|
Net Income
|
| | | | -0.02B | 1.08B | 1.21B | 1.77B | 0.41B | 0.20B | 0.65B | 0.57B | 0.01B | -0.00B | -0.06B | -0.08B | -0.16B | -0.05B | 5.01B | 0.09B | 0.14B | 0.06B | 0.28B | 0.43B | 0.02B | 4.13B | -0.01B | -0.39B | 0.04B | 0.88B | 0.20B | 0.21B | 0.24B | 0.18B | -0.66B | 0.05B | -0.21B | -0.01B |
|
Depreciation and Depletion
|
0.57B | 0.59B | 0.58B | 0.53B | 0.71B | -1.26B | 0.95B | 0.28B | 0.29B | 0.27B | 0.96B | 0.26B | 0.25B | -0.08B | 0.17B | 0.17B | 0.17B | 0.03B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.13B | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 0.02B | 0.01B | -0.01B |
|
Deferred Taxes
|
| -0.27B | -0.10B | 0.14B | 0.53B | -2.04B | -0.03B | -0.15B | 0.14B | -0.63B | -0.37B | -0.19B | -0.10B | -0.11B | -0.16B | -0.15B | -0.17B | -0.21B | -0.10B | -0.05B | -0.03B | -0.07B | -0.25B | 0.19B | -0.07B | -0.03B | -0.01B | -0.02B | -0.01B | -0.27B | -0.01B | -0.05B | -0.01B | -0.02B | 0.05B | 0.00B | -0.08B | 0.04B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.18B | -0.34B | -0.07B | -0.06B | -0.11B | 1.31B | -0.03B | -0.41B | 0.16B | 1.36B | -0.03B | -0.04B | 0.15B | 0.77B |
|
Gains from Investment Securities
|
| | 0.24B | 0.24B | | 0.67B | -0.37B | -0.09B | -0.15B | 2.82B | -0.77B | 0.03B | 0.03B | -0.21B | -0.05B | 0.15B | -0.23B | 0.62B | -0.05B | -0.04B | -0.04B | -0.05B | -0.02B | 0.05B | 0.00B | 0.03B | -0.03B | -0.04B | -0.00B | 0.24B | 0.02B | 0.01B | -0.00B | 0.16B | 0.02B | 0.01B | 0.01B | 0.10B |
|
Asset Writedowns and Impairment
|
| 0.14B | | | | 0.62B | | | 0.04B | 0.09B | 0.10B | 0.06B | | -0.13B | 0.27B | 0.02B | 0.37B | -0.02B | 0.01B | | | | 0.09B | | | | | | | | | | | | | | | 0.07B |
|
Cash from Restructuring
|
| 0.14B | -0.00B | -0.01B | 0.18B | 1.62B | 0.26B | 0.19B | 0.29B | 0.36B | 0.29B | 0.20B | 0.08B | 0.02B | 0.40B | 0.02B | 0.38B | 0.04B | 0.00B | 0.01B | 0.00B | 0.04B | 0.10B | | | 0.05B | 0.01B | 0.02B | 0.01B | 0.06B | 0.04B | 0.01B | 0.01B | 0.00B | 0.05B | 0.00B | 0.02B | 0.08B |
|
Cash from Operations
|
| -6.68B | -0.08B | -0.03B | -2.42B | 1.76B | -2.14B | 2.09B | -0.32B | 5.10B | 0.03B | -0.08B | 0.88B | 0.58B | 0.72B | 0.80B | 1.27B | 1.30B | 0.38B | 0.44B | 0.84B | 0.19B | 0.21B | 0.28B | 0.58B | 0.18B | 0.41B | 0.40B | 0.74B | -0.70B | 0.49B | 0.53B | 0.50B | -0.75B | 0.38B | 0.38B | 0.50B | -0.70B |
|
Amortization of Goodwill
|
| | | | | | | | | | | 1.18B | | | 0.53B | 2.50B | 0.18B | -1.35B | | | | | | | | | | | | | | | | | 0.77B | | | |
|
Depreciation & Amortization (CF)
|
