|
Net Income
|
2.35B | 2.96B | 3.65B | 0.45B | 4.98B | 5.44B | 6.33B | 5.99B | 6.70B | 10.30B | 12.08B | 10.87B | 12.31B | 14.96B | 17.27B | 19.74B | 20.06B |
|
Share-based Compensation
|
0.12B | 0.13B | 0.15B | 0.15B | 0.18B | 0.17B | 0.19B | 0.22B | 0.23B | 0.33B | 0.41B | 0.42B | 0.54B | 0.60B | 0.77B | 0.85B | 0.90B |
|
Deferred Taxes
|
0.30B | 0.25B | 0.16B | -1.69B | 1.53B | -0.58B | 0.20B | -0.76B | 1.70B | -1.28B | 0.21B | 0.31B | 0.87B | -0.34B | -0.48B | -0.10B | 0.15B |
|
Gains from Equity Investments
|
| | | | | | | -0.01B | -0.21B | -0.01B | -0.17B | -0.04B | -0.15B | -0.04B | -0.14B | -0.14B | -0.03B |
|
Gains from Sales and Divestitures
|
| -0.00B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01B | 0.01B | 1.73B | 2.06B | 0.59B | 2.66B | 2.49B | 2.84B | 3.04B | 2.29B | 2.65B | 2.67B | 3.01B | 3.74B | 3.43B | 5.78B | 4.54B |
|
Asset Writedowns and Impairment
|
0.01B | 0.00B | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.25B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.56B | 2.69B | 3.87B | 5.01B | 3.02B | 7.21B | 6.58B | 5.57B | 9.32B | 12.94B | 12.78B | 10.44B | 15.23B | 18.85B | 20.75B | 19.95B | 23.06B |
|
Amortizatization of Intangibles
|
1.23B | 1.56B | 1.88B | 2.15B | 2.32B | 2.59B | 2.86B | 3.41B | 4.57B | 5.49B | 6.17B | 6.66B | 8.37B | 10.29B | 12.30B | 13.76B | 15.75B |
|
Depreciation & Amortization (CF)
|
0.23B | 0.27B | 0.29B | 0.33B | 0.40B | 0.43B | 0.49B | 0.50B | 0.56B | 0.61B | 0.66B | 0.77B | 0.80B | 0.86B | 0.94B | 1.03B | 1.22B |
|
Change in Receivables
|
0.10B | 0.01B | 0.08B | 0.16B | 0.04B | 0.05B | 0.02B | 0.07B | 0.05B | 0.07B | 0.33B | 0.04B | 0.34B | 0.10B | 0.25B | 0.24B | 0.54B |
|
Change in Inventory
|
-0.03B | 0.00B | -0.00B | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.00B | -0.02B | 0.03B | -0.02B | 0.04B | -0.06B | -0.01B | 0.04B | -0.03B | 0.00B | -0.02B | 0.02B | 0.09B | 0.07B | 0.03B | 0.11B | 0.07B |
|
Change in Accured Expenses
|
0.21B | 0.17B | 0.13B | -0.23B | 0.70B | 0.51B | 0.12B | 0.28B | 0.47B | 1.76B | 0.63B | 0.92B | 0.93B | 1.05B | 1.29B | -0.68B | -0.37B |
|
Change in Taxes
|
| | -0.03B | 0.07B | -0.04B | -0.05B | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.11B | 0.04B | 0.03B | -0.04B | 0.51B | 0.38B | 0.04B | 0.32B | 0.15B | -0.06B | 0.31B | 0.40B | 0.15B | 0.67B | 0.02B | 0.20B | -0.16B |
|
Capital Expenditures
|
0.31B | 0.24B | 0.35B | 0.38B | 0.47B | 0.55B | 0.41B | 0.52B | 0.71B | 0.72B | 0.76B | 0.74B | 0.70B | 0.97B | 1.06B | 1.26B | 1.48B |
|
Sales of Property, Plant and Equipment
|
| 0.00B | | 0.00B | | | 0.01B | | 0.01B | 0.01B | | | | | | | |
|
Acquisitions
|
| 1.80B | 0.27B | 0.00B | | 0.15B | 0.09B | 9.08B | 0.30B | 0.20B | 0.70B | 0.08B | 0.07B | 1.95B | | 0.92B | 0.89B |
|
Change in Acquisitions & Divestments
|
1.01B | 0.07B | 0.13B | 2.09B | 2.44B | 2.34B | 1.93B | 9.12B | 5.01B | 3.64B | 4.00B | 4.51B | 5.70B | 4.58B | 3.16B | 5.01B | 3.02B |
|
Cash from Investing Activities
|
1.83B | -1.90B | -2.30B | -2.41B | -1.16B | -0.94B | -1.44B | -10.92B | 0.73B | -3.08B | -0.59B | 1.43B | -0.15B | -4.29B | -2.01B | -1.93B | 0.71B |
|
Other financing activities
|
0.01B | 0.01B | 0.02B | 0.07B | 0.07B | 0.09B | 0.08B | 0.10B | 0.01B | | | -0.10B | | -0.20B | 0.20B | 0.17B | -0.05B |
|
Cash from Financing Activities
|
-2.75B | -1.54B | -3.30B | -2.65B | -1.75B | -6.48B | -3.60B | 7.48B | -5.92B | -10.79B | -12.06B | -3.97B | -14.41B | -12.70B | -17.77B | -20.63B | -18.96B |
|
Dividends Paid - Common
|
0.32B | 0.37B | 0.42B | 0.59B | 0.86B | 1.01B | 1.18B | 1.35B | 1.58B | 1.92B | 2.27B | 2.66B | 2.80B | 3.20B | 3.75B | 4.22B | 4.63B |
|
Exchange Rate Effect
|
0.00B | 0.01B | -0.01B | 0.01B | | -0.00B | 0.00B | -0.03B | 0.24B | -0.10B | -0.28B | 0.44B | -0.04B | -1.29B | 0.64B | 0.38B | 0.42B |
|
Change in Cash
|
-0.36B | -0.75B | -1.74B | -0.05B | 0.11B | -0.21B | 1.55B | 2.10B | 4.36B | -1.03B | -0.14B | 8.34B | 0.63B | 0.58B | 1.61B | -2.23B | 5.22B |
|
Free Cash Flow
|
0.25B | 2.45B | 3.52B | 4.63B | 2.55B | 6.65B | 6.17B | 5.05B | 8.61B | 12.22B | 12.03B | 9.70B | 14.52B | 17.88B | 19.70B | 18.69B | 21.58B |
|
Net Cash Flow
|
-0.36B | -0.76B | -1.73B | -0.06B | 0.11B | -0.21B | 1.55B | 2.13B | 4.13B | -0.93B | 0.13B | 7.90B | 0.67B | 1.86B | 0.98B | -2.61B | 4.80B |