|
Net Income
|
0.03B | 0.07B | 0.09B | 0.08B | 0.09B | 0.16B | 0.20B | 0.22B | 0.22B | 0.25B | 0.39B | 0.45B | 0.40B | 0.51B | 0.62B | 0.62B | 0.45B | 0.60B | 0.69B | 0.55B | 0.54B | 0.73B | 0.80B | 0.65B | 0.51B | 0.77B | 0.58B | 4.99B | 0.51B | 0.61B | 0.78B | 0.72B | 0.26B | 0.64B | 1.19B | 0.63B | 0.87B | 0.80B | 1.68B | 0.08B | -0.05B | 0.15B | -1.15B | 0.73B | -0.24B | 0.39B | 1.98B | 0.68B | 3.82B | -0.18B | -2.68B | 0.17B | -0.12B | 0.53B | -0.05B | 0.74B | 0.93B | 0.73B | 0.95B | 0.42B | 0.82B | 0.77B | 1.09B | 0.68B | 1.08B | 1.00B | -1.58B |
|
Depreciation and Depletion
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.06B | -0.06B | -0.07B | -0.07B | -0.07B | -0.08B | -0.09B | -0.09B | -0.10B | -0.10B | -0.11B | -0.11B | -0.12B | -0.12B | -0.12B | -0.12B | -0.12B | 0.14B | -0.13B | | | 0.14B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.13B | 147.67 | 0.12B | 0.18B | 0.18B | 224.00 | 0.18B | 0.24B | 0.17B | 0.23B | 0.21B | 0.26B | 0.21B | 0.30B | | 0.33B | 0.21B | 0.33B | 0.21B | 0.30B | 0.23B | 0.27B | 0.20B | | 0.18B | 0.28B | 0.16B | 0.21B | 0.15B | 0.15B | 0.10B | 0.15B | 0.15B |
|
Deferred Taxes
|
| | | | | | | | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | | | 0.08B | -0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | -0.10B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | 0.18B | | | | 0.26B | | | | | | | | | | | | | | | | | | | -0.15B | 2.16B | | | -0.36B | 2.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.01B | | | | 0.03B | | | | | | | | | | | | | | | | | | | 0.07B | 0.26B | | | 0.02B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27B |
|
Non-cash Items
|
| | | | | | | 0.07B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.04B | 0.08B | 0.11B | 0.11B | 0.06B | 0.18B | 0.19B | 0.27B | 0.15B | 0.32B | 0.28B | 0.53B | 0.38B | 0.48B | 0.59B | 0.54B | 0.35B | 0.52B | 0.70B | 0.68B | 0.59B | 0.66B | 0.79B | 0.87B | | | | | | | | | | | 1.63B | 1.48B | | | 1.65B | 1.29B | | | | 1.58B | 0.40B | 1.35B | 1.43B | 0.53B | 0.83B | 1.45B | 0.84B | 0.91B | 0.48B | 1.15B | 1.23B | 1.14B | 0.85B | 1.47B | 1.31B | 1.50B | 0.86B | 1.15B | 0.61B | 0.32B | -0.87B | -0.12B | 0.21B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | 0.40B | 0.25B | | | 0.61B | -1.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | 0.26B | | | | 0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | -0.06B | -0.06B | -0.07B | -0.07B | -0.07B | -0.08B | -0.09B | -0.09B | -0.10B | -0.10B | -0.11B | -0.11B | -0.12B | -0.12B | -0.12B | -0.12B | -0.12B | 0.14B | -0.13B | | | 0.14B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | -0.00B | | | 0.07B | 0.00B | | | | 0.06B | | | 0.00B | 0.00B | | | | 0.12B | 0.02B | 0.08B | 0.05B | 0.07B | 0.06B | 0.04B | 0.01B | -0.03B | 0.03B | 0.08B | 0.09B | -0.03B | 0.66B | 0.63B | 0.62B | 0.55B | 0.55B | 0.55B | 0.54B | | 538.00 | 524.00 | 0.52B | 0.51B | 512.00 | 0.51B | 489.00 | 5.07B | 5.21B | 699.00 | 718.00 | 226.00 | 0.20B | 252.00 | 0.28B | 0.25B | 0.23B | 0.23B | 0.23B |
|
Change in Accured Expenses
|
0.06B | 0.07B | 0.10B | 0.75B | | | | 0.20B | 0.22B | 0.26B | 0.36B | 0.03B | 0.36B | 0.41B | 0.49B | 0.04B | 0.59B | 0.76B | 0.94B | 1.21B | 1.33B | 1.55B | 1.83B | 2.11B | 2.16B | 2.59B | 3.16B | 2.80B | 2.88B | 2.96B | 3.14B | 3.17B | 3.22B | 3.26B | 0.42B | 0.21B | 4.28B | 4.81B | -0.02B | 0.39B | 5.04B | 5.21B | 4.91B | 4.64B | 4.38B | 4.53B | 4.65B | | 0.00B | 0.00B | 6.28B | 6.49B | 0.00B | 5.34B | 0.00B | 38.01B | 34.04B | 0.00B | 0.00B | 0.00B | 5.09B | 0.00B | 5.56B | 5.68B | 5.34B | 5.33B | 5.15B |
|
Other Working Capital Changes
