|
Net Income
|
0.14 | 0.43B | 0.28 | -0.37 | 0.33 | 0.30 | 0.30 | 1.45B | 1.07B | 1.45B | 1.11B | -0.66B | 115.57B | -929.28B | 284.64B | -0.38B | 285.27B | 0.15B | | 0.28B | 0.90B | 0.28B | 0.55B | 0.36B | 0.30B | -0.04B | 0.35B | 0.24B | 0.23B | 0.05B | 0.31B | 0.25B | 0.26B | 0.04B | 0.42B | 0.47B | 0.42B | 0.43B | 0.53B | 0.43B | 0.33B | 0.20B | 0.34B | 0.42B | 0.27B | -0.03B | 0.40B | 0.41B | 0.38B | -0.74B | 0.49B | 0.70B | 0.43B |
|
Depreciation and Depletion
|
0.32B | 0.40B | | | | | | | | | | | 0.78 | 0.80 | 0.81 | 0.77 | 0.77 | 0.76 | 1.12B | | | | 1.16B | | | | | | | 1.45B | 0.50B | 0.48B | 0.50B | 1.77B | 0.53B | 0.53B | 0.68B | 1.51B | 0.49B | 0.46B | 0.43B | 0.98B | 0.46B | 0.60B | | 1.35B | 0.46B | 0.45B | 0.46B | 1.54B | 0.43B | 0.59B | 0.52B |
|
Deferred Taxes
|
| | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.00B | 0.01B | 0.03B | 0.10B | | 0.04B | | 0.01B | | 0.02B | -0.38B | 0.37B | | | | 0.12B | | | 0.10B | 0.03B | 0.06B | | 0.14B | 0.01B | | 0.05B | | 0.01B | 0.03B | 0.03B | 0.00B | 0.02B | 0.03B | 0.05B | 0.01B | 0.02B | | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | | | 0.03B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.14 | 0.17 | 0.14 | 0.16 | -0.07B | | | | | | | | | | | 0.02B | | -0.04B | | 0.00B | | -0.01B | 0.00B | -0.02B | -0.13B | 0.00B | 0.00B | -0.00B | 0.06B | -0.00B | 0.00B | -0.00B | -0.07B | -0.03B | 0.00B | -0.04B | -0.04B | -0.17B | 0.00B | -0.06B | -0.03B | -0.02B | 0.00B | -0.00B | -0.09B | -0.03B | 0.01B | -0.00B | -0.01B | -0.04B |
|
Asset Writedowns and Impairment
|
0.02 | 0.00B | -0.02B | 0.01 | 0.02 | 0.02 | 0.02 | 0.01B | | | | | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.07B | | | | | | | | | | | | | | | 0.00B | | | | | -0.00B | | | 0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | -0.00B |
|
Change in Working Capital
|
1.98 | 0.20 | | 0.04 | 0.18 | 0.18 | 0.20 | 0.28B | 1.45B | | | | | | | | | | 0.04B | | -0.07B | | -0.07B | | | 0.05B | | | -0.06B | -0.06B | -0.00B | -0.01B | -0.00B | 0.03B | -0.02B | -0.01B | 0.03B | 0.00B | -0.02B | -0.04B | -0.01B | 0.02B | 0.02B | 0.03B | | 0.01B | 0.00B | -0.02B | 0.01B | 0.07B | 0.00B | -0.03B | -0.03B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | 0.04B | | 0.18B | | -0.05B | | | -0.36B | | | -0.40B | -0.40B | -0.02B | -0.12B | -0.02B | -0.11B | -0.04B | 0.23B | -0.19B | 0.02B | -0.10B | 0.19B | -0.11B | -0.61B | -0.05B | 0.06B | | -0.17B | -0.19B | 0.25B | -0.12B | -0.23B | -0.15B | -0.22B | -0.01B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | -0.05B | | 0.08B | | -0.02B | | | -0.10B | | | 0.01B | 0.01B | 0.03B | -0.00B | -0.14B | -0.13B | 0.02B | 0.09B | 0.06B | 0.17B | -0.02B | 0.09B | -0.05B | 0.03B | -0.03B | 0.08B | | 0.07B | 0.06B | -0.07B | 0.10B | 0.01B | 0.04B | 0.40B | 0.01B |
|
Change in Account Payables
|
