|
Net Income
|
-0.20B | -0.27B | -0.31B | 0.78B | 6.84B | 0.43B | 5.27B | 5.70B | 2.44B | -4.96B | 4.39B | 5.20B | 9.04B | -0.05B | -0.11B | 0.03B | 5.54B |
|
Depreciation and Depletion
|
| | | | | 0.61B | 0.62B | 0.62B | 0.68B | 0.78B | 0.67B | 0.77B | 1.00B | 1.30B | 1.40B | 1.40B | 1.30B |
|
Share-based Compensation
|
0.58B | 0.61B | 0.82B | 1.03B | 1.10B | 1.06B | 1.03B | 0.94B | 0.91B | 0.88B | 1.04B | 1.21B | 1.66B | 2.03B | 2.48B | 2.65B | 2.78B |
|
Deferred Taxes
|
-0.03B | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | 0.67B | | | | | | | | -0.17B | -0.40B | -0.09B | |
|
Gains from Sales and Divestitures
|
| -0.00B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.14B | -0.41B | 0.34B | 1.18B | 0.37B | 0.83B | 0.50B | 0.29B | 2.01B | 0.28B | 0.27B | 0.35B | 0.74B | 0.77B | 0.52B | 0.93B | 1.11B |
|
Asset Writedowns and Impairment
|
0.76B | 0.12B | 0.05B | 0.08B | 0.19B | 0.64B | 0.32B | 0.17B | 0.18B | 0.27B | 0.20B | 0.41B | 0.03B | 0.05B | 0.18B | 0.01B | 0.02B |
|
Non-cash Items
|
| 0.14B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
7.17B | 4.08B | 4.90B | 6.00B | 8.78B | 8.89B | 5.51B | 7.63B | 5.00B | 3.91B | 7.29B | 5.81B | 10.54B | 9.10B | 11.30B | 12.20B | 14.01B |
|
Amortization of Goodwill
|
| | 0.11B | 0.02B | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.64B | 0.67B | 1.06B | 0.90B | 1.02B | 1.15B | 1.21B | 1.43B | 1.46B | 1.56B | 1.40B | 1.39B | 1.58B | 1.76B | 1.81B | 1.71B | 1.60B |
|
Change in Receivables
|
3.08B | -0.02B | 0.14B | 0.46B | 0.68B | 0.28B | -0.55B | 0.23B | -1.10B | -0.73B | -1.37B | 1.53B | -0.43B | 2.07B | -2.47B | 0.77B | 0.36B |
|
Change in Inventory
|
0.07B | -0.08B | 0.06B | 0.25B | 0.30B | 0.15B | -0.09B | 0.05B | -0.20B | -0.34B | -0.27B | 1.16B | 0.62B | 3.14B | -0.01B | -0.01B | 0.14B |
|
Change in Account Payables
|
0.06B | 0.15B | -0.03B | 0.37B | 0.31B | 0.62B | -0.91B | 0.54B | -0.04B | -0.09B | -0.44B | 0.91B | 0.49B | 1.04B | -1.88B | 0.68B | 0.12B |
|
Change in Accured Expenses
|
0.98B | -0.23B | 0.57B | -0.34B | 0.75B | -0.62B | -0.33B | -0.13B | 2.34B | 1.00B | -2.38B | 0.53B | 1.09B | -1.04B | 0.00B | 1.05B | -0.23B |
|
Other Working Capital Changes
|
-0.14B | 0.19B | 0.17B | 0.25B | 0.21B | -0.29B | 0.79B | -0.31B | -0.23B | -0.23B | -0.13B | -0.25B | 1.65B | 2.27B | -0.60B | -0.23B | -0.97B |
|
Capital Expenditures
|
0.76B | 1.06B | 0.59B | 1.28B | 1.05B | 1.19B | 0.99B | 0.54B | 0.69B | 0.78B | 0.89B | 1.41B | 1.89B | 2.26B | 1.45B | 1.04B | 1.19B |
|
Sales of Property, Plant and Equipment
|
| | | 1.93B | 0.00B | 0.04B | 0.27B | 0.02B | 0.03B | | | | 0.00B | 0.01B | 0.13B | 0.01B | 0.01B |
|
Change in Intangibles
|
| | | | | | | 0.23B | | | | | | | | | |
|
Acquisitions
|
-0.05B | -0.09B | -3.62B | -0.83B | -0.19B | | | | | | | | | | | | |
|
Divestments
|
| | | | | 0.79B | | | | | | | | -0.02B | 1.38B | 0.00B | |
|
Change in Acquisitions & Divestments
|
5.27B | 10.44B | 10.66B | 9.86B | 13.49B | 13.59B | 15.08B | 14.39B | 41.72B | 9.19B | 0.20B | 2.40B | 5.55B | 2.62B | 1.57B | 2.68B | 5.75B |
|
Cash from Investing Activities
|
-5.46B | -0.84B | -4.49B | -6.88B | -1.58B | -1.64B | -3.57B | -3.49B | 20.46B | 2.38B | -0.81B | -5.26B | -3.36B | -5.80B | 0.76B | -3.62B | -0.80B |
|
Other financing activities
|
-0.08B | -0.04B | 0.18B | 0.17B | 0.23B | 0.28B | 0.10B | -0.03B | -0.15B | -0.11B | -0.10B | -0.13B | -0.04B | -0.03B | -0.06B | 0.02B | -0.01B |
|
Cash from Financing Activities
|
-0.83B | -2.40B | 1.52B | -0.76B | -4.84B | -5.48B | -2.26B | -5.75B | 5.57B | -31.50B | -6.39B | -5.71B | -6.80B | -7.20B | -6.66B | -9.27B | -13.20B |
|
Dividends Paid - Common
|
-1.09B | 1.18B | 1.36B | 1.61B | 2.09B | 2.63B | 2.93B | 3.05B | 3.25B | 3.47B | 2.97B | 2.88B | 3.01B | 3.21B | 3.46B | 3.69B | 3.81B |
|
Exchange Rate Effect
|
-0.01B | -0.00B | -0.01B | -0.02B | -0.01B | -0.00B | -0.02B | -0.00B | 0.05B | -0.04B | -0.03B | 0.02B | 0.03B | -0.11B | 0.03B | 0.01B | -0.02B |
|
Change in Cash
|
0.88B | 0.83B | 1.92B | -1.66B | 2.33B | 1.76B | -0.35B | -1.61B | 31.08B | -25.25B | 0.06B | -5.13B | 0.41B | -4.02B | 5.43B | -0.68B | -0.01B |
|
Beginning Cash Balance
|
1.84B | 2.72B | 3.55B | 5.46B | 3.81B | 6.14B | 7.91B | 7.56B | 3.95B | 37.03B | 11.78B | 11.84B | 6.71B | 6.79B | 3.02B | 8.53B | 5.53B |
|
Free Cash Flow
|
6.41B | 3.01B | 4.31B | 4.71B | 7.73B | 7.70B | 4.51B | 7.09B | 4.31B | 3.12B | 6.40B | 4.41B | 8.65B | 6.83B | 9.85B | 11.16B | 12.82B |
|
Net Cash Flow
|
0.88B | 0.83B | 1.93B | -1.64B | 2.35B | 1.77B | -0.33B | -1.61B | 31.04B | -25.21B | 0.09B | -5.16B | 0.38B | -3.90B | 5.40B | -0.69B | 0.02B |