|
Net Income
|
0.23B | 0.14B | 0.12B | 0.41B | 0.11B | 0.12B | 0.17B | | 0.23B | 1.78B | -3.41B | 0.29B | 0.51B | 0.75B | -0.54B | 0.27B | 0.84B | 1.09B | -0.99B | 0.26B | 0.23B | 0.25B | 0.29B | 0.31B | 0.24B | 0.27B | 0.29B | 0.31B | 0.26B | 0.28B | 0.31B | 0.36B | 0.26B | 0.33B | 0.32B | 0.38B | 0.28B | 0.35B | 0.32B | 0.39B | 0.32B | 0.34B | 0.35B |
|
Depreciation and Depletion
|
| | | | | | | | 0.20B | | | | 0.21B | | | | 0.22B | | | 0.24B | 0.24B | 0.73B | -0.26B | 0.26B | 0.26B | 0.78B | -0.25B | 0.28B | 0.29B | 0.84B | -0.26B | 0.28B | 0.28B | 0.85B | -0.27B | 0.30B | 0.31B | 0.92B | -0.28B | 0.32B | 0.33B | 0.99B | -0.33B |
|
Share-based Compensation
|
0.01B | -0.03B | 0.00B | | 0.01B | 0.00B | 0.03B | | 0.01B | 0.00B | -0.01B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.04B | 0.05B | 0.04B | | 0.02B | 0.02B | 0.03B | 2.51B | 0.08B | 2.71B | 1.81B | 1.84B | 0.06B | 1.94B | 2.03B | 2.05B | 0.07B | 2.19B | 2.25B | 0.04B | 0.04B | 0.12B | -0.04B | 0.04B | 0.02B | 0.09B | -0.02B | 0.02B | 0.03B | 0.09B | 0.01B | 0.02B | 0.02B | 0.09B | 0.07B | 0.02B | 0.02B | 0.08B | -0.01B | 0.05B | 0.04B | 0.12B | -0.03B |
|
Cash from Discontinued Operations
|
| | | | 0.35B | | | | 0.48B | 1.59B | -0.33B | | 0.53B | 1.58B | -0.56B | | 0.47B | | | 0.44B | 0.52B | 1.50B | 0.54B | 0.58B | 0.60B | 1.74B | -0.60B | 0.64B | 0.60B | 1.69B | | 0.68B | 0.70B | 2.09B | | 0.57B | 0.60B | 2.14B | -0.44B | 0.85B | 0.58B | 2.21B | -0.72B |
|
Change in Working Capital
|
0.08B | -0.08B | -0.03B | | 0.03B | 0.05B | -0.09B | | -0.01B | | | | 0.01B | | | | 0.03B | | | -0.11B | -0.02B | -0.25B | 0.06B | -0.07B | 0.03B | -0.10B | 0.02B | -0.02B | -0.03B | -0.32B | | -0.03B | 0.16B | 0.11B | | -0.10B | -0.03B | 0.18B | 0.07B | 0.05B | -0.10B | 0.03B | -0.08B |
|
Change in Accured Expenses
|
| | 1.06B | | 0.91B | 1.10B | 1.48B | 1.49B | 1.34B | 1.41B | 1.62B | 1.57B | 1.37B | 1.46B | 1.73B | 1.67B | 1.39B | 1.67B | 1.82B | 1.66B | 1.41B | 1.69B | 1.78B | 1.83B | 1.67B | 1.96B | 2.04B | 2.01B | 1.84B | 2.17B | 2.42B | 2.19B | 1.81B | 2.14B | 2.18B | 2.07B | 1.74B | 2.27B | 2.40B | 2.36B | 2.10B | 2.17B | 2.51B |
|
Other Working Capital Changes
|