0.78B | 0.80B | 0.78B | 0.74B | 1.00B | -1.46B | 1.48B | 0.55B | 0.54B | -2.28B | 1.52B | 0.51B | 0.50B | 0.67B | 0.34B | 0.35B | 0.78B | 0.77B | 0.39B | 0.33B | 0.37B | 0.02B | 0.34B | 0.24B | 0.28B | 0.27B | 0.28B | 0.28B | 0.29B | -0.27B | 0.29B | 0.30B | 0.27B | -0.14B | 0.29B | 0.30B | 0.26B | -0.12B |
|
Change in Receivables
|
| 7.40B | 1.33B | 1.91B | 4.97B | 1.58B | 3.14B | 1.31B | -0.69B | -2.15B | 1.64B | 0.89B | -0.12B | -0.19B | 0.13B | -0.24B | -0.02B | -0.17B | 0.23B | 0.12B | 0.05B | -0.05B | 0.25B | -0.08B | 0.05B | -0.15B | -0.06B | -0.03B | -0.01B | -0.06B | 0.07B | 0.08B | -0.00B | -0.07B | 0.08B | 0.18B | 0.10B | -0.16B |
|
Change in Inventory
|
| | | | | -0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -0.46B | 0.48B | 0.34B | 0.80B | 1.00B | 0.41B | -0.34B | 0.28B | -0.15B | -0.73B | 0.04B | -0.11B | -0.24B | 0.24B | -0.20B | 0.01B | 0.13B | 0.09B | 0.14B | 0.15B | -0.16B | 0.30B | -0.21B | -0.06B | -0.17B | -0.03B | -0.09B | -0.07B | -0.04B | 0.08B | 0.04B | -0.01B | -0.15B | 0.06B | -0.01B | 0.09B | -0.08B |
|
Other Working Capital Changes
|
| 0.39B | 0.13B | 0.76B | -0.14B | -2.26B | 2.05B | 1.12B | 0.77B | -1.49B | 0.28B | 0.83B | -0.05B | 0.03B | -0.01B | -0.00B | -0.23B | 0.13B | 0.03B | 0.07B | -0.15B | -0.09B | 0.29B | -0.02B | -0.17B | 0.33B | 0.07B | 0.18B | -0.12B | 0.12B | -0.03B | -0.04B | -0.14B | 0.10B | 0.05B | -0.02B | -0.09B | 0.22B |
|
Capital Expenditures
|
1.06B | 0.93B | 0.75B | 0.80B | 0.75B | -1.75B | 0.78B | 0.81B | 0.97B | 1.28B | 1.14B | 0.66B | 0.29B | 0.38B | 0.48B | 0.24B | 0.20B | 0.27B | 0.28B | 0.22B | 0.21B | 0.08B | 0.25B | 0.10B | 0.15B | 0.16B | 0.23B | 0.12B | 0.12B | -0.17B | 0.21B | 0.10B | 0.07B | -0.09B | 0.25B | 0.12B | 0.12B | -0.15B |
|
Sales of Property, Plant and Equipment
|
| 0.07B | | | | 2.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| -0.86B | 0.03B | 0.01B | 3.97B | | | | -0.02B | | | | -0.01B | 0.19B | 0.07B | | | -0.00B | 0.01B | | 2.31B | 0.02B | -0.01B | | | | | | 1.76B | | | | 0.31B | -0.01B | | | | -0.01B |
|
Divestments
|
| 0.10B | 0.10B | 0.12B | 0.31B | 2.44B | 0.03B | 0.06B | 0.01B | 0.10B | 0.12B | 0.00B | 0.13B | 0.04B | 0.43B | | 0.58B | 0.03B | 0.03B | 0.14B | 0.11B | 0.51B | 0.01B | 0.28B | 0.06B | 10.59B | -0.01B | -0.01B | -0.04B | 1.30B | 0.01B | | -0.05B | -0.24B | | | | -0.27B |
|
Change in Acquisitions & Divestments
|
| 0.13B | 0.14B | 0.30B | 1.65B | 2.01B | 1.38B | 0.95B | 0.63B | 0.45B | 0.21B | 0.02B | 0.01B | 0.01B | | 0.00B | | | | | | | | | 0.01B | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 7.59B | -0.35B | 0.55B | 9.96B | 4.17B | 0.29B | -0.68B | -1.05B | -1.02B | -1.00B | -0.66B | -0.15B | -0.51B | -0.12B | -0.22B | 0.38B | -0.24B | -2.26B | 1.93B | -2.40B | 0.43B | -0.23B | 0.18B | -0.08B | 9.13B | -0.25B | 1.20B | -1.87B | 1.40B | -0.20B | -0.10B | -0.38B | 0.12B | -0.25B | -0.11B | -0.18B | 0.17B |
