|
Net Income
|
| 0.00B | | 0.02B | | 0.02B | | 1.01B | | 0.12B | 0.01B | | -0.05B | 0.23B | | | | | | | | 1.34B | | 0.37B | | | | 0.24B | | 1.56B | -0.03B | 1.20B | 1.30B | 0.61B | 0.12B | 1.30B | 1.36B | 0.84B | -0.09B | 1.33B | 1.49B |
|
Depreciation and Depletion
|
| 0.08B | | | | | | | | | | | | | | | | | | | | -0.05B | | -0.11B | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.01B | -0.17B | -0.04B | 0.23B | -0.00B | -0.01B | 0.00B | 0.00B | 0.17B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | 0.40B | | | | | | | | -0.42B | | 0.09B | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | -0.00B | | -0.68B | | | | | | | | | | | | | | | | -0.00B | | | | | | | 0.02B | 0.04B | 0.03B | -0.00B | 0.12B | 0.01B | 0.05B | 0.02B | -0.13B | 0.18B | -0.13B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| 0.26B | 0.15B | 0.64B | 0.19B | 0.72B | 0.28B | 0.57B | 0.31B | | 0.47B | 0.16B | | 0.19B | 0.08B | 8.54B | 0.14B | 0.17B | 0.65B | 2.37B | 3.92B | 4.08B | 0.32B | 0.73B | 0.10B | 0.35B | 0.34B | 1.50B | 0.90B | 3.27B | | 0.21B | | | | | | | | | |
|
Cash from Operations
|
| | | | | 0.04B | | 0.06B | | 0.38B | 1.97B | | 0.14B | 1.97B | | | | | | | | | | 0.04B | | | | | | | -0.67B | 1.63B | 1.63B | 2.42B | -0.71B | 1.49B | 1.49B | 2.73B | -0.66B | 1.38B | 1.99B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | | | | | | | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.04B | 0.07B | 0.06B | 0.07B | 0.07B |
|
Amortization
|
12.46B | 14.23B | 13.03B | 14.03B | 14.12B | 2.02B | 13.40B | 1.91B | 13.26B | 0.06B | 13.15B | 12.72B | 0.22B | 0.74B | 13.84B | 0.72B | 14.21B | 15.59B | | | | | 18.18B | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.08B | | | | | | | | | | | | | | | | | | | | -0.05B | | -0.11B | | | | | | | 0.38B | 0.40B | 0.40B | 0.45B | 0.40B | 0.42B | 0.47B | 0.51B | 0.48B | 0.53B | 0.60B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 1.40B | -0.12B | -1.48B | 0.33B | 1.04B | 0.16B | -1.41B | 0.27B | 1.13B | 0.54B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | -0.20B | -0.08B | 0.12B | 0.27B | -0.10B | -0.13B | 0.18B | 0.14B | -0.03B | -0.08B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | 0.90B | -0.59B | 0.17B | -0.40B | 0.63B | -0.51B | 0.32B | -0.50B | 0.45B | -0.21B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | 0.23B | 0.28B | -0.43B | 0.00B | -0.04B | 0.54B | -0.58B | 0.07B | 0.18B | 0.38B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.07B | -0.07B | -0.07B | 0.08B | -0.23B | 0.46B | -0.60B | 0.21B | 0.04B | -0.48B |
|
Capital Expenditures
|
| | | | | -0.78B | | -0.75B | | 0.36B | -0.65B | | 0.27B | -0.54B | | | | | | | | | | | | | | | | | 0.33B | 0.44B | 0.40B | 0.64B | 0.51B | 0.62B | 0.51B | 0.94B | 0.65B | 0.66B | 0.59B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 1.11B | | | 0.16B | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.02B | 0.04B | 0.01B | 0.11B | 0.09B | 0.07B | 0.04B | 0.03B | 0.12B |
|
Acquisitions
|
| 0.26B | 0.15B | 0.64B | 0.19B | 0.72B | 0.28B | 0.57B | 0.31B | | 0.47B | 0.16B | | 0.19B | 0.08B | 8.54B | 0.14B | 0.17B | 0.65B | 2.37B | 3.92B | 4.08B | 0.32B | 0.73B | 0.10B | 0.35B | 0.34B | | 0.90B | | 0.15B | 0.21B | 0.36B | 0.08B | 2.21B | 0.32B | 1.33B | 1.05B | 0.58B | 0.06B | 2.47B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 2.23B | | 1.68B | | | | | | | 0.01B | 0.00B | 0.01B | 0.02B | 0.73B | 0.25B | -0.00B | 0.02B | 0.04B | 0.00B | 0.01B |
|
Cash from Investing Activities
|
| | | | | | | | | 0.69B | -1.14B | | 0.34B | -0.81B | | | | | | | | | | 1.72B | | | | | | | -0.49B | -0.48B | -0.76B | -0.66B | -2.10B | -0.52B | -1.79B | -1.89B | -0.96B | -0.83B | -2.91B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | |
|
Cash from Financing Activities
|
| 0.26B | | | | | | | | -0.62B | 1.34B | | 1.14B | 0.59B | | | | | | | | -0.02B | | -0.08B | | | | -0.03B | | -0.01B | -0.19B | -1.55B | 0.65B | -1.28B | -0.18B | -0.34B | -0.63B | -0.04B | 1.14B | -1.15B | 2.33B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.75B | | 0.18B | 0.75B | 0.48B | 0.24B | 0.24B | 0.02B | 0.48B | 0.25B |
|
Exchange Rate Effect
|
| | | | | -0.08B | | | | 0.02B | -0.07B | | | | | | | | | | | | | | | | | | | | 0.07B | 0.02B | -0.07B | 0.19B | -0.10B | 0.01B | 0.07B | -0.12B | 0.07B | 0.13B | |
|
Change in Cash
|
| | | | | | | | | 0.70B | 1.66B | | 1.87B | 1.54B | | | | | | | | | | | | | | | | | -1.29B | -0.38B | 1.45B | 0.67B | -3.08B | 0.64B | -0.87B | 0.68B | -0.41B | -0.48B | 1.41B |
|
Free Cash Flow
|
| | | | | 0.81B | | 0.80B | | 0.03B | 2.62B | | -0.14B | 2.50B | | | | | | | | | | | | | | | | | -1.00B | 1.20B | 1.23B | 1.78B | -1.22B | 0.86B | 0.98B | 1.79B | -1.30B | 0.72B | 1.40B |
|
Net Cash Flow
|
| 0.26B | | | | 0.04B | | 0.06B | | 0.44B | 2.16B | | 1.62B | 1.75B | | | | | | | | -0.02B | | -0.08B | | | | -0.03B | | -0.01B | -1.35B | -0.40B | 1.52B | 0.48B | -2.98B | 0.62B | -0.93B | 0.80B | -0.48B | -0.61B | 1.41B |