|
Net Income
|
-1.72B | 4.78B | 8.85B | 13.93B | 6.97B | 10.40B | 22.60B | 13.05B | 9.95B | 11.57B |
|
Asset Writedowns and Impairment
|
2.79B | 0.25B | 0.80B | 0.13B | 3.49B | | | | | |
|
Change in Working Capital
|
-0.29B | -0.10B | 0.42B | -1.20B | 0.07B | | | | | |
|
Change in Receivables
|
1.40B | -0.79B | -0.14B | -0.42B | 0.16B | | | | | |
|
Change in Inventory
|
0.53B | 0.29B | -0.48B | -0.59B | 0.03B | | | | | |
|
Change in Account Payables
|
-0.43B | 0.23B | 0.42B | 0.48B | -0.19B | | | | | |
|
Change in Taxes
|
0.99B | 1.57B | 3.96B | 4.24B | 4.15B | | | | | |
|
Cash from Operations
|
12.31B | 11.62B | 17.49B | 16.45B | 20.37B | 22.42B | 35.37B | 24.04B | 20.86B | 20.93B |
|
Depreciation & Amortization (CF)
|
4.64B | 4.79B | 4.38B | 4.01B | 4.38B | | | | | |
|
Capital Expenditures
|
4.68B | 3.01B | 4.48B | 5.43B | 5.49B | 6.19B | 7.38B | 6.75B | 7.09B | 9.62B |
|
Sales of Property, Plant and Equipment
|
0.10B | 0.35B | 0.14B | 0.59B | 0.05B | 0.04B | 0.06B | | 0.01B | 0.03B |
|
Divestments
|
-0.04B | 0.76B | 2.67B | 7.73B | -0.08B | 0.01B | 0.00B | 0.08B | | 0.43B |
|
Change in Acquisitions & Divestments
|
0.00B | 0.01B | -0.02B | -0.00B | 0.01B | -0.44B | 0.09B | 0.05B | -0.09B | 0.14B |
|
Cash from Investing Activities
|
-4.60B | -2.10B | -2.37B | 1.32B | -5.50B | -6.56B | -7.16B | -6.71B | -6.96B | -9.59B |
|
Other financing activities
|
0.01B | 0.10B | -0.01B | -0.05B | 0.00B | 0.00B | 0.01B | -0.03B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
-7.67B | -7.49B | -9.14B | -12.95B | -12.22B | -7.13B | -15.86B | -15.47B | -5.28B | -7.09B |
|
Dividends Paid - Common
|
4.39B | 3.08B | 4.65B | 5.77B | 10.71B | 6.82B | 16.48B | 12.14B | 6.93B | 7.55B |
|
Exchange Rate Effect
|
-0.16B | -0.04B | -0.01B | 0.15B | -0.05B | 0.17B | 0.10B | 0.01B | -0.02B | -0.10B |
|
Change in Cash
|
-3.05B | -1.17B | 2.36B | 0.34B | -2.86B | 2.35B | 2.42B | -6.03B | 2.90B | -1.19B |
|
Beginning Cash Balance
|
3.05B | 9.37B | 8.19B | 10.43B | 10.89B | 8.03B | 10.38B | 12.81B | 6.78B | 9.68B |
|
Free Cash Flow
|
7.63B | 8.61B | 13.01B | 11.03B | 14.89B | 16.23B | 27.98B | 17.29B | 13.78B | 11.30B |
|
Net Cash Flow
|
0.04B | 2.03B | 5.97B | 4.83B | 2.65B | 8.73B | 12.35B | 1.86B | 8.62B | 4.24B |