29B | 7.21B | 8.25B | 9.48B |
|
Free Cash Flow
|
11.68B | 13.06B | 10.02B | 9.32B | 10.87B | 10.11B | 10.87B | 12.12B | 9.37B | | 11.15B | 11.89B | 14.33B | 15.58B | 13.57B | 13.79B | 16.52B | 14.04B |
|
Net Cash Flow
|
1.75B | -1.78B | -0.27B | 1.78B | 1.51B | 2.58B | -1.30B | 0.65B | -2.50B | | -3.02B | 1.76B | 12.08B | -5.99B | -2.58B | 1.20B | 1.49B | -0.04B |