|
Net Income
|
0.40B | 0.79B | 0.50B | 0.45B | 0.10B | 0.27B | 0.75B | 0.89B | 0.39B | 0.50B | 0.48B | 0.33B | 1.39B | 0.59B | 1.33B | -0.10B | 0.39B | 0.23B | 0.09B | 0.00B | 0.09B | 1.92B | -0.12B | 2.60B | | -0.02B | 0.02B | 0.03B |
|
Depreciation and Depletion
|
0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | | | | | | |
|
Deferred Taxes
|
0.01B | -0.07B | -0.05B | -0.01B | 0.14B | | -0.01B | -0.02B | -0.00B | 0.04B | 0.04B | -0.14B | 0.05B | -0.07B | -0.09B | 0.00B | -0.02B | -0.09B | -0.04B | -0.09B | -0.10B | -0.13B | -0.07B | -0.06B | -0.07B | -0.09B | -0.16B | -0.09B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.15B | -0.01B | 0.10B | -0.87B | -0.23B | -0.01B | 0.39B | 0.02B | 0.03B |
|
Gains from Investment Securities
|
0.02B | 0.08B | 0.08B | -0.01B | 0.07B | 0.00B | 0.02B | -0.31B | 0.05B | 0.07B | -0.04B | 0.08B | -0.08B | 0.04B | -0.04B | -0.14B | 0.01B | 0.05B | 0.04B | 0.03B | -0.06B | 0.17B | 0.04B | 0.20B | 0.08B | 0.00B | 0.11B | 0.01B |
|
Cash from Operations
|
-0.18B | 0.55B | 0.62B | 1.07B | 0.05B | 0.51B | 0.94B | 0.20B | 0.18B | 0.56B | 0.58B | 0.91B | -0.20B | 0.03B | 0.79B | 1.12B | 0.12B | 0.38B | 1.04B | 1.06B | 0.04B | 0.66B | 0.51B | 0.36B | 0.49B | 0.64B | 0.34B | 1.04B |
|
Depreciation & Amortization (CF)
|
0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.09B | 0.08B | 0.09B | 0.08B | 0.08B | 0.10B | 0.07B | 0.14B | 0.14B | 0.10B | 0.12B | 0.31B | 0.29B | 0.31B | 0.32B | 0.30B | 0.32B | 0.33B | 0.33B |
|
Change in Receivables
|
0.15B | 0.06B | -0.00B | -0.08B | 0.02B | -0.05B | 0.14B | -0.17B | 0.08B | 0.20B | 0.00B | -0.19B | 0.21B | 0.28B | -0.05B | -0.38B | 0.16B | 0.25B | -0.13B | -0.12B | 0.18B | 0.05B | -0.10B | -0.10B | 0.36B | 0.34B | -0.21B | -0.39B |
|
Change in Inventory
|
0.23B | 0.11B | -0.07B | -0.27B | 0.26B | 0.06B | -0.09B | 0.00B | 0.25B | -0.04B | 0.13B | 0.06B | 0.39B | 0.04B | 0.06B | -0.32B | 0.13B | -0.07B | 0.01B | -0.20B | 0.08B | -0.09B | -0.07B | -0.22B | 0.30B | 0.11B | 0.12B | -0.45B |
|
Change in Accured Expenses
|
-0.23B | 0.05B | -0.03B | -0.10B | -0.02B | 0.18B | 0.38B | -0.29B | 0.15B | 0.22B | 0.13B | 0.33B | 0.13B | -0.05B | 0.10B | -0.20B | -0.03B | 0.14B | 0.50B | -0.08B | -0.15B | 0.15B | -0.26B | 0.34B | 0.48B | -0.10B | -0.21B | -0.39B |
|
Other Working Capital Changes
|
0.03B | -0.04B | -0.03B | -0.01B | 0.05B | -0.01B | -0.09B | 0.10B | 0.04B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | -0.01B | -0.14B | 0.06B | 0.04B | -0.03B | 0.04B | 0.05B | | | | | | | |
|
Capital Expenditures
|
