|
Net Income
|
-0.02B | -0.00B | 0.01B | -0.00B | -0.00B | 5.45B | 5.18B | 5.03B | 8.46B | 10.46B | -0.64B | -11.94B | -4.29B | -5.05B | -2.24B | -11.83B |
|
Depreciation and Depletion
|
1.46B | 1.51B | 1.46B | | | | | 1.42B | 1.55B | 1.56B | 1.57B | 1.53B | 1.49B | 1.40B | 1.33B | 1.35B |
|
Share-based Compensation
|
0.24B | 0.21B | 0.19B | 0.19B | 0.21B | 0.20B | 0.19B | 0.19B | 0.20B | 0.20B | 0.21B | 0.25B | 0.83B | 0.72B | 0.69B | 0.41B |
|
Cash from Discontinued Operations
|
-0.04B | -0.01B | 0.01B | -0.01B | -0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.21B | -0.51B | -0.50B | -0.69B | -0.53B | -0.32B | -0.36B | -0.37B | -0.29B | 0.26B | -0.33B | -1.46B | -0.36B | -0.40B | 0.41B | -0.53B |
|
Asset Writedowns and Impairment
|
0.15B | 0.17B | 0.12B | 0.08B | 0.10B | 0.23B | 0.17B | 0.09B | 0.11B | 0.09B | 0.44B | 0.41B | 0.10B | 0.11B | 0.05B | 0.11B |
|
Cash from Operations
|
5.60B | 2.95B | 4.02B | 7.51B | 8.18B | 8.86B | 9.36B | 10.50B | 13.35B | 15.32B | -2.45B | -18.41B | -3.42B | 3.51B | 5.96B | -12.08B |
|
Amortizatization of Intangibles
|
0.21B | 0.22B | 0.20B | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.01B | 0.02B | 0.01B | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.46B | 1.75B | 1.68B | 1.81B | 1.84B | 1.91B | 1.83B | 1.89B | 2.05B | 2.11B | 2.27B | 2.25B | 2.14B | 1.98B | 1.86B | 1.84B |
|
Change in Receivables
|
0.39B | -0.01B | 0.29B | 0.03B | 0.88B | 1.33B | 1.07B | -0.33B | 0.84B | 0.80B | -0.60B | -0.91B | 0.71B | -0.14B | 0.13B | 0.04B |
|
Change in Inventory
|
1.52B | 7.39B | 10.01B | 5.68B | 5.56B | 4.33B | 1.11B | -4.00B | 1.40B | -0.57B | 12.39B | 11.00B | 1.13B | -0.42B | 1.68B | 12.35B |
|
Change in Account Payables
|
1.14B | 0.31B | 3.17B | 1.20B | 3.35B | 3.15B | 1.19B | 0.62B | 0.13B | 0.00B | 1.60B | -5.36B | -3.78B | 0.84B | 1.67B | -0.79B |
|
Change in Accured Expenses
|
1.33B | 0.67B | 0.24B | 0.80B | 0.88B | -1.09B | 0.00B | 0.31B | 0.34B | 1.12B | 7.78B | 1.07B | -3.69B | 2.96B | 0.78B | 1.56B |
|
Change in Taxes
|
-0.61B | 0.82B | 1.26B | 1.60B | 1.45B | 1.32B | 0.48B | -0.73B | 0.66B | -0.18B | -2.48B | -2.58B | 0.73B | 1.35B | 0.04B | -0.57B |
|
Other Working Capital Changes
|
1.14B | 1.33B | 2.13B | 1.29B | 1.72B | 1.19B | 2.47B | -1.36B | 4.70B | 2.64B | -0.78B | -1.06B | 2.50B | -1.38B | 3.37B | 4.07B |
|
Capital Expenditures
|
1.19B | 1.12B | 1.71B | 1.70B | 2.10B | 2.24B | 2.45B | 2.61B | 1.74B | 1.72B | 1.83B | 1.30B | 0.98B | 1.22B | 1.53B | 2.23B |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.06B | 0.09B | 0.10B | 0.05B | 0.03B | 0.04B | 0.04B | 0.09B | 0.12B | 0.33B | 0.30B | 0.53B | 0.04B | 0.03B | 0.05B |
|
Change in Intangibles
|
| 0.00B | | 0.01B | 0.14B | | | | 0.13B | 0.07B | 0.13B | | | | | |
|
Acquisitions
|
0.64B | 0.93B | 0.04B | 0.12B | 0.03B | 0.16B | 0.03B | 0.30B | 0.32B | 3.23B | 0.46B | | 0.01B | | 0.07B | 0.05B |
|
Divestments
|
| | | | | | | | | | 0.46B | | | | | 0.12B |
|
Change in Acquisitions & Divestments
|
1.04B | 12.43B | 10.76B | 10.90B | 12.45B | 13.42B | 2.59B | 1.21B | 3.61B | 2.90B | 1.76B | 20.27B | 45.49B | 10.62B | 15.74B | 4.74B |
|
Cash from Investing Activities
|
-3.79B | -4.83B | 2.37B | -3.76B | -5.15B | 2.47B | -1.85B | -3.38B | -2.06B | -4.62B | -1.53B | -18.37B | 9.32B | 4.37B | -2.44B | -11.97B |
|
Other financing activities
|
0.01B | 0.02B | 0.04B | 0.04B | 0.13B | 0.11B | 0.16B | | | 0.04B | -0.01B | | | | 0.02B | -0.05B |
|
Cash from Financing Activities
|
4.09B | -1.96B | -1.70B | -3.48B | -4.25B | -8.59B | -7.92B | -9.59B | -11.35B | -11.72B | 5.74B | 34.95B | -5.60B | -1.27B | -5.49B | 25.21B |
|
Dividends Paid - Common
|
1.22B | 1.25B | 1.24B | 1.32B | 1.47B | 2.12B | 2.49B | 2.76B | 3.42B | 3.95B | 4.63B | 1.16B | | | | |
|
Exchange Rate Effect
|
0.04B | -0.01B | -0.00B | 0.02B | -0.03B | -0.09B | -0.03B | -0.03B | 0.08B | -0.05B | -0.01B | 0.09B | -0.04B | -0.07B | 0.03B | -0.05B |
|
Change in Cash
|
5.95B | -3.86B | 4.69B | 0.29B | -1.25B | 2.65B | -0.43B | -2.50B | 0.02B | -1.07B | 1.76B | -1.74B | 0.27B | 6.54B | -1.93B | 1.11B |
|
Beginning Cash Balance
|
3.27B | 9.21B | 5.36B | 10.05B | 10.34B | 9.09B | 11.73B | 11.30B | 8.79B | 8.71B | 7.73B | 9.49B | 7.78B | 8.07B | 14.62B | 12.69B |
|
Free Cash Flow
|
4.42B | 1.83B | 2.31B | 5.80B | 6.08B | 6.62B | 6.91B | 7.88B | 11.61B | 13.60B | -4.28B | -19.71B | -4.40B | 2.29B | 4.43B | -14.31B |
|
Net Cash Flow
|
5.90B | -3.84B | 4.69B | 0.27B | -1.22B | 2.73B | -0.40B | -2.47B | -0.06B | -1.02B | 1.76B | -1.82B | 0.31B | 6.62B | -1.96B | 1.16B |