|
Net Income
|
0.33B | 0.95B | 1.25B | 1.38B | 0.01B | 2.07B | 2.76B | 2.82B | 2.88B | 4.52B | 3.59B | 0.92B | 4.20B | 3.28B | 4.12B | 3.76B | 1.86B |
|
Share-based Compensation
|
0.08B | 0.11B | 0.15B | 0.15B | 0.14B | 0.18B | 0.21B | 0.22B | 0.18B | 0.25B | 0.31B | 0.25B | 0.32B | 0.27B | 0.30B | 0.31B | 0.32B |
|
Deferred Taxes
|
-0.07B | -0.04B | 0.11B | 0.06B | -1.05B | 0.01B | 0.02B | 0.27B | 0.10B | 0.71B | -1.50B | -0.03B | -0.15B | -0.04B | -0.06B | -0.01B | -0.09B |
|
Gains from Sales and Divestitures
|
| 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.05B | -0.08B | -0.03B | 0.42B | 0.54B | 0.77B | 1.07B | 0.88B | 1.39B | 1.18B | 0.47B | 1.70B | 0.76B | 1.16B | 1.29B | 1.37B | 0.72B |
|
Asset Writedowns and Impairment
|
0.22B | 0.07B | 0.04B | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.44B | 0.61B | 0.02B | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.39B | 1.70B | 1.61B | 1.75B | 2.91B | 0.61B | 3.75B | 4.70B | 4.25B | 11.94B | 5.05B | 1.60B | 5.99B | 4.40B | 6.01B | 6.10B | 4.75B |
|
Amortization of Goodwill
|
| | | | | | | | 0.09B | 0.04B | 0.01B | | | | | | |
|
Depreciation & Amortization (CF)
|
0.56B | 0.54B | 0.55B | 0.58B | 0.66B | 0.75B | 0.93B | 1.03B | 1.07B | 1.31B | 1.45B | 1.50B | 1.52B | 1.53B | 1.45B | 1.59B | 1.77B |
|
Change in Receivables
|
-0.06B | 0.03B | 0.09B | 0.09B | 0.07B | 0.08B | 0.08B | 0.06B | 0.10B | -0.13B | 0.20B | 0.00B | 0.04B | 0.33B | 0.00B | -0.02B | 0.09B |
|
Change in Inventory
|
-0.03B | -0.12B | 0.42B | 0.27B | -0.15B | -0.01B | 0.21B | 0.07B | -0.01B | 0.04B | 0.17B | 0.01B | 0.05B | 0.64B | -0.37B | -0.04B | 0.41B |
|
Change in Account Payables
|
-0.05B | -0.00B | 0.23B | -0.11B | 0.09B | 0.06B | 0.14B | 0.05B | 0.05B | 0.39B | 0.03B | -0.21B | 0.19B | 0.35B | 0.10B | 0.03B | 0.26B |
|
Change in Accured Expenses
|
0.06B | -0.02B | -0.08B | -0.01B | 0.05B | 0.10B | 0.12B | | | | | | | | | | |
|
Change in Taxes
|
0.06B | 0.00B | 0.10B | 0.20B | 0.30B | 0.31B | 0.09B | | -0.09B | 0.15B | 1.24B | -1.21B | 0.29B | -0.15B | 0.05B | -0.06B | 0.10B |
|
Other Working Capital Changes
|
-0.06B | 0.02B | 0.04B | 0.06B | 0.14B | -0.42B | -0.26B | -0.25B | 0.13B | 7.11B | 0.92B | -1.23B | -1.49B | -1.63B | -1.44B | -1.29B | -1.58B |
|
Capital Expenditures
|
0.45B | 0.45B | 0.53B | 0.86B | 1.15B | 1.16B | 1.30B | 1.44B | 1.52B | 1.98B | 1.81B | 1.48B | 1.47B | 1.84B | 2.33B | 2.78B | 2.31B |
|
Sales of Property, Plant and Equipment
|
0.04B | 0.01B | 0.12B | 0.01B | 0.02B | | | | | | | | 0.14B | 0.07B | 0.11B | 0.01B | 0.00B |
|
Acquisitions
|
| 0.01B | 0.06B | 0.13B | 0.61B | | 0.28B | | | 1.31B | | | | | | | 0.18B |
|
Divestments
|
| | | | 0.11B | 0.10B | 0.01B | 0.07B | 0.09B | 0.61B | 0.68B | | 1.18B | 0.06B | | | |
|
Change in Acquisitions & Divestments
|
0.11B | 0.21B | 0.43B | 1.80B | 0.98B | 1.45B | 0.60B | 0.68B | 1.00B | 0.05B | 0.06B | 0.07B | 0.35B | 0.07B | 0.62B | 0.77B | 0.39B |
|
Cash from Investing Activities
|
-0.42B | -0.79B | -1.02B | -0.97B | -1.41B | -0.82B | -1.52B | -2.22B | -0.85B | -2.36B | -1.01B | -1.71B | -0.32B | -2.15B | -2.27B | -2.70B | -2.49B |
|
Other financing activities
|
0.02B | 0.04B | 0.10B | 0.17B | 0.26B | 0.11B | 0.13B | -0.01B | -0.00B | -0.04B | -0.02B | -0.04B | | -0.01B | -0.01B | -0.01B | -0.01B |
|
Cash from Financing Activities
|
-0.64B | -0.35B | -0.61B | -0.75B | -0.11B | -0.62B | -2.26B | -1.87B | -3.08B | -3.24B | -10.06B | 1.71B | -3.65B | -5.64B | -2.99B | -3.72B | -2.30B |
|
Current Debt
|
-0.71B | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
-0.71B | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 0.17B | 0.39B | 0.51B | 0.63B | 0.78B | 0.93B | 1.18B | 1.45B | 1.74B | 1.76B | 1.92B | 2.12B | 2.26B | 2.43B | 2.58B | 2.77B |
|
Exchange Rate Effect
|
0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.03B | -0.15B | -0.00B | 0.01B | -0.04B | -0.05B | 0.06B | 0.09B | -0.25B | -0.01B | 0.06B | -0.03B |
|
Change in Cash
|
0.33B | 0.56B | -0.02B | 0.04B | 1.39B | -0.87B | -0.18B | 0.60B | 0.33B | 6.29B | -6.07B | 1.66B | 2.10B | -3.64B | 0.73B | -0.27B | -0.07B |
|
Beginning Cash Balance
|
0.27B | 0.60B | 1.16B | 1.15B | 1.19B | 2.58B | 1.71B | 1.53B | 2.13B | 2.46B | 8.76B | 2.69B | 4.35B | 6.46B | 2.82B | 3.55B | 3.29B |
|
Free Cash Flow
|
0.94B | 1.26B | 1.08B | 0.89B | 1.76B | -0.55B | 2.45B | 3.26B | 2.73B | 9.96B | 3.24B | 0.11B | 4.52B | 2.56B | 3.68B | 3.32B | 2.44B |
|
Net Cash Flow
|
0.33B | 0.57B | -0.02B | 0.03B | 1.39B | -0.83B | -0.03B | 0.60B | 0.32B | 6.33B | -6.02B | 1.60B | 2.02B | -3.39B | 0.75B | -0.32B | -0.04B |