0.04B | 0.05B | 0.05B | 0.10B | 0.05B | 0.05B | 0.06B | 0.16B | 0.05B | 0.08B | 0.07B | 0.14B | 0.06B | 0.07B | 0.09B | 0.10B | 0.07B | 0.07B | 0.07B | 0.22B | 0.10B | 0.11B | 0.09B | 0.22B | 0.06B | 0.08B | 0.12B | 0.13B |
|
Acquisitions
|
| | | | | | | | 0.01B | 0.16B | 0.05B | 0.15B | 0.01B | 0.03B | 0.43B | 0.03B | 0.05B | 0.00B | 0.01B | 0.01B | 10.77B | 0.01B | 0.09B | 0.02B | 0.01B | 0.05B | 0.03B | 0.01B |
|
Divestments
|
0.00B | | | 0.01B | | | 0.30B | 1.08B | | 0.00B | 0.00B | 0.00B | 2.94B | 0.01B | | -0.04B | 0.04B | 0.00B | -0.18B | -0.01B | -0.00B | 4.88B | 1.34B | 2.78B | 0.01B | 0.03B | | 0.00B |
|
Cash from Investing Activities
|
-0.04B | -0.04B | -0.07B | -0.11B | -0.13B | 0.03B | 0.33B | 0.88B | -0.05B | -0.25B | -0.12B | -0.27B | 2.82B | -0.17B | -0.60B | -0.24B | -0.10B | -0.20B | -0.14B | -0.23B | -11.08B | -0.07B | -0.18B | 0.31B | -0.03B | -0.08B | -0.12B | -0.11B |
|
Other financing activities
|
-0.02B | -0.00B | -0.01B | 0.04B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.02B | -0.03B | -0.01B | -0.01B | 0.00B | -0.01B | 0.03B | -0.01B | -0.06B | -0.00B | -0.05B | -0.02B | 0.00B | | -0.01B | -0.02B | -0.00B | -0.00B | |
|
Cash from Financing Activities
|
-0.06B | -0.43B | -0.60B | -0.89B | -0.08B | 1.39B | -0.14B | -1.85B | -0.64B | -0.26B | -0.33B | -0.34B | -2.02B | -0.41B | -0.15B | -0.35B | -0.21B | -0.29B | -0.18B | 5.32B | 2.38B | -3.79B | -1.54B | -1.69B | -2.75B | -0.55B | -0.59B | -0.79B |
|
Dividends Paid - Common
|
0.00B | 0.00B | 0.00B | 0.02B | 0.01B | | 0.06B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.13B | 0.13B | 0.13B | 0.12B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | 0.17B | 0.18B | 0.16B | 0.20B | 0.19B | 0.19B | 0.19B |
|
Exchange Rate Effect
|
0.02B | -0.01B | -0.02B | 0.01B | -0.03B | 0.01B | 0.02B | 0.04B | -0.01B | 0.01B | -0.01B | -0.00B | -0.00B | -0.04B | -0.07B | 0.06B | 0.02B | -0.03B | -0.03B | 0.13B | -0.07B | -0.01B | 0.06B | -0.09B | 0.02B | 0.05B | -0.01B | 0.01B |
|
Change in Cash
|
-0.27B | 0.07B | -0.07B | 0.09B | -0.18B | 1.94B | 1.15B | -0.73B | -0.52B | 0.06B | 0.11B | 0.25B | 0.60B | -0.60B | -0.03B | 0.57B | -0.17B | -0.14B | 0.70B | 6.26B | -8.73B | 1.64B | -0.56B | 1.45B | -2.27B | 0.10B | -0.37B | 0.13B |
|
Free Cash Flow
|
-0.22B | 0.51B | 0.57B | 0.97B | -0.00B | 0.46B | 0.88B | 0.04B | 0.13B | 0.48B | 0.51B | 0.78B | -0.26B | -0.03B | 0.70B | 1.02B | 0.05B | 0.31B | 0.97B | 0.84B | -0.06B | 0.55B | 0.42B | 0.15B | 0.42B | 0.56B | 0.22B | 0.91B |
|
Net Cash Flow
|
-0.28B | 0.08B | -0.06B | 0.08B | -0.16B | 1.93B | 1.13B | -0.78B | -0.51B | 0.05B | 0.13B | 0.31B | 0.60B | -0.56B | 0.04B | 0.53B | -0.19B | -0.10B | 0.72B | 6.15B | -8.65B | -3.20B | -1.22B | -1.02B | -2.29B | 0.01B | -0.37B | 0.14B |