-0.14B | -0.27B | 0.16B | | | | | | | | | | | | | | | | -0.03B | | -0.10B | | 0.01B | | | 0.04B | | | 0.39B | 0.39B | -0.06B | -0.06B | 0.31B | 0.22B | 0.05B | -0.08B | 0.08B | 0.10B | -0.01B | -0.11B | 0.14B | -0.15B | 0.15B | -0.16B | | 0.38B | 0.09B | 0.07B | -0.12B | -0.08B | -0.00B | 0.06B | 0.06B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | -0.19B | | -0.05B | | -0.05B | | | -0.01B | | | -0.00B | -0.00B | -0.16B | 0.15B | 0.00B | 0.03B | -0.07B | | | -0.05B | -0.06B | 0.06B | -0.04B | -0.03B | -0.32B | 0.27B | | -0.01B | -0.04B | 0.01B | -0.02B | 0.27B | 0.02B | -0.46B | -0.15B |
|
Change in Taxes
|
| 0.08B | | | | 0.09B | | 0.35B | | 0.32B | | | | | | | | 0.04B | 0.20B | 0.06B | 0.19B | 0.05B | 0.08B | 0.10B | 0.08B | -0.00B | 0.12B | 0.07B | 0.05B | 0.15B | 0.12B | 0.08B | 0.07B | 0.29B | 0.13B | 0.14B | 0.12B | 0.26B | 0.11B | 0.14B | 0.08B | 0.27B | 0.10B | 0.09B | 0.05B | 0.16B | 0.10B | 0.11B | 0.09B | 0.29B | 0.10B | 0.17B | 0.11B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | -0.03B | | -0.04B | | -0.01B | | | 0.00B | -0.08B | -0.10B | -0.01B | -0.37B | -0.07B | -0.08B | -0.12B | 0.00B | -0.09B | -0.09B | -0.08B | 0.02B | -0.07B | -0.08B | -0.08B | -0.00B | -0.06B | -0.07B | -0.06B | -0.01B | -0.06B | -0.06B | -0.05B | -0.00B | -0.05B | -0.06B | -0.06B |
|
Cash from Operations
|
0.35B | 1.12B | 1.78B | | | | | | | | | | | | | -0.32B | | | | | 3.96B | | | | 1.03B | 1.24B | 0.88B | 0.95B | 0.57B | 1.10B | 0.77B | 0.76B | 1.08B | 1.46B | 1.01B | 1.54B | 0.94B | 1.60B | 0.84B | 1.10B | 0.79B | 0.29B | 0.76B | 1.18B | 0.99B | 1.45B | 0.65B | 1.30B | 0.67B | 1.29B | 0.62B | 1.08B | 0.61B |
|
Amortizatization of Intangibles
|
0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.08B | 0.08B | 0.08B | 0.27B | 0.09B | 0.09B | 0.09B | 0.24B | 0.07B | 0.07B | 0.07B | 0.15B | 0.07B | 0.09B | | 0.19B | 0.06B | 0.06B | 0.06B | 0.22B | 0.06B | 0.09B | 0.08B |
|
Amortization
|
1.71B | 0.32B | | 2.12 | 2.26 | 2.29 | 2.48 | 1.78 | | 10.24B | 11.33B | 11.07B | | | | 9.54B | | 0.01 | 9.37B | 9.59B | 9.90B | 10.35B | 10.56B | 11.88B | | 11.72B | | 11.53B | 11.43B | 11.63B | 11.41B | 11.34B | 11.85B | 12.53B | 12.41B | 12.63B | 12.53B | 12.66B | 12.39B | 12.09B | 12.06B | 12.24B | 12.84B | 12.64B | 12.80B | 12.71B | 12.62B | 12.50B | 12.77B | 11.65B | 11.46B | 12.24B | 12.60B |
|
Depreciation & Amortization (CF)
|
0.32B | 0.40B | | | | | | | | | | | 0.78 | 0.80 | 0.81 | 0.77 | 0.77 | 0.76 | 1.12B | | | | 1.16B | | | | | | | 1.45B | 0.50B | 0.48B | 0.50B | 1.77B | 0.53B | 0.53B | 0.68B | 1.51B | 0.49B | 0.46B | 0.43B | 0.98B | 0.46B | 0.60B | | 1.35B | 0.46B | 0.45B | 0.46B | 1.54B | 0.43B | 0.59B | 0.52B |
|
Capital Expenditures
|
2.81 | 5.09 | 1.20B | 1.26 | 0.42 | 0.59 | 0.55 | 2.70 | | | | | | | | | | | | | -2.07B | | -2.00B | | -0.45B | 3.22B | -0.57B | -0.44B | -0.66B | 4.43B | -0.71B | -0.55B | -0.55B | 4.80B | -0.75B | -0.57B | -0.58B | 4.77B | -0.72B | -0.47B | -0.58B | 4.19B | -0.64B | -0.37B | -0.50B | 4.29B | -0.34B | -0.37B | -0.48B | 3.25B | -0.43B | -0.37B | -0.42B |
|
Sales of Property, Plant and Equipment
|
10.41 | 0.01B | -0.00B | 0.05B | | | | | | | | | | | | | | | | | 0.04B | | | | 0.00B | 0.05B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.06B | 0.01B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 0.08B | 0.03B | 0.01B | 0.00B | 0.01B | 0.06B | 0.01B | 0.00B | 0.01B | 0.05B | 0.02B | 0.00B | 0.00B |
