|
Net Income
|
1.06B | 1.00B | 1.01B | 0.86B | 0.04B | 1.22B | 0.75B | 1.18B | 1.70B | 1.92B | 1.67B | 1.50B | 1.74B | 2.24B | 2.28B | 2.75B |
|
Depreciation and Depletion
|
0.78B | 0.78B | 0.80B | 0.83B | 0.85B | | | | | | | | | | | |
|
Share-based Compensation
|
0.03B | 0.04B | 0.04B | 0.03B | 0.06B | 0.07B | 0.07B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.08B | 0.09B | 0.12B |
|
Deferred Taxes
|
-0.09B | 0.15B | 0.20B | 0.07B | -0.15B | -0.12B | 0.04B | 0.07B | -0.32B | 0.06B | 0.10B | 0.17B | -0.08B | 0.05B | 0.08B | 0.12B |
|
Gains from Sales and Divestitures
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 570.00 | 459.00 | 427.00 | 362.00 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
0.02B | 0.17B | 0.15B | -0.10B | 0.08B | 0.06B | -0.04B | -0.07B | 0.07B | 0.22B | 0.09B | -0.06B | -0.04B | 0.13B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
0.05B | 0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.06B | 0.05B | 0.07B |
|
Non-cash Items
|
1.30B | 1.27B | 1.46B | 1.44B | 2.33B | 0.99B | 1.75B | 1.78B | 0.16B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
2.36B | 2.27B | 2.47B | 2.29B | 2.46B | 2.33B | 2.53B | 3.00B | 3.18B | 3.57B | 3.87B | 3.40B | 4.34B | 4.54B | 4.72B | 5.39B |
|
Amortization of Goodwill
|
| | 0.00B | 0.00B | 0.51B | 0.01B | | | | | | | | | 0.17B | |
|
Amortizatization of Intangibles
|
| 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.13B |
|
Depreciation & Amortization (CF)
|
1.17B | 1.19B | 1.23B | 1.30B | 1.33B | 1.29B | 1.25B | 1.30B | 1.38B | 1.48B | 1.57B | 1.67B | 2.00B | 2.04B | 2.07B | 2.27B |
|
Change in Receivables
|
-0.03B | 0.16B | 0.11B | 0.13B | -0.04B | 0.27B | 0.18B | 0.08B | 0.27B | 0.02B | 0.05B | 0.18B | -0.03B | 0.33B | 0.16B | 0.31B |
|
Change in Accured Expenses
|
-0.06B | -0.06B | -0.13B | -0.06B | -0.03B | 0.12B | -0.10B | 0.19B | 0.13B | 0.20B | 0.24B | -0.04B | 0.21B | 0.39B | 0.09B | 0.28B |
|
Other Working Capital Changes
|
| -0.05B | 0.02B | 0.05B | 0.01B | 0.02B | -0.02B | 0.01B | -0.05B | 0.02B | 0.02B | -0.01B | 0.04B | 0.04B | 0.00B | -0.03B |
|
Capital Expenditures
|
1.18B | 1.10B | 1.32B | 1.51B | 1.27B | 1.15B | 1.23B | 1.34B | 1.51B | 1.69B | 1.82B | 1.63B | 1.90B | 2.59B | 2.90B | 3.23B |
|
Acquisitions
|
0.28B | 0.41B | 0.87B | 0.25B | 0.72B | 0.04B | 0.55B | 0.61B | 0.20B | 0.46B | 0.52B | 4.08B | 0.07B | 0.38B | 0.17B | 7.49B |
|
Divestments
|
0.03B | 0.04B | 0.04B | 0.04B | 0.14B | 2.25B | 0.14B | 0.04B | 0.10B | 0.21B | 0.05B | 0.89B | 0.10B | 0.03B | 0.08B | 0.16B |
|
Cash from Investing Activities
|
-1.25B | -1.61B | -2.19B | -1.83B | -1.90B | 0.99B | -1.61B | -1.93B | -1.62B | -2.17B | -2.38B | -4.85B | -1.89B | -3.06B | -3.09B | -10.60B |
|
Other financing activities
|
-0.05B | -0.04B | -0.06B | -0.05B | -0.06B | -0.12B | 0.17B | 0.19B | 0.18B | 0.15B | 0.16B | 0.17B | 0.20B | -0.00B | -0.01B | -0.08B |
|
Cash from Financing Activities
|
-0.46B | -1.27B | -0.57B | -0.53B | -0.69B | -2.07B | -2.19B | -1.08B | -1.36B | -1.51B | 1.96B | -1.56B | -2.90B | -1.22B | -1.52B | 5.16B |
|
Dividends Paid - Common
|
0.57B | 0.60B | 0.64B | 0.66B | 0.68B | 0.69B | 0.69B | 0.73B | 0.75B | 0.80B | 0.88B | 0.93B | 0.97B | 1.08B | 1.14B | 1.21B |
|
Exchange Rate Effect
|
0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | | | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B |
|
Change in Cash
|
0.66B | -0.60B | -0.28B | -0.06B | -0.14B | 1.25B | -1.27B | -0.01B | 0.20B | -0.11B | 3.46B | -3.00B | -0.45B | 0.25B | 0.11B | -0.07B |
|
Beginning Cash Balance
|
0.48B | 1.14B | 0.54B | 0.26B | 0.19B | 0.06B | 1.31B | 0.04B | -0.18B | 0.17B | 0.10B | 3.55B | 0.57B | 0.10B | 0.35B | 0.48B |
|
Free Cash Flow
|
1.18B | 1.17B | 1.15B | 0.79B | 1.18B | 1.18B | 1.29B | 1.66B | 1.67B | 1.88B | 2.06B | 1.77B | 2.43B | 1.95B | 1.82B | 2.16B |
|
Net Cash Flow
|
0.66B | -0.60B | -0.28B | -0.07B | -0.13B | 1.25B | -1.26B | -0.01B | 0.20B | -0.11B | 3.46B | -3.00B | -0.46B | 0.26B | 0.10B | -0.06B |