|
Net Income
|
1.89B | 2.46B | 3.41B | -0.01B | -0.02B | -5.87B | -0.30B | -0.21B | -1.21B | 0.41B | 0.09B | -0.15B | -1.10B | 0.01B | -0.22B | 0.01B | 0.01B |
|
Depreciation and Depletion
|
0.20B | 0.34B | 0.50B | 0.66B | 0.72B | 0.53B | 0.18B | 0.12B | 0.08B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
0.04B | 0.06B | 0.07B | 0.10B | 0.09B | 0.07B | 0.05B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
Deferred Taxes
|
-0.04B | 0.05B | 0.09B | -0.01B | 0.09B | -0.15B | 0.06B | -0.10B | 0.03B | -0.01B | -0.03B | | -0.00B | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | 0.01B |
|
Gains from Sales and Divestitures
|
| | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01B | -0.01B | 0.00B | 0.01B | -0.03B | -0.11B | -0.00B | -0.02B | | -0.00B | -0.01B | -0.01B | 0.01B | 0.02B | -0.01B | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | 2.75B | | | 0.50B | 0.01B | | 0.01B | 0.04B | | 0.23B | 0.01B | |
|
Non-cash Items
|
255.24B | 258.58B | 0.06B | | 0.03B | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.77B | -0.16B | -0.50B | -0.21B | 0.49B | 1.26B | 0.06B | 0.11B | | | | | | | | | |
|
Change in Receivables
|
| | -1.35B | 0.90B | -0.71B | -1.38B | -0.47B | -0.19B | -0.17B | -0.05B | -0.05B | -0.02B | -0.03B | -0.04B | -0.02B | 0.08B | -0.03B |
|
Change in Inventory
|
| | 0.04B | -0.41B | -0.43B | -0.36B | -0.12B | 0.02B | -0.12B | -0.02B | | | | | | | |
|
Change in Account Payables
|
0.45B | 0.61B | -0.22B | 0.09B | 0.30B | -0.59B | -0.24B | 0.03B | -0.18B | -0.08B | -0.01B | -0.02B | -0.01B | 0.00B | 0.00B | -0.01B | 0.01B |
|
Change in Accured Expenses
|
1.24B | 1.64B | -0.54B | 0.14B | -0.80B | -0.25B | -0.55B | -0.31B | -0.09B | -0.04B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | 0.01B |
|
Change in Taxes
|
-0.01B | 0.01B | -0.08B | 0.18B | 0.46B | -0.22B | -0.20B | -0.15B | -0.03B | 0.00B | -0.02B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B |
|
Other Working Capital Changes
|
0.77B | 0.16B | -0.50B | 0.23B | 0.28B | 0.04B | -0.12B | -0.26B | -0.14B | -0.04B | -0.04B | 0.04B | -0.08B | -0.05B | -0.03B | 0.05B | 0.02B |
|
Cash from Operations
|
1.45B | 3.04B | 4.01B | 2.91B | 2.30B | -0.16B | 0.81B | 0.26B | -0.22B | 0.70B | 0.10B | 0.03B | 0.08B | -0.03B | -0.26B | -0.00B | 0.02B |
|
Amortization of Goodwill
|
| | | 0.35B | 0.34B | | | | 0.06B | | | 0.02B | 0.59B | | 0.25B | 0.03B | |
|
Depreciation & Amortization (CF)
|
0.33B | 0.62B | 0.93B | 1.52B | 1.92B | 1.27B | 0.69B | 0.62B | 0.24B | 0.18B | 0.15B | 0.21B | 0.20B | 0.18B | 0.10B | 0.06B | 0.04B |
|
Capital Expenditures
|
0.83B | 1.01B | 1.04B | 0.90B | 0.42B | 0.28B | 0.09B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.01B | 0.05B | 0.35B | 0.00B | 0.10B | 0.00B | 0.00B | | | | 0.02B | | |
|
Change in Intangibles
|
0.69B | 0.42B | 0.56B | 2.22B | 1.00B | 1.08B | 0.42B | 0.07B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.01B | 0.01B |
|
Acquisitions
|
0.05B | 0.14B | 0.49B | 0.23B | 0.06B | 0.01B | 0.12B | 0.70B | 0.01B | | 1.40B | | | | | | |
|
Change in Acquisitions & Divestments
|
0.74B | 0.97B | 0.79B | 0.55B | 0.78B | 1.93B | 2.34B | 3.15B | 2.27B | 2.86B | 3.97B | 1.02B | 1.05B | 1.10B | 0.72B | 0.22B | 0.15B |
|
Cash from Investing Activities
|
-1.82B | -1.47B | -1.70B | -3.02B | -2.24B | -1.04B | -1.17B | -0.44B | 0.72B | -0.63B | -0.38B | -0.19B | -0.07B | 0.21B | 0.18B | 0.05B | 0.06B |
|
Other financing activities
|
0.01B | 0.00B | -0.00B | -0.00B | -0.01B | | -0.06B | 0.01B | -0.00B | | | | | | | | |
|
Cash from Financing Activities
|
0.03B | -0.84B | -2.09B | -0.15B | -0.04B | 1.22B | 0.02B | -0.08B | -0.72B | -0.01B | 0.01B | 0.01B | -0.23B | 0.01B | 0.01B | -0.17B | 0.00B |
|
Exchange Rate Effect
|
-0.00B | -0.01B | 0.02B | -0.00B | -0.01B | 0.01B | -0.00B | -0.02B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
-0.35B | 0.72B | 0.24B | -0.26B | 0.02B | 0.03B | -0.35B | -0.28B | -0.22B | 0.07B | -0.27B | -0.16B | -0.21B | 0.19B | -0.08B | -0.12B | 0.08B |
|
Beginning Cash Balance
|
1.18B | 0.83B | 1.55B | 1.79B | 1.53B | 1.55B | 1.58B | 1.23B | 0.96B | 0.75B | 0.82B | 0.53B | 0.42B | 0.19B | 0.38B | 0.30B | 0.19B |
|
Free Cash Flow
|
0.62B | 2.03B | 2.97B | 2.01B | 1.89B | -0.44B | 0.73B | 0.23B | -0.24B | 0.69B | 0.08B | 0.01B | 0.07B | -0.04B | -0.27B | -0.01B | 0.01B |
|
Net Cash Flow
|
-0.35B | 0.72B | 0.22B | -0.26B | 0.03B | 0.03B | -0.34B | -0.26B | -0.22B | 0.06B | -0.27B | -0.15B | -0.21B | 0.19B | -0.08B | -0.12B | 0.08B |