|
Net Income
|
-0.11B | -0.04B | -0.00B | 20.13B | 21.98B | 0.06B | 0.06B | 0.06B | -0.02B | 0.03B | 0.04B | 0.09B | 0.24B | 0.32B | 0.18B | 0.18B | 0.21B | -0.65B | 0.18B | 0.21B | 0.19B |
|
Depreciation and Depletion
|
| | 0.33B | 0.35B | 0.36B | 0.37B | 0.36B | 0.36B | 0.36B | | 0.31B | 0.31B | 0.33B | | | | | | | | |
|
Share-based Compensation
|
| | | 0.14B | 0.03B | 0.05B | 0.05B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | | | 0.04B | 0.04B | | |
|
Deferred Taxes
|
-0.05B | 0.01B | -0.12B | -154.00B | 27.00B | 0.04B | 0.21B | 0.29B | 0.35B | 0.03B | 0.28B | 0.27B | 0.24B | 0.01B | 0.02B | | | 0.01B | -0.06B | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | -0.40B | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| 0.02B | | | | | | | | | | | | | | | | | | | |
|
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 | | | | -0.09B | | | |
|
Change in Receivables
|
| | -0.03B | -0.22B | 0.13B | -0.27B | 0.02B | -0.05B | 0.07B | -0.00B | 0.03B | 0.03B | -0.20B | -0.03B | | | | -0.15B | | | |
|
Change in Inventory
|
| 0.92B | -0.03B | -0.06B | 1.08B | 1.12B | -0.06B | 1.26B | 1.34B | 1.34B | 1.42B | 1.50B | 1.51B | 1.49B | -0.18B | | 1.80B | -3.38B | -0.18B | 1.73B | 1.65B |
|
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 | 0.03B | | |
|
Cash from Operations
|
0.27B | 0.20B | 0.15B | 0.43B | 1.11B | 1.15B | 0.84B | 0.61B | 0.68B | 0.49B | 0.48B | 0.55B | 0.42B | 0.68B | 0.49B | | | 0.46B | 0.33B | | |
|
Amortizatization of Intangibles
|
| | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | | 0.03B | 0.03B | 0.03B | | | | | | | | |
|
Amortization
|
| | 0.14B | | | | 0.11B | | | | 0.06B | | | | | | | | | | |
|
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 | | | 0.38B | 0.35B | | |
|
Capital Expenditures
|
| | | | | 3.00B | 4.42B | 4.25B | 3.33B | 2.77B | 2.19B | 1.87B | 1.57B | -3.84B | | | | | | | |
|
Sales of Property, Plant and Equipment
|
-0.12B | -0.20B | 0.05B | -0.42B | -0.39B | -0.65B | 0.01B | -0.81B | -0.61B | -0.99B | 0.00B | -0.40B | 0.01B | -0.23B | -0.23B | | | -0.14B | -0.17B | | |
|
Change in Intangibles
|
| | | | | | -0.03B | -0.02B | -0.01B | | -0.05B | -0.01B | -0.02B | | | | | | | | |
|
Divestments
|
| | | | | | | | | | 0.24B | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.13B | -0.00B | 0.22B | 0.03B | 0.02B | -0.01B | -0.79B | -0.15B | -0.06B | | -0.49B | 0.02B | 0.13B | | | | 0.03B | | | |
|
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 | | | -0.09B | -0.21B | | |
|
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 | -0.00B | | | | | | | | | |
|
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 | | | -0.45B | -0.72B | | |
|
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 | | | -0.01B | 0.00B | | |
|
Beginning Cash Balance
|
1.13B | 0.91B | 0.64B | 0.81B | 1.02B | 2.94B | 3.26B | 2.47B | 2.54B | 2.35B | 2.26B | 1.83B | 1.88B | 2.39B | 2.25B | | 2.29B | 2.19B | 1.60B | 1.79B | 2.02B |
|
Free Cash Flow
|
0.27B | 0.20B | 0.15B | 0.43B | 1.11B | -1.85B | -3.58B | -3.64B | -2.65B | -2.28B | -1.72B | -1.33B | -1.16B | 4.52B | 0.49B | | | 0.46B | 0.33B | | |
|
Net Cash Flow
|
-0.14B | -0.22B | -0.27B | 0.17B | 0.22B | 1.92B | 0.32B | -0.79B | 0.07B | -0.20B | -0.10B | -0.42B | 0.05B | 0.50B | -0.14B | | | -0.09B | -0.60B | | |