|
Net Income
|
-0.30B | 1.39B | 1.98B | 1.39B | 1.35B | 1.50B | 1.52B | 1.68B | 2.45B | 2.95B | 2.85B | 4.13B | 6.50B | 5.60B | 8.23B | 7.87B |
|
Depreciation and Depletion
|
0.19B | 0.20B | 0.21B | 0.23B | 0.26B | 0.26B | 0.27B | 0.31B | 0.36B | 0.36B | 0.36B | 0.42B | 0.37B | 0.45B | 0.65B | 0.84B |
|
Share-based Compensation
|
0.02B | 0.02B | 0.02B | 0.02B | 0.07B | 0.08B | 0.06B | 0.05B | 0.06B | 0.05B | 0.08B | 0.06B | 0.13B | 0.07B | 0.15B | 0.18B |
|
Deferred Taxes
|
-0.07B | -0.06B | 0.09B | -0.09B | -0.03B | -0.07B | 0.05B | 0.01B | -0.01B | -0.27B | -0.26B | -0.25B | -0.48B | -0.58B | -0.14B | -0.15B |
|
Gains from Sales and Divestitures
|
| | 0.05B | | | 0.00B | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | 0.01B | 0.27B | 1.79B | 1.20B | 0.63B | 1.04B | 2.72B | 1.20B | 0.63B | 0.75B | 0.78B | 1.41B | 1.77B | 2.76B | 1.17B |
|
Asset Writedowns and Impairment
|
0.13B | 0.08B | 0.08B | 0.17B | 0.22B | 0.20B | 0.23B | 0.08B | 0.14B | 0.25B | 0.25B | 0.23B | 0.21B | 0.28B | 0.52B | 0.59B |
|
Cash from Restructuring
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | |
|
Non-cash Items
|
0.12B | 0.11B | 0.06B | 0.05B | 0.05B | 0.00B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | | | | | |
|
Change in Working Capital
|
0.12B | -0.36B | 0.39B | -0.92B | -0.53B | -758.90 | 19.07 | -318.41 | -0.00B | -55.02 | 0.08B | 0.63B | 5.60B | 2.49B | -3.94B | 2.19B |
|
Change in Receivables
|
-0.12B | 1.02B | -0.36B | -0.32B | 0.26B | 0.21B | -0.27B | -0.23B | 1.33B | -0.24B | 0.28B | -0.61B | 2.01B | 2.39B | -1.03B | 0.15B |
|
Change in Inventory
|
0.23B | 0.96B | 0.37B | 0.46B | 0.69B | 0.37B | 0.10B | -0.01B | 0.33B | 0.59B | 0.45B | 0.84B | 0.55B | 2.12B | 1.77B | 1.99B |
|
Change in Account Payables
|
0.02B | 0.48B | -0.17B | -0.29B | 0.43B | -0.17B | -0.08B | 0.05B | 0.31B | 0.11B | -0.01B | 0.40B | 0.82B | 0.41B | -0.28B | 1.20B |
|
Change in Accured Expenses
|
0.01B | 1.17B | 0.79B | -0.19B | -0.08B | 0.05B | 0.26B | -0.03B | 0.11B | 0.27B | 0.09B | 0.06B | 0.40B | 0.45B | 0.24B | 0.67B |
|
Change in Taxes
|
0.11B | 0.05B | -0.10B | -0.04B | 0.09B | 0.01B | -0.01B | 0.10B | -0.18B | 0.01B | -0.22B | 0.16B | 0.25B | 0.03B | -1.01B | 0.74B |
|
Other Working Capital Changes
|
| 0.00B | 0.08B | -0.02B | 0.04B | 0.14B | 0.16B | -0.59B | 0.20B | 0.46B | 0.22B | 0.09B | 0.25B | 0.88B | 0.37B | 1.39B |
|
Cash from Operations
|
0.15B | 1.28B | 2.79B | 0.91B | 1.40B | 1.28B | 2.22B | 1.80B | 2.14B | 3.51B | 3.63B | 5.52B | 12.41B | 8.66B | 5.86B | 11.93B |
|
Depreciation & Amortization (CF)
|
0.21B | 0.21B | 0.22B | 0.24B | 0.30B | 0.32B | 0.33B | 0.39B | 0.49B | 0.48B | 0.50B | 0.59B | 0.54B | 0.60B | 0.80B | 0.98B |
|
Capital Expenditures
|
0.15B | 0.17B | 0.41B | 0.22B | 0.28B | 0.45B | 0.41B | 0.34B | 0.40B | 0.66B | 0.85B | 1.15B | 1.03B | 1.31B | 2.32B | 2.21B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | 1.42B | | | | 1.78B | 1.82B | 0.00B | 1.81B | 2.21B | 2.95B | 3.41B | 4.02B | 5.91B | 7.32B |
|
Change in Intangibles
|
| | -0.13B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.13B | 0.05B | 0.05B | 0.04B | 0.04B | 0.02B |
|
Acquisitions
|
| | | 0.01B | 0.59B | | | 2.85B | | | | 0.27B | | | 0.04B | |
|
Divestments
|
| | | | | | | | 0.02B | 0.10B | | | 0.38B | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.58B | 1.59B | 1.06B | 0.37B | 2.50B | 1.47B | 1.18B | 1.13B | 1.62B | 2.09B | 0.88B | 0.14B | 0.33B |
|
Cash from Investing Activities
|
-0.14B | -0.17B | -0.41B | -1.45B | -0.49B | -0.02B | -1.27B | -3.44B | -1.45B | -0.56B | -1.28B | -1.61B | -0.08B | -1.05B | -2.89B | -2.79B |
|
Other financing activities
|
0.00B | 0.20B | -0.20B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Cash from Financing Activities
|
-0.11B | 0.13B | -1.34B | -0.71B | -0.15B | -1.16B | -0.91B | 2.12B | -1.42B | -1.97B | -1.90B | -0.90B | -11.32B | -7.28B | -3.23B | -3.03B |
|
Non-Current Debt
|
| | 0.94B | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | 0.94B | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.13B | 0.12B | 0.23B | 0.24B | 0.29B | 0.33B | 0.33B | 0.48B | 0.61B | 0.68B | 1.47B | 1.27B | 1.57B | 2.61B | 2.53B | 2.62B |
|
Exchange Rate Effect
|
0.00B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.03B | 0.01B | 0.01B | -0.01B | 0.02B | -0.00B | -0.01B | 0.01B |
|
Change in Cash
|
-0.11B | 1.23B | 1.05B | -1.25B | 0.76B | 0.11B | 0.04B | 0.48B | -0.76B | 0.98B | 0.46B | 3.01B | 1.03B | 0.33B | -0.28B | 6.12B |
|
Beginning Cash Balance
|
1.64B | 1.41B | 2.63B | 3.54B | 2.33B | 2.91B | 2.65B | 2.65B | 3.42B | 2.58B | 3.45B | 4.21B | 6.92B | 7.09B | 7.82B | 7.49B |
|
Free Cash Flow
|
-0.01B | 1.10B | 2.38B | 0.69B | 1.12B | 0.83B | 1.81B | 1.46B | 1.74B | 2.85B | 2.78B | 4.37B | 11.38B | 7.35B | 3.54B | 9.72B |
|
Net Cash Flow
|
-0.11B | 1.23B | 1.05B | -1.25B | 0.76B | 0.10B | 0.03B | 0.48B | -0.73B | 0.98B | 0.45B | 3.01B | 1.01B | 0.33B | -0.27B | 6.12B |