-0.03B | 0.03B | 0.04B | | -0.01B | -0.02B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.92B | | | 0.48B | | | | 0.54B | | 1.99B | | | | 1.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.02B | | 0.02B | | | | 0.02B | | | | 0.03B | | | 0.02B | 0.02B | 0.07B | -0.03B | 0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.09B | -0.03B |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | | 0.01B | | | | 0.01B | | | | 0.01B | | | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.04B | -0.01B | 0.01B | 0.02B | 0.05B | -0.02B | 0.01B | 0.01B | 0.04B | -0.01B | 0.01B | 0.01B | 0.05B | -0.01B |
|
Amortization
|
0.38B | 1.54B | 4.80B | | -0.59B | 7.79B | 13.61B | 36.29B | | 13.47B | | 13.67B | 0.51B | 0.75B | 13.98B | 0.27B | 0.84B | 14.37B | -0.25B | 0.26B | 0.23B | 0.25B | 0.29B | 0.31B | 0.24B | 0.27B | 0.29B | 0.31B | 0.26B | 0.28B | | 0.36B | 0.26B | 0.33B | | 0.38B | 0.28B | 0.35B | 0.32B | 0.39B | 0.32B | 0.34B | 0.35B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.20B | | | | 0.21B | | | | 0.22B | | | 0.24B | 0.24B | 0.73B | -0.26B | 0.26B | 0.26B | 0.78B | -0.25B | 0.28B | 0.29B | 0.84B | -0.26B | 0.28B | 0.28B | 0.85B | -0.27B | 0.30B | 0.31B | 0.92B | -0.28B | 0.32B | 0.33B | 0.99B | -0.33B |
|
Capital Expenditures
|
| | | | | | | | -0.49B | | | | -0.56B | | | 0.56B | -0.61B | 3.12B | 0.68B | -0.83B | -0.52B | -1.99B | -5.10B | -0.60B | -0.61B | -1.82B | 5.55B | -0.68B | -0.65B | -1.99B | 5.81B | -0.67B | -0.70B | -2.09B | 6.34B | -0.79B | -0.78B | -2.48B | 0.36B | -1.03B | -1.07B | -3.14B | 0.96B |
|
Sales of Property, Plant and Equipment
|
0.44B | 0.01B | 0.27B | | | 0.00B | 0.03B | | 0.00B | | | | | | | | 0.74B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.03B | -0.02B | -0.02B | | -0.02B | -0.02B | 0.16B | | -0.05B | | | | -0.05B | | | | -0.02B | | | -0.04B | -0.04B | -0.11B | 0.05B | -0.03B | -0.03B | -0.10B | 0.31B | -0.04B | -0.05B | -0.12B | 0.39B | -0.03B | -0.03B | -0.09B | 0.29B | -0.03B | -0.04B | -0.10B | 0.02B | -0.04B | -0.05B | -0.16B | 0.04B |
|
Acquisitions
|
| | | | -0.25B | | 3.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | 1.71B | | | -0.61B | 1.72B | -0.59B | | 0.07B | -0.24B | 1.47B | | -0.58B | -0.24B | -0.95B | | | | | | | | | -0.70B | | -0.78B | 2.53B | -0.85B | | -0.96B | 2.58B | | | 0.22B | |
|
Cash from Investing Activities
|
| | | | -0.59B | | | | -0.55B | | | | -0.61B | | | | | | | -0.89B | -0.58B | -2.17B | 0.58B | -0.66B | -0.67B | -1.99B | 0.53B | -0.72B | -0.72B | -2.23B | 0.50B | -0.70B | -0.75B | -2.23B | 0.89B | -0.85B | -0.84B | -2.64B | 0.35B | -0.99B | -1.09B | -2.92B | 1.14B |
|
Other financing activities
|
