|
Net Income
|
0.19B | 0.36B | 0.26B | 0.27B | 0.36B | 0.21B | 0.27B | 0.33B | 0.25B | 0.31B | | 19,999.99B | | | 0.94B | | | 0.96B | | 1.20B | 1.17B | 1.07B | 1.16B | 1.05B | 1.17B | 1.33B | 1.37B | 1.36B | 1.24B | 1.51B | 1.42B | 1.46B | 1.37B |
|
Depreciation and Depletion
|
| -0.14B | -0.13B | 147.54B | -0.13B | -0.14B | 154.07B | -0.16B | | | 0.20B | 0.21B | 0.20B | | -0.35B | 0.32B | | -0.38B | | 0.39B | 0.31B | -0.31B | 0.46B | 0.32B | -0.52B | 0.34B | -0.52B | -0.51B | -0.48B | 0.31B | 0.61B | 0.31B | 0.30B |
|
Deferred Taxes
|
| -0.01B | 0.01B | -0.01B | -0.02B | 0.03B | -45.00B | 0.01B | | | | 0.00B | 0.01B | | -0.03B | -0.01B | | 0.02B | | 0.03B | -0.04B | -0.03B | -0.02B | 0.02B | 0.15B | 0.01B | -0.00B | -0.01B | 0.05B | 0.04B | 0.18B | -0.02B | 0.07B |
|
Cash from Discontinued Operations
|
| | 0.25B | 0.07B | | 0.19B | 0.06B | | | | | | -0.01B | | | -0.00B | | 0.01B | | -0.00B | -0.01B | | -0.01B | 0.00B | | -0.00B | -0.01B | -0.03B | 0.03B | 0.00B | 0.02B | -0.03B | |
|
Gains from Investment Securities
|
| | | | | | | | | | 0.01B | 0.01B | 0.02B | | | 0.00B | | 0.02B | | 0.03B | | | 0.10B | | | | 0.03B | | 0.94B | | 0.04B | | 0.10B |
|
Non-cash Items
|
| | | 0.15B | 0.15B | | | | | | 0.03B | 0.01B | 0.03B | | | 0.03B | | -0.13B | | 0.01B | -0.00B | | -0.01B | -0.06B | -0.33B | 0.02B | 0.04B | 0.05B | -0.25B | 0.05B | 0.10B | -0.01B | 0.16B |
|
Cash from Operations
|
| | | 0.22B | 0.18B | | | | | | 0.24B | 0.26B | 0.37B | | | 0.37B | | | | 0.44B | | | 0.38B | | | | 0.23B | | | | 0.38B | | |
|
Depreciation & Amortization (CF)
|
| -0.14B | -0.13B | 147.54B | -0.13B | -0.14B | 154.07B | -0.16B | | | 0.20B | 0.21B | 0.20B | | 0.12B | 0.32B | | -0.38B | | 0.39B | 0.31B | -0.31B | 0.46B | 0.32B | -0.52B | 0.34B | -0.52B | -0.51B | -0.48B | 0.31B | 0.61B | 0.31B | 0.30B |
|
Change in Account Payables
|
| | | | | | | | | | | | | 0.13B | | 0.17B | | | | | | | | -0.09B | | | | 0.03B | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | 2.33B | | | 3.30B | | 3.07B | | 6.47B | | | | 5.68B | | | | 3.15B | | | | 4.17B |
|
Change in Taxes
|
-0.00B | | -0.00B | -0.01B | -0.01B | | | | -0.00B | -0.02B | | | | | | | | -0.02B | | -0.03B | | | -0.04B | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | 0.13B | | | 0.05B | 0.21B | -0.05B | | 0.04B | -0.02B | 0.01B | | 0.06B | -0.10B |
|
Capital Expenditures
|
| | | | | | | | | | | -0.04B | -0.03B | | | -0.08B | | -0.24B | | -0.45B | -0.22B | | -0.48B | -0.18B | -0.52B | -0.28B | -0.82B | -0.16B | -0.31B | -0.25B | -1.48B | -0.24B | -0.35B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 0.01B | | | 0.13B | | 0.00B | | 0.00B | | | 0.38B | | | | 0.09B | | | | 0.33B | | |
|
Divestments
|
| | -0.02B | -0.03B | | -0.72B | -0.07B | | | | | | 0.08B | | | 0.01B | | 0.45B | | 0.12B | | | 0.07B | | | | 0.19B | | | | -3.07B | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 0.06B | 0.05B | 0.07B | | | 0.06B | | -0.03B | | 0.01B | 0.05B | | -0.03B | -0.00B | -0.01B | 0.02B | -0.02B | -0.04B | 0.05B | 0.02B | -0.17B | -0.07B | -0.09B |
|
Cash from Investing Activities
|
| | | | | | | | | | -0.04B | -0.43B | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | -0.28B | -0.02B | | 0.51B | -0.02B | | | | | | | 2.51B | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | -0.36B | 0.01B | -0.22B | | | -0.35B | | 0.04B | | 0.27B | | | -0.13B | | | | 0.51B | | | | 2.56B | | |
|
Exchange Rate Effect
|
| | | -0.00B | | -0.01B | -0.01B | | | | | -0.01B | 0.00B | | | 0.00B | | 0.01B | | -0.02B | 0.02B | | 0.02B | -0.01B | 0.02B | -0.01B | -0.03B | 0.01B | -0.05B | 0.03B | 0.07B | 0.00B | -0.01B |
|
Change in Cash
|
| | -0.05B | -48.90B | | -0.03B | 79.14B | | | | -0.16B | -0.17B | 0.15B | | | -0.06B | | 0.17B | | 0.09B | -0.17B | | 0.07B | | 0.11B | 0.02B | -0.15B | 0.02B | -0.02B | -0.04B | -0.13B | 0.02B | |
|
Beginning Cash Balance
|
| | | | | | | | | | | | -0.35B | | | | | -0.37B | | -0.15B | | | -0.04B | | | | | | | | | | |
|
Free Cash Flow
|
| | | 0.22B | 0.18B | | | | | | 0.24B | 0.30B | 0.40B | | | 0.45B | | 0.24B | | 0.89B | 0.22B | | 0.87B | 0.18B | 0.52B | 0.28B | 1.05B | 0.16B | 0.31B | 0.25B | 1.86B | 0.24B | 0.35B |
|
Net Cash Flow
|
| | | 0.22B | 0.18B | | | | | | -0.16B | -0.15B | 0.15B | | | 0.02B | | 0.04B | | 0.70B | | | 0.25B | | | | 0.74B | | | | 2.94B | | |