|
0.00B | -0.01B | -0.02B | -0.04B | 0.02B | -0.04B | -0.01B | -0.07B | 0.04B | -0.04B | 0.06B | -0.15B | -0.02B | 0.02B | -0.06B | -0.02B | 0.06B | 0.00B | -0.10B | -0.10B | -0.06B | 0.02B | -0.04B | -0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | 0.48B | | | | 0.61B | | | | | | | | | | | | | | | | | | | -0.19B | 1.26B | | | -0.32B | 2.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | 0.14B | | | | 0.04B | | | | | | | | | | | | | | | | | | | -0.50B | 2.62B | | | -0.53B | 1.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | 0.60B | | | | 0.15B | | | | | | | | | | | | | | | | | | | -0.01B | 0.17B | | | -0.17B | 0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.15B | 0.01B | | | 1.60B | -0.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 1.12B | | | | 6.97B | | | | | | | | | | | | | | | | | | | 6.83B | 8.49B | | | 14.17B | 10.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | -0.80B | | | | -0.49B | | | | | | | | | | | | | | | | | | | -3.40B | -2.26B | | | -1.76B | -1.67B | | | | 1.46B | -1.79B | -1.25B | -0.97B | -0.21B | -1.12B | -1.89B | -2.46B | 0.33B | -0.47B | -0.55B | 1.13B | -0.86B | -4.78B | 1.01B | -1.56B | -1.86B | -0.43B | 1.95B | -1.99B | -0.77B | -0.17B | -1.19B | 0.42B |
|
Other financing activities
|
0.17B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.23B | 0.23B | 0.24B | 0.25B | 0.26B | 0.01B | 0.29B | 0.30B | 0.32B | | 0.36B | 0.37B | 0.38B | 0.50B | 0.46B | 0.49B | 0.53B | 0.59B | 0.63B | 0.89B | 0.93B | 1.00B | 1.03B | 1.10B | 1.15B | 1.22B | 1.31B | 1.45B | | 0.58B | 2.04B | 4.81B | 0.01B | | 5.18B | 5.27B | 5.21B | 5.49B | 5.65B | 5.91B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | 0.00B | | | | 1.53B | | | | | | | | | | | | | | | | | | | 1.81B | 0.12B | | | -2.05B | 2.46B | | | | -0.21B | -0.19B | -0.31B | -0.65B | 2.02B | 2.84B | 0.94B | 1.34B | -1.55B | 0.32B | 0.13B | -0.85B | -0.74B | -0.49B | 0.26B | -0.72B | -1.07B | 0.33B | -1.37B | -0.77B | -0.24B | 2.83B | -1.28B | 0.66B |
|
Exchange Rate Effect
|
| | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | 0.06B | -0.01B | | | 0.16B | 0.25B | | | | -0.06B | 0.03B | 0.00B | -0.03B | -0.04B | 0.04B | -0.07B | -0.01B | -0.10B | -0.03B | 0.20B | 0.29B | -0.21B | -0.01B | 0.09B | 0.02B | -0.06B | 0.02B | 0.01B | -0.12B | 0.09B | -0.00B | -0.03B | -0.03B |
|
Change in Cash
|
| | | | | | | | | | | -0.27B | | | | 1.49B | | | | | | | | | | | | | | | | | | | 0.03B | -0.68B | | | -2.00B | 2.03B | | | | 2.51B | -1.65B | -0.21B | -0.41B | 2.59B | 2.92B | 0.32B | -0.42B | -0.68B | 0.13B | 1.01B | 1.79B | -0.79B | -4.25B | 2.68B | -1.06B | -1.50B | 0.78B | 1.86B | -2.26B | -0.59B | 1.83B | -2.62B | 1.23B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | | | | 4.30B | -1.64B | | | | | | | | | | | | | | | | | | | 7.53B | | | | | | | | |
|
Free Cash Flow
|
0.04B | 0.08B | 0.11B | 0.11B | 0.06B | 0.18B | 0.19B | 0.27B | 0.15B | 0.32B | 0.28B | 0.05B | 0.38B | 0.48B | 0.59B | -0.07B | 0.35B | 0.52B | 0.70B | 0.68B | 0.59B | 0.66B | 0.79B | 0.87B | | | | | | | | | | | 1.82B | 0.21B | | | 1.98B | -0.80B | | | | 1.58B | | | 1.43B | 0.53B | 0.83B | | | 0.91B | | | | 1.14B | | 1.47B | | 1.50B | | | | 0.32B | | | |
|
Net Cash Flow
|
0.04B | 0.08B | 0.11B | 0.11B | 0.06B | 0.18B | 0.19B | 0.27B | 0.15B | 0.32B | 0.28B | -0.27B | 0.38B | 0.48B | 0.59B | 1.58B | 0.35B | 0.52B | 0.70B | 0.68B | 0.59B | 0.66B | 0.79B | 0.87B | | | | | | | | | | | 0.04B | -0.66B | | | -2.16B | 2.08B | | | | 2.84B | | | -0.18B | 2.35B | 2.55B | | | -0.31B | | | | -0.46B | | 2.74B | | -1.44B | | | | -0.69B | | | |