|
Net Income
|
1.43B | 1.64B | 2.03B | 7.41B | 1.92B | 2.02B | 3.84B | 4.04B | | 4.61B | -0.53B | | 3.37B | | 4.17B | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
| | | -1.26B | | | | -1.11B | | | -1.13B | | -1.28B | | -1.34B | | -1.18B | | -1.20B | | -1.25B | | -1.38B | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.71B | | | | 0.65B | | | 0.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.25B | -0.33B | -0.62B | -0.64B | -0.29B | -0.46B | -0.74B | -0.78B | | -0.79B | -0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-1.28B | -1.14B | | -1.16B | | -0.94B | | -1.43B | 0.77B | | | | | | | | | | | | 1.09B | | 1.15B | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | -0.19B | | | | -0.16B | | | -0.16B | | -0.16B | | | | | | -0.14B | | -0.15B | | -0.19B | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | 12.79B | | | | 14.31B | | | 15.17B | | 15.65B | | | | | | 15.54B | | 15.70B | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-0.38B | -0.50B | -0.43B | -0.44B | -0.46B | -0.55B | -0.99B | -1.04B | | -1.18B | 4.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.15B | 3.18B | 3.50B | 3.62B | 1.11B | 2.56B | 3.63B | 3.81B | | 3.46B | 2.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | -0.25B | | | | -0.24B | | | -0.26B | | | | | | -0.21B | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | -1.26B | | | | -1.11B | | | -1.13B | | -1.28B | | -1.34B | | -1.18B | | -1.20B | | -1.25B | | -1.38B | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.29B | -0.38B | -0.72B | -0.75B | -0.48B | -0.52B | -0.97B | -1.02B | | -1.29B | -0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.02B | -0.00B | 0.02B | 0.51B | 0.05B | 0.03B | 0.07B | 0.25B | | 0.03B | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.26B | -0.87B | -1.20B | -1.24B | 0.18B | -0.05B | 0.12B | 0.12B | | -3.26B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.01B | -0.02B | -0.01B | -0.01B | 0.62B | 0.38B | 0.96B | 1.00B | | -0.06B | 3.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
-0.01B | -0.04B | -0.06B | -0.06B | -0.01B | -0.10B | -0.11B | -0.12B | | -0.30B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.47B | -2.47B | -2.08B | -2.15B | -1.11B | -1.24B | -2.29B | -2.41B | | 0.02B | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | -1.95B | -1.58B | | | | | | | | | -1.92B | | -2.23B | | -2.20B | | -2.04B | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.26B | 0.03B | -0.25B | -0.26B | 0.10B | -0.35B | -0.26B | -0.27B | | 0.23B | -0.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.11B | -0.49B | -0.39B | -0.41B | -0.12B | 0.81B | 0.72B | 0.75B | | -0.57B | 2.96B | | | | | | | | -0.12B | | 0.02B | | -0.08B | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
3.08B | 3.32B | 4.25B | 3.95B | 3.82B | 3.15B | 2.84B | 2.50B | 2.83B | 3.38B | 1.05B | 4.84B | 3.86B | 4.18B | 3.02B | 4.69B | 2.55B | 2.68B | 2.45B | 3.32B | 3.64B | 5.34B | 3.99B | 4.76B | 3.69B | 4.26B | 4.63B | 5.35B | 6.61B | 6.59B | 3.91B | 5.77B | 4.41B | 5.44B | 4.47B | 5.35B | 6.56B | 6.74B |
|
Free Cash Flow
|
0.44B | 3.56B | 4.23B | 4.37B | 1.59B | 3.08B | 4.60B | 4.84B | | 4.75B | 2.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
0.63B | 0.69B | 1.41B | 1.46B | 0.61B | 1.70B | 2.29B | 2.41B | | 3.42B | 6.86B | | | | | | | | | | | | | | | | | | | | | | | | | | | |