|
Net Income
|
| 0.76B | -0.01B | -0.12B | 0.01B | 0.07B | -0.12B | 1.73B | 2.52B | 2.57B | 4.39B | 2.55B | 5.04B | 2.26B | 4.49B | 4.11B |
|
Depreciation and Depletion
|
| 0.96B | 1.10B | 1.17B | 1.25B | 1.32B | 1.49B | 1.50B | 2.24B | 2.24B | 2.26B | 2.54B | 2.79B | 2.92B | 2.96B | 3.36B |
|
Deferred Taxes
|
| 0.20B | 0.37B | 0.00B | 0.13B | 0.53B | 0.01B | 0.03B | -2.22B | -0.11B | 0.87B | 0.33B | 0.87B | 0.74B | 1.05B | 0.53B |
|
Cash from Discontinued Operations
|
| | -0.00B | -0.04B | 0.01B | 0.02B | | | | | | | | | | |
|
Gains from Equity Investments
|
0.47B | 0.02B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.11B | 0.33B | 0.44B | 0.34B | 0.18B | 0.57B | 0.62B | 0.97B | 1.19B | 1.36B | 1.75B | 1.30B | 1.41B | 1.48B | 1.55B |
|
Asset Writedowns and Impairment
|
| 0.01B | 0.01B | 0.04B | 0.01B | 0.02B | 0.42B | 1.21B | 3.44B | 0.85B | 0.32B | | | 0.42B | 0.31B | 0.14B |
|
Cash from Operations
|
| 1.82B | 3.41B | 2.88B | 3.25B | 2.31B | 3.58B | 3.90B | 5.13B | 8.11B | 7.08B | 7.30B | 7.39B | 8.64B | 10.53B | 9.20B |
|
Amortization of Goodwill
|
0.01B | -0.00B | 0.01B | | | | -0.34B | | 0.08B | 0.79B | | | | 1.90B | | |
|
Amortizatization of Intangibles
|
0.02B | 0.02B | 0.03B | | 0.03B | 0.03B | 0.04B | 0.01B | | | | | | | | |
|
Amortization
|
| | | | | | 0.12B | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.99B | 1.16B | 1.24B | 1.33B | 1.43B | 1.59B | 1.68B | 2.44B | 2.51B | 2.56B | 2.77B | 3.07B | 3.32B | 3.42B | 3.77B |
|
Change in Receivables
|
| 0.85B | -0.12B | 0.12B | 0.77B | 0.08B | -0.55B | 0.33B | | | | | | | | |
|
Change in Inventory
|
| 0.12B | -0.09B | -0.04B | 0.31B | 0.17B | 0.25B | 0.28B | | | | | | | | |
|
Change in Account Payables
|
| 0.06B | -0.02B | 0.27B | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.62B | 0.43B | -0.32B | 0.81B | -0.74B | -1.15B | 0.30B | | | | | | | | |
|
Change in Taxes
|
0.19B | 0.23B | 0.42B | | | 0.01B | 0.06B | | | | | | | | | |
|
Other Working Capital Changes
|
0.20B | 0.41B | -0.41B | 0.66B | 0.40B | 1.54B | 0.51B | 0.28B | 0.26B | -0.71B | 0.20B | -0.07B | 1.17B | 0.01B | -1.71B | 0.10B |
|
Capital Expenditures
|
| 2.96B | 3.57B | 5.20B | 8.00B | 9.54B | 5.70B | 3.84B | 6.39B | 5.26B | 4.14B | 4.03B | 6.24B | 3.57B | 3.45B | 4.90B |
|
Sales of Property, Plant and Equipment
|
| | | 0.02B | 0.04B | 0.08B | 0.11B | 1.03B | 0.48B | 3.44B | 1.59B | 0.20B | 1.01B | | | |
|
Change in Intangibles
|
0.08B | 0.05B | 0.16B | 0.16B | 0.21B | 0.19B | 0.08B | 0.10B | 0.61B | 0.42B | 0.15B | 0.16B | 0.22B | 0.13B | 0.16B | 0.16B |
|
Acquisitions
|
| 0.83B | 0.03B | 0.34B | | 0.36B | 0.08B | 0.48B | 0.53B | | | 0.02B | 3.02B | 0.64B | 0.71B | 9.84B |
|
Divestments
|
-0.01B | 0.21B | | 0.32B | | 0.00B | | | 0.10B | 0.99B | 0.31B | 0.53B | 1.01B | 0.59B | 0.85B | 1.99B |
|
Change in Acquisitions & Divestments
|
0.12B | 0.08B | -0.00B | | | 0.00B | | | 0.45B | | | | | | | |
|
Cash from Investing Activities
|
| -3.79B | -5.14B | -6.21B | -9.16B | -10.78B | -6.22B | -3.86B | -8.51B | -2.33B | -3.51B | -3.86B | -8.50B | -4.05B | -4.48B | -14.87B |
|
Other financing activities
|
0.03B | 0.43B | 0.88B | 0.45B | 0.90B | 0.19B | 0.48B | 0.02B | 0.64B | 0.02B | -0.05B | -0.07B | -0.07B | -0.24B | -0.06B | -0.03B |
|
Cash from Financing Activities
|
| 1.90B | 2.05B | 4.40B | 4.93B | 8.85B | 2.41B | 0.63B | 2.68B | -5.79B | -3.58B | -3.56B | 0.99B | -4.18B | -2.12B | 2.59B |
|
Dividends Paid - Common
|
0.36B | 0.41B | 1.06 | 1.15 | 1.22 | 0.68B | 0.74B | 0.86B | 2.12B | 2.69B | 4.50B | 4.90B | 5.40B | 5.36B | 5.39B | 5.75B |
|
Exchange Rate Effect
|
0.03B | -0.01B | 0.03B | -0.01B | 0.02B | 0.05B | 0.11B | -0.01B | -0.06B | 0.05B | 0.03B | -0.01B | -0.00B | 0.04B | -0.16B | 0.17B |
|
Change in Cash
|
0.21B | -0.08B | 0.35B | 1.05B | -0.97B | 0.44B | -0.11B | 0.66B | -0.75B | 0.04B | 0.03B | -0.14B | -0.14B | 0.45B | 3.76B | -2.91B |
|
Beginning Cash Balance
|
-0.21B | 0.44B | 0.38B | 0.72B | 1.71B | 0.28B | 0.63B | -0.65B | 1.12B | 0.36B | 0.46B | 0.48B | 0.36B | 0.21B | 0.61B | 4.23B |
|
Free Cash Flow
|
| -1.14B | -0.16B | -2.32B | -4.75B | -7.23B | -2.12B | 0.06B | -1.26B | 2.85B | 2.94B | 3.27B | 1.15B | 5.06B | 7.08B | 4.30B |
|
Net Cash Flow
|
| -0.07B | 0.33B | 1.07B | -0.99B | 0.38B | -0.23B | 0.67B | -0.70B | -0.01B | -0.00B | -0.12B | -0.13B | 0.41B | 3.92B | -3.08B |