0.03B | 0.03B | 0.01B | | 0.03B | 0.01B | 0.98B | 0.01B | -0.03B | 0.12B | 0.20B | 0.01B | 0.04B | -0.08B | 0.06B | 0.01B | -0.06B | 0.01B | 0.05B | 0.04B | -0.04B | -0.11B | 0.24B | -0.04B | -0.04B | -0.12B | 0.18B | 0.03B | -0.04B | -0.11B | 0.11B | -0.03B | -0.04B | -0.10B | -0.54B | -0.04B | -0.04B | -0.11B | -0.87B | -0.03B | 0.00B | 0.00B | 0.01B |
|
Cash from Financing Activities
|
| | | | 0.29B | | | | 0.02B | | | | -0.02B | | | | -0.58B | | | 0.36B | 0.14B | 0.76B | -0.29B | 0.13B | 0.29B | 0.22B | -0.28B | 0.27B | 0.10B | 0.71B | -0.26B | 0.29B | 0.16B | 0.56B | -0.54B | 0.23B | 0.23B | 0.69B | -0.36B | 0.35B | 0.32B | 0.84B | -0.45B |
|
Net Equity Issued and Repurchased
|
0.65B | 0.27B | | | 0.23B | 0.23B | | | 0.17B | | | | 0.15B | | | | 0.14B | | | 0.20B | 0.27B | 0.37B | 0.19B | 0.25B | 0.49B | 0.18B | | 0.29B | 0.27B | 0.30B | | 0.43B | 0.51B | 0.57B | | 0.42B | 0.41B | 0.66B | | 0.36B | 0.16B | 0.28B | |
|
Dividends Paid - Common
|
-0.00B | -0.00B | -0.01B | | -0.00B | -0.01B | 0.43B | | -0.02B | -0.06B | 0.63B | | -0.01B | | | -0.02B | -0.01B | -0.05B | 0.71B | -0.02B | -0.01B | -0.04B | 0.01B | -0.01B | -0.01B | -0.04B | 0.84B | -0.02B | -0.01B | -0.04B | 0.84B | -0.02B | -0.01B | -0.05B | 0.90B | -0.02B | -0.02B | -0.06B | 0.02B | -0.02B | -0.01B | -0.04B | 0.03B |
|
Exchange Rate Effect
|
-0.00B | 0.02B | 0.01B | | -0.00B | 0.00B | -0.00B | | -0.00B | -0.01B | 0.00B | | 0.00B | 0.02B | -0.01B | | -0.00B | | | 0.01B | -0.01B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | -0.00B | | 0.01B | 0.03B | -0.01B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | 0.01B |
|
Change in Cash
|
0.40B | -0.35B | -0.08B | | 0.05B | 0.00B | -0.02B | | -0.05B | | | | -0.11B | | | | -0.04B | | | -0.07B | 0.08B | 0.09B | -0.20B | 0.05B | 0.23B | -0.30B | -0.07B | 0.18B | -0.02B | 0.20B | -0.29B | 0.27B | 0.10B | 0.42B | -0.48B | -0.04B | -0.01B | 0.25B | -0.48B | 0.20B | -0.21B | 0.12B | -0.02B |
|
Free Cash Flow
|
| | | 0.48B | | | | | 0.49B | 1.99B | | | 0.56B | 1.58B | | -0.56B | 0.61B | -3.12B | -0.68B | 0.83B | 0.52B | 1.99B | 5.10B | 0.60B | 0.61B | 1.82B | -5.55B | 0.68B | 0.65B | 1.99B | -5.81B | 0.67B | 0.70B | 2.09B | -6.34B | 0.79B | 0.78B | 2.48B | -0.36B | 1.03B | 1.07B | 3.14B | -0.96B |
|
Net Cash Flow
|
| | | 0.48B | -0.30B | | | | -0.53B | 1.99B | | | -0.64B | 1.58B | | | -0.58B | | | -0.52B | -0.44B | -1.41B | 0.29B | -0.53B | -0.38B | -1.77B | 0.25B | -0.46B | -0.62B | -1.51B | 0.24B | -0.41B | -0.60B | -1.68B | 0.35B | -0.62B | -0.61B | -1.95B | -0.01B | -0.65B | -0.77B | -2.08B | 0.69B |