|
Net Income
|
| 0.94B | | 0.17B | | | 0.17B | 1.58B | 1.02B | 0.07B | 0.73B | 0.78B | 1.84B | -0.34B | 1.88B | 0.94B | 2.10B | -1.41B | 1.15B | 1.37B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | 0.29B | | | | 0.30B |
|
Deferred Taxes
|
| -0.01B | | 0.01B | | | 0.04B | 0.11B | 0.02B | -0.02B | 0.02B | -0.07B | 0.01B | 0.00B | -0.01B | 0.06B | -0.03B | 0.01B | -0.02B | -0.07B |
|
Cash from Discontinued Operations
|
| | | -0.01B | | | | -0.01B | | -0.00B | 0.29B | | -0.00B | -0.00B | -0.03B | 0.03B | 0.00B | -0.00B | -0.03B | |
|
Gains from Investment Securities
|
| 0.01B | | 0.02B | | | 0.03B | | | 0.09B | | | | 0.00B | | | | 0.03B | | |
|
Non-cash Items
|
| -0.00B | | 0.01B | | | 0.01B | -0.00B | 0.02B | 0.01B | -0.06B | -0.33B | 0.02B | 0.03B | 0.05B | -0.25B | 0.05B | 0.01B | -0.01B | 0.16B |
|
Cash from Operations
|
| 0.36B | | -0.10B | | | 0.32B | | | 0.25B | | | | 0.14B | | | | 0.14B | | |
|
Amortization
|
| | | | 0.09B | 2.16B | | 1.08B | 0.59B | 0.32B | -0.31B | -0.50B | -0.37B | 32.59B | 0.31B | | -0.25B | | -0.34B | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | 0.29B | | | | 0.30B |
|
Change in Account Payables
|
| | | | | | | | | -0.06B | -0.09B | | | -0.02B | 0.03B | | | | | |
|
Change in Accured Expenses
|
2.33B | | 3.30B | | 3.20B | 3.07B | | 6.47B | 2.78B | | 2.63B | 9.27B | | 9.21B | 10.98B | 3.15B | | | | 4.17B |
|
Change in Taxes
|
| | | -0.02B | | | -0.03B | | | -0.03B | | | | -0.01B | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | 0.13B | 0.20B | -0.06B | 0.05B | 0.21B | -0.05B | -0.11B | 0.04B | -0.02B | 0.01B | | 0.06B | -0.10B |
|
Capital Expenditures
|
| -0.07B | | -0.17B | | | -0.25B | -0.22B | -0.16B | -0.16B | -0.18B | -0.52B | -0.28B | -0.20B | -0.16B | -0.31B | -0.25B | -0.30B | -0.24B | -0.35B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 0.09B | | | | 0.31B | | |
|
Divestments
|
| 0.01B | 0.45B | | 0.21B | 0.65B | 0.09B | 0.66B | -0.23B | -0.10B | -0.05B | 0.48B | | -0.05B | -0.12B | 1.35B | | -0.04B | | |
|
Change in Acquisitions & Divestments
|
| | | -0.03B | | | -0.02B | 0.05B | 0.01B | -0.04B | -0.00B | -0.01B | 0.02B | -0.04B | -0.04B | 0.05B | 0.02B | -0.03B | -0.07B | -0.09B |
|
Cash from Investing Activities
|
| | | -0.21B | | | -0.18B | | | -0.10B | | | | | | | | | | |
|
Other financing activities
|
| 0.01B | | 0.01B | -0.29B | | 0.14B | | -0.36B | 0.05B | -0.31B | | | 0.04B | -0.17B | | | 0.06B | | |
|
Cash from Financing Activities
|
| -0.31B | | 0.42B | | | -0.03B | | | -0.23B | | | | -0.08B | | | | -0.18B | | |
|
Exchange Rate Effect
|
| 0.00B | 0.01B | 0.00B | -0.01B | -0.02B | -0.02B | 0.02B | 0.01B | 0.01B | -0.01B | 0.02B | -0.01B | -0.03B | 0.01B | -0.05B | 0.03B | 0.02B | 0.00B | -0.01B |
|
Change in Cash
|
| | 0.02B | | 0.00B | -0.04B | 0.10B | -0.17B | 0.01B | -0.06B | -0.09B | 0.11B | 0.02B | 0.01B | 0.02B | -0.02B | -0.04B | -0.08B | 0.02B | |
|
Free Cash Flow
|
| 0.44B | | 0.06B | | | 0.57B | 0.22B | 0.16B | 0.41B | 0.18B | 0.52B | 0.28B | 0.34B | 0.16B | 0.31B | 0.25B | 0.44B | 0.24B | 0.35B |
|
Net Cash Flow
|
| 0.06B | | 0.10B | | | 0.11B | | | -0.07B | | | | 0.06B | | | | -0.04B | | |