|
Net Income
|
-0.03B | 1.21B | 0.00B | 1.50B | 1.91B | 2.14B | 2.22B | 2.28B | 2.30B | 2.61B | 3.06B | 3.27B | 0.09B | 3.28B | 3.50B | 4.47B | 4.86B |
|
Share-based Compensation
|
0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.06B | 0.19B | 0.12B | 0.16B | 0.18B |
|
Deferred Taxes
|
0.13B | 0.05B | 0.05B | 0.14B | 0.01B | 0.05B | 0.10B | 0.03B | -0.01B | -0.14B | -0.09B | -0.01B | -0.23B | -0.04B | 0.06B | -0.01B | 0.03B |
|
Gains from Sales and Divestitures
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.11B | 0.05B | 0.04B | 0.22B | 0.03B | 0.29B | 0.23B | 0.03B | 0.02B | -0.03B | 0.23B | | | 0.22B | | 0.55B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.10B | | | | | | | |
|
Non-cash Items
|
| 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | |
|
Cash from Operations
|
1.15B | 2.27B | 1.98B | 1.92B | 3.06B | 2.60B | 3.01B | 2.96B | 3.63B | 3.03B | 4.09B | 4.07B | 4.56B | 3.06B | 4.08B | 6.06B | 6.12B |
|
Depreciation & Amortization (CF)
|
0.40B | 0.44B | 0.46B | 0.49B | 0.51B | 0.55B | 0.59B | 0.62B | 0.66B | 0.73B | 0.82B | 0.87B | 0.87B | 0.87B | 0.89B | 0.96B | 1.10B |
|
Change in Receivables
|
0.01B | 0.00B | 0.02B | 0.00B | 0.02B | -0.01B | 0.01B | 0.03B | 0.02B | 0.06B | 0.02B | 0.04B | 0.07B | 0.06B | 0.05B | -0.04B | 0.03B |
|
Change in Inventory
|
0.07B | -0.15B | 0.21B | 0.19B | -0.03B | -0.04B | 0.33B | 0.51B | -0.01B | 0.45B | 0.47B | 0.30B | -0.59B | 1.66B | -0.06B | 0.14B | 0.54B |
|
Change in Account Payables
|
-0.14B | 0.20B | 0.16B | -0.04B | 0.21B | -0.15B | 0.29B | 0.22B | 0.05B | 0.21B | 0.20B | 0.03B | 2.11B | -0.34B | -0.60B | 0.06B | 0.45B |
|
Change in Accured Expenses
|
-0.03B | 0.03B | 0.08B | 0.01B | 0.27B | -0.03B | 0.02B | 0.28B | 0.39B | 0.33B | 0.17B | 0.35B | 0.58B | 0.66B | -0.02B | 0.44B | 0.23B |
|
Change in Taxes
|
-0.01B | 0.15B | -0.01B | -0.00B | 0.18B | 0.01B | 0.14B | 0.07B | 0.15B | -0.09B | 0.04B | -0.13B | 0.05B | 0.10B | -0.13B | -0.06B | -0.03B |
|
Other Working Capital Changes
|
0.12B | 0.03B | 0.01B | 0.02B | 0.05B | 0.01B | -0.01B | 0.04B | 0.01B | 0.00B | -0.22B | -0.09B | 0.06B | -0.13B | 0.09B | -0.04B | -0.10B |
|
Capital Expenditures
|
0.58B | 0.43B | 0.71B | 0.80B | 0.98B | 0.95B | 0.91B | 0.89B | 1.02B | 1.06B | 1.13B | 1.22B | 0.57B | 1.04B | 1.46B | 1.72B | 1.92B |
|
Acquisitions
|
| | | | 0.19B | 0.00B | | 0.06B | 0.00B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.15B | 0.18B | 0.13B | 0.22B | 0.39B | 0.39B | 0.68B | 0.53B | 0.91B | 0.64B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Cash from Investing Activities
|
-0.57B | -0.56B | -0.65B | -0.81B | -1.29B | -1.05B | -0.95B | -1.06B | -1.21B | -1.01B | -0.62B | -1.46B | -0.58B | -1.05B | -1.47B | -1.72B | -2.48B |
|
Other financing activities
|
0.02B | 0.18B | 0.20B | 0.26B | 0.19B | 0.22B | 0.22B | 0.18B | 0.07B | -0.00B | -0.01B | | -0.07B | -0.03B | -0.03B | -0.03B | -0.04B |
|
Cash from Financing Activities
|
-0.77B | -0.58B | -1.22B | -1.34B | -1.48B | -1.14B | -1.56B | -2.20B | -1.59B | -2.30B | -3.10B | -2.41B | 3.23B | -6.20B | -3.31B | -4.21B | -3.84B |
|
Dividends Paid - Common
|
0.18B | 0.20B | 0.23B | 0.28B | 0.32B | 0.39B | 0.47B | 0.54B | 0.65B | 0.76B | 0.92B | 1.07B | 0.28B | 1.25B | 1.34B | 1.48B | 1.65B |
|
Exchange Rate Effect
|
-0.10B | 0.03B | 0.02B | -0.00B | 0.01B | -0.07B | -0.15B | -0.10B | 0.01B | 0.11B | -0.10B | -0.00B | 0.04B | -0.05B | -0.06B | -0.00B | -0.07B |
|
Change in Cash
|
-0.28B | 1.16B | 0.13B | -0.23B | 0.30B | 0.34B | 0.34B | -0.40B | 0.83B | -0.17B | 0.27B | 0.19B | 7.25B | -4.24B | -0.75B | 0.12B | -0.27B |
|
Beginning Cash Balance
|
0.73B | 0.45B | 1.61B | 1.74B | 1.51B | 1.81B | 2.15B | 2.49B | 2.10B | 2.93B | 2.76B | 3.03B | 3.22B | 10.47B | 6.23B | 5.48B | 5.60B |
|
Free Cash Flow
|
0.57B | 1.84B | 1.27B | 1.11B | 2.08B | 1.65B | 2.10B | 2.07B | 2.60B | 1.97B | 2.96B | 2.84B | 3.99B | 2.01B | 2.63B | 4.33B | 4.20B |
|
Net Cash Flow
|
-0.18B | 1.13B | 0.10B | -0.23B | 0.29B | 0.41B | 0.49B | -0.30B | 0.83B | -0.28B | 0.37B | 0.19B | 7.21B | -4.19B | -0.69B | 0.12B | -0.20B |