|
Net Income
|
0.12B | -0.16B | 0.16B | -0.12B | -0.86B | 0.88B | -0.29B | -2.41B | 2.40B | -4.14B | -1.78B | -0.56B | -0.94B | -0.21B | -0.61B | -0.07B |
|
Depreciation and Depletion
|
0.02B | 0.02B | 0.05B | 0.05B | 0.11B | 0.19B | 0.21B | 0.19B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B |
|
Share-based Compensation
|
0.01B | 0.10B | 0.09B | 0.07B | 0.05B | 0.08B | 0.14B | 0.17B | 0.09B | 0.09B | 0.10B | 0.10B | 0.13B | 0.13B | 0.13B | 0.15B |
|
Deferred Taxes
|
-0.02B | -0.06B | -0.22B | -0.32B | -0.52B | 0.00B | -0.16B | -0.24B | -4.39B | -0.14B | -0.23B | -0.47B | -0.23B | -0.18B | 0.05B | 0.07B |
|
Gains from Sales and Divestitures
|
| | 0.00B | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00B | 0.01B | 0.06B | 0.03B | 0.02B | 0.08B | 0.09B | -0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.05B | 0.03B | 0.02B | 0.03B |
|
Asset Writedowns and Impairment
|
0.02B | 0.01B | | | | 0.14B | 0.30B | 0.42B | 0.71B | 0.57B | 0.07B | 0.11B | 0.23B | 0.01B | 0.05B | 0.03B |
|
Non-cash Items
|
| | 0.34B | 0.35B | | | | | | | | | | | | |
|
Cash from Operations
|
0.36B | 0.26B | 0.64B | 0.66B | 1.04B | 2.31B | 2.26B | 2.09B | 2.29B | 1.50B | 1.50B | 1.11B | 1.43B | -0.73B | 1.03B | 1.60B |
|
Amortization of Goodwill
|
| | | | | | | 1.08B | 0.31B | 2.21B | | | 0.47B | 0.62B | 0.49B | |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.00B | 0.02B | 0.03B | 0.04B | 0.09B | 0.07B | 0.14B | 0.12B | 0.15B | 0.08B | 0.06B | 0.06B | 0.06B | 0.10B | 0.07B | 0.06B |
|
Amortization
|
-0.56B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.15B | 0.25B | 0.61B | 0.99B | 2.02B | 1.61B | 2.47B | 2.87B | 2.86B | 2.82B | 2.08B | 1.82B | 1.55B | 1.39B | 1.26B | 1.27B |
|
Change in Receivables
|
0.03B | -0.03B | 0.16B | 0.18B | 0.30B | 0.57B | 0.63B | 0.03B | -0.42B | -0.22B | -0.04B | -0.17B | 0.23B | 0.06B | 0.20B | 0.22B |
|
Change in Inventory
|
0.03B | -0.01B | 0.01B | 0.08B | 0.12B | 0.19B | 0.28B | 0.16B | -0.01B | 0.01B | 0.21B | 0.08B | 0.02B | 0.20B | 0.32B | 0.27B |
|
Change in Account Payables
|
0.03B | -0.08B | -0.01B | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.03B | -0.05B | 0.04B | -0.01B | -0.08B | 0.32B | 0.33B | -0.14B | 0.39B | -0.12B | -0.15B | -0.47B | 0.12B | -0.07B | 0.16B | 0.36B |
|
Change in Taxes
|
0.00B | -0.01B | -0.02B | 0.02B | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.01B | -0.01B | 0.00B | -0.01B | -0.12B | 0.11B | 0.09B | -0.23B | -0.03B | 0.07B | -0.00B | -0.01B | 0.00B | 0.07B | 0.22B | -0.13B |
|
Capital Expenditures
|
0.01B | 0.02B | 0.06B | 0.11B | 0.12B | 0.29B | 0.23B | 0.23B | 0.17B | 0.16B | 0.27B | 0.30B | 0.27B | 0.22B | 0.21B | 0.34B |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.02B | 0.04B | 0.09B | 0.04B | 1.49B | 0.01B | 0.20B | 3.25B | | | | | | | |
|
Change in Intangibles
|
0.76B | 0.08B | 0.33B | 0.07B | 0.07B | 0.18B | 0.07B | 0.06B | 0.17B | 0.08B | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.00B |
|
Acquisitions
|
-0.20B | -0.31B | 2.46B | 3.49B | 5.25B | 1.10B | 15.46B | 0.02B | | -0.01B | 0.18B | | | 0.04B | 1.89B | |
|
Divestments
|
| | | | | 0.08B | | 0.20B | 3.25B | 0.03B | 0.04B | 0.02B | 0.67B | 0.01B | 0.01B | 0.01B |
|
Change in Acquisitions & Divestments
|
0.00B | 0.01B | 0.09B | 0.62B | 0.04B | 0.05B | 0.07B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B |
|
Cash from Investing Activities
|
-0.74B | 0.23B | -2.81B | -2.97B | -5.38B | -0.10B | -15.58B | -0.12B | 2.89B | -0.20B | -0.42B | -0.26B | 0.41B | -0.30B | -2.15B | -0.45B |
|
Other financing activities
|
0.03B | 0.00B | -0.05B | 0.03B | 0.12B | 0.05B | 0.10B | 0.10B | 0.11B | 0.10B | 0.03B | 0.04B | 0.05B | 0.07B | 0.04B | -0.01B |
|
Cash from Financing Activities
|
0.18B | -0.21B | 1.95B | 3.06B | 4.03B | -2.46B | 13.62B | -1.96B | -4.96B | -1.35B | 1.44B | -2.29B | -1.51B | -0.47B | 1.48B | -0.87B |
|
Net Equity Issued and Repurchased
|
0.00B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.15B | 0.36B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | |
|
Dividends Paid - Preferred
|
0.65 | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.03B | -0.03B | -0.05B | 0.04B | -0.03B | -0.00B | 0.02B | -0.02B | -0.02B | 0.01B | -0.04B |
|
Change in Cash
|
-0.20B | 0.28B | -0.23B | 0.75B | -0.32B | -0.28B | 0.27B | -0.06B | 0.26B | -0.07B | 2.52B | -1.43B | 0.30B | -1.53B | 0.37B | 0.24B |
|
Beginning Cash Balance
|
0.32B | 0.11B | 0.39B | 0.16B | 0.92B | 0.60B | 0.32B | 0.60B | 0.47B | 0.80B | 0.72B | 2.03B | 0.28B | 2.09B | 0.58B | 0.94B |
|
Free Cash Flow
|
0.35B | 0.25B | 0.58B | 0.55B | 0.93B | 2.02B | 2.02B | 1.85B | 2.12B | 1.34B | 1.23B | 0.81B | 1.16B | -0.95B | 0.82B | 1.26B |
|
Net Cash Flow
|
-0.20B | 0.28B | -0.22B | 0.75B | -0.31B | -0.25B | 0.30B | -0.00B | 0.21B | -0.05B | 2.52B | -1.44B | 0.32B | -1.50B | 0.36B | 0.28B |