|
Other financing activities
|
| | | | -0.00B | -0.03B | -0.01B | 0.00B | -0.00B | 0.01B | | -0.01B | -0.00B | 0.00B | 0.00B | -0.01B | -0.04B | | -0.00B | | 0.00B | 1.08B | | -0.02B | -0.00B | -0.00B | | | -0.00B | -0.03B | | | -0.01B | -0.01B | | | 0.04B | -0.15B |
|
Cash from Financing Activities
|
| -1.22B | -0.26B | -0.43B | -0.62B | -5.24B | -1.54B | -2.06B | -0.88B | 2.57B | -1.03B | -9.63B | -0.24B | -0.65B | -0.34B | 1.39B | 4.78B | -2.59B | -2.46B | -2.80B | -0.67B | -1.67B | -0.26B | -0.40B | 0.20B | -7.18B | -0.21B | -0.16B | -1.98B | -0.60B | -0.69B | -0.84B | -0.13B | -0.16B | -0.21B | -0.18B | 1.54B | -2.90B |
|
Dividends Paid - Common
|
| 0.68B | 0.51B | 0.56B | 0.88B | 0.89B | 0.88B | -2.63B | 4.38B | 0.87B | 0.85B | 0.31B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.16B | 0.32B | | 0.15B | 0.17B | 0.33B | | 0.15B | 0.17B | 0.33B | | 0.16B | 0.16B | 0.32B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.08B |
|
Exchange Rate Effect
|
| -0.10B | 0.06B | 0.15B | 0.05B | 0.04B | 0.21B | -0.38B | -0.07B | -0.10B | 0.05B | -0.00B | -0.05B | 0.01B | -0.04B | 0.01B | 0.03B | 0.06B | -0.04B | 0.01B | -0.02B | -0.02B | -0.03B | -0.05B | -0.11B | 0.04B | -0.01B | -0.02B | -0.03B | 0.02B | -0.03B | -0.02B | 0.03B | -0.05B | 0.01B | 0.03B | -0.02B | -0.01B |
|
Change in Cash
|
| -0.41B | -0.63B | 0.24B | 6.93B | 0.85B | -3.18B | -1.03B | -2.33B | 6.55B | -1.96B | -10.37B | 0.45B | -0.57B | 0.20B | 1.99B | 6.47B | -1.47B | -4.38B | -0.42B | -2.24B | 0.34B | -0.30B | -0.24B | 0.41B | 1.84B | -0.14B | 1.36B | -3.25B | 1.06B | -0.46B | -0.84B | 0.18B | 0.21B | -0.09B | 0.08B | 1.95B | -3.07B |
|
Free Cash Flow
|
-1.06B | -7.60B | -0.83B | -0.82B | -3.17B | 3.51B | -2.91B | 1.28B | -1.29B | 3.82B | -1.11B | -0.74B | 0.59B | 0.20B | 0.24B | 0.56B | 1.07B | 1.03B | 0.10B | 0.22B | 0.63B | 0.10B | -0.04B | 0.18B | 0.42B | 0.03B | 0.17B | 0.28B | 0.62B | -0.53B | 0.29B | 0.42B | 0.43B | -0.66B | 0.13B | 0.27B | 0.38B | -0.55B |
|
Net Cash Flow
|
| -0.31B | -0.69B | 0.09B | 6.92B | 0.68B | -3.39B | -0.65B | -2.25B | 6.64B | -2.01B | -10.36B | 0.50B | -0.58B | 0.25B | 1.97B | 6.44B | -1.53B | -4.34B | -0.43B | -2.22B | -1.05B | -0.28B | 0.06B | 0.70B | 2.13B | -0.06B | 1.44B | -3.11B | 0.10B | -0.40B | -0.41B | -0.02B | -0.79B | -0.07B | 0.09B | 1.86B | -3.44B |