|
Net Income
|
-0.41B | -0.48B | -0.10B | -134.00B | 49.00B | 243.85B | 0.24B | 0.32B | 0.37B | 0.68B | 0.30B | 0.29B | 0.24B | 0.32B | 0.18B | 0.18B | 0.21B | -0.65B | 0.18B | 0.21B | 0.25B | 0.27B |
|
Depreciation and Depletion
|
| | 0.33B | 0.35B | 0.36B | 0.37B | 0.36B | 0.36B | 0.36B | | 0.31B | 0.31B | 0.33B | | | | | | | | | |
|
Deferred Taxes
|
-0.05B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | | 0.01B | 0.02B | 0.01B | | 0.01B | | | | 0.12B |
|
Cash from Discontinued Operations
|
| | | | | | | | | 0.40B | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | -0.00B | | | | -0.01B | | | | | | | | -0.00B | -0.01B | -0.06B | | -0.03B | -0.07B | -0.11B | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | -0.01B | -0.00B | -0.01B | | 0.11B | -0.00B | -0.01B | -0.01B | |
|
Non-cash Items
|
-0.06B | -0.05B | | 0.13B | 0.00B | 0.02B | 0.04B | 0.02B | -0.03B | 0.02B | 0.03B | 0.05B | | 0.05B | 0.03B | 0.04B | | 0.07B | | | | 0.04B |
|
Change in Working Capital
|
0.03B | 0.10B | | 0.06B | 0.64B | 0.63B | 0.19B | -0.10B | -0.04B | -0.23B | -0.17B | -0.09B | | -0.02B | -0.10B | -0.17B | -0.26B | -0.09B | | | | -0.27B |
|
Change in Inventory
|
| 0.92B | -0.03B | -0.06B | 1.08B | -0.04B | -0.06B | 1.26B | 1.34B | -0.04B | -0.08B | 1.50B | 1.51B | 0.02B | 1.67B | 1.79B | 1.80B | 0.18B | 1.81B | 1.73B | 1.65B | 1.58B |
|
Change in Account Payables
|
| | -0.04B | 0.33B | 0.59B | 0.94B | 0.24B | 0.03B | -0.03B | -0.17B | -0.12B | -0.04B | -0.01B | -0.02B | -0.07B | -0.12B | -0.10B | -0.12B | 0.03B | -0.13B | -0.23B | |
|
Other Working Capital Changes
|
| | -0.01B | | | | 0.00B | | | | | | | | -0.01B | -0.01B | 0.02B | | -0.01B | 0.02B | -0.01B | |
|
Cash from Operations
|
0.27B | 0.20B | 0.15B | 0.68B | 1.11B | 0.47B | 0.84B | 0.61B | 0.68B | 0.49B | 0.48B | 0.55B | 0.42B | 0.68B | 0.49B | 0.40B | 0.38B | 0.46B | 0.33B | 0.43B | 0.59B | 0.37B |
|
Amortization of Goodwill
|
| 0.02B | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | | 0.03B | 0.03B | 0.03B | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.61B | 0.63B | 0.33B | 0.41B | 0.41B | 0.42B | 0.41B | 0.41B | 0.40B | 0.41B | 0.34B | 0.34B | 0.33B | 0.40B | 0.39B | 0.40B | 0.40B | 0.38B | 0.35B | 0.34B | 0.31B | 0.31B |
|
Capital Expenditures
|
-0.12B | -0.20B | -0.26B | -0.42B | -0.39B | -0.65B | -0.64B | -0.81B | -0.61B | -0.99B | -0.85B | -0.40B | | -0.23B | -0.23B | -0.10B | -0.16B | -0.14B | -0.17B | -0.16B | -0.19B | -0.21B |
|
Sales of Property, Plant and Equipment
|
| | 0.05B | 0.22B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.03B | 0.02B | 0.04B | 0.04B | 0.09B | 0.06B |
|
Change in Intangibles
|
| | -0.04B | -0.03B | -0.01B | | -0.03B | -0.02B | -0.01B | | -0.05B | -0.01B | -0.02B | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | -0.45B |
|
Change in Acquisitions & Divestments
|
| 0.13B | -0.00B | 0.22B | 0.03B | 0.02B | -0.01B | -0.79B | -0.15B | -0.06B | 0.27B | -0.49B | 0.02B | 0.13B | 0.30B | -0.07B | 0.39B | -0.00B | 0.29B | 0.34B | 0.29B | 0.01B |
|
Cash from Investing Activities
|
-0.12B | -0.08B | -0.26B | -0.21B | -0.36B | -0.63B | -0.64B | -1.60B | -0.76B | -1.05B | -0.59B | -0.89B | -0.31B | -0.10B | -0.60B | -0.17B | -0.26B | -0.09B | -0.21B | -0.21B | -0.33B | -0.53B |
|
Other financing activities
|
0.03B | 0.04B | 0.04B | 0.04B | 0.00B | 0.03B | 0.01B | 0.08B | 0.06B | 0.09B | 0.00B | 23.97B | 24.00B | 24.03B | | | 23.97B | 0.01B | 24.05B | 24.10B | 24.17B | 0.10B |
|
Cash from Financing Activities
|
-0.29B | -0.35B | -0.16B | -0.06B | -0.53B | 1.40B | 0.12B | 0.21B | 0.16B | 0.36B | 0.01B | -0.08B | -0.05B | -0.09B | -0.03B | -0.29B | -0.01B | -0.45B | -0.72B | -0.04B | -0.04B | -0.05B |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | | -0.00B |
|
Change in Cash
|
-0.14B | | -0.27B | 0.17B | 0.21B | 1.92B | 0.33B | -0.79B | 0.07B | -0.19B | -0.10B | -0.42B | 0.05B | 0.51B | -0.14B | -0.06B | 0.10B | -0.09B | -0.60B | 0.19B | 0.23B | -0.21B |
|
Free Cash Flow
|
0.39B | 0.40B | 0.41B | 1.10B | 1.50B | 1.12B | 1.49B | 1.42B | 1.29B | 1.48B | 1.33B | 0.95B | 0.42B | 0.91B | 0.71B | 0.50B | 0.54B | 0.59B | 0.50B | 0.59B | 0.78B | 0.58B |
|
Net Cash Flow
|
-0.14B | -0.22B | -0.27B | 0.41B | 0.22B | 1.24B | 0.32B | -0.79B | 0.07B | -0.20B | -0.10B | -0.42B | 0.05B | 0.50B | -0.14B | -0.06B | 0.10B | -0.09B | -0.60B | 0.19B | 0.23B | -0.21B |