|
Change in Intangibles
|
0.01B | -0.02B | 0.06B | -0.22B | | | | | | | | | | | | | | | | | -0.33B | | -0.49B | | -0.01B | -0.29B | -0.32B | -0.02B | -0.01B | -0.01B | -0.30B | -0.01B | -0.01B | -0.02B | -0.29B | -0.15B | -0.01B | -0.11B | -0.26B | -0.02B | -0.14B | 0.17B | -0.24B | -0.00B | -0.00B | -0.00B | -0.21B | -0.00B | -0.00B | 0.00B | -0.19B | -0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.02B | -0.00B | -0.00B | -0.11B | -0.11B | -0.03B | -0.00B | 0.02B | -0.07B | -0.01B | -0.04B | -0.01B | -0.04B | -0.01B | -0.04B | -0.83B | -0.04B | -0.00B | -0.00B | -0.09B | 0.06B | -0.00B | | | -0.04B | | | -0.04B |
|
Cash from Investing Activities
|
-0.03B | -0.32B | -0.65B | -1.33B | | | | | | | | | | | | -0.04B | | | | | | | | | -0.49B | -0.91B | -0.90B | -0.44B | -0.72B | -1.28B | -1.04B | -0.60B | -0.46B | -1.12B | -0.90B | -0.71B | -0.86B | -1.98B | -1.17B | -1.07B | -0.82B | -0.73B | -0.95B | -0.29B | -0.48B | -1.82B | -0.38B | -0.34B | -0.44B | -0.92B | -0.63B | -0.31B | -0.42B |
|
Other financing activities
|
| | | | | | | 1.27B | | 1.26B | | | | | | | | | | | | | | | 0.00B | 0.02B | | | | 0.03B | | | | 0.02B | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | | | | |
|
Cash from Financing Activities
|
-0.00B | -0.04B | -0.69B | 0.01B | | | | | | | | | | | | | | | | | -0.78B | | -1.18B | | -0.21B | 0.08B | 0.01B | -0.80B | -0.01B | 0.57B | -0.21B | 0.23B | -0.20B | -0.39B | -0.11B | -0.45B | -0.14B | 0.64B | 0.16B | 0.04B | 0.35B | -0.03B | 0.20B | -1.11B | 0.16B | 0.41B | -0.17B | -0.64B | -0.27B | 0.06B | -0.22B | -0.61B | -0.38B |
|
Dividends Paid - Common
|
0.16B | -0.35B | 0.37B | -0.39B | | | | | | | | | | | | -0.01B | | | | | -0.11B | | -0.18B | | | 0.48B | | | | 0.49B | | | | 0.52B | | | | 0.57B | | | -0.02B | 0.70B | | | | 0.78B | | | -0.09B | 1.15B | | | -0.10B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | -0.00B | | | | | | | | | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
0.31B | 0.70B | -0.73B | -0.71B | | | | | | | | | | | | 0.11B | | | | | 0.41B | | -0.39B | | 0.33B | 0.10B | -0.03B | -0.31B | -0.17B | 0.16B | -0.48B | 0.55B | 0.41B | -0.23B | 0.02B | 0.32B | -0.08B | 0.08B | -0.18B | 0.08B | 0.14B | -0.48B | -0.08B | -0.18B | 0.65B | -0.06B | 0.07B | 0.29B | -0.08B | 0.34B | -0.27B | 0.19B | -0.23B |
|
Free Cash Flow
|
0.35B | 1.12B | 0.58B | -1.26 | -0.42 | -0.59 | -0.55 | -2.70 | | | | | | | | -0.32B | | | | | 6.03B | | 2.00B | | 1.49B | -1.98B | 1.44B | 1.39B | 1.24B | -3.33B | 1.48B | 1.30B | 1.63B | -3.35B | 1.76B | 2.11B | 1.53B | -3.17B | 1.56B | 1.57B | 1.37B | -3.90B | 1.40B | 1.55B | 1.49B | -2.83B | 0.99B | 1.67B | 1.15B | -1.96B | 1.05B | 1.45B | 1.03B |
|
Net Cash Flow
|
0.31B | 0.76B | 0.44B | -1.32B | | | | | | | | | | | | -0.36B | | | | | 3.19B | | -1.18B | | 0.33B | 0.41B | -0.02B | -0.29B | -0.15B | 0.38B | -0.47B | 0.39B | 0.42B | -0.06B | -0.01B | 0.37B | -0.06B | 0.27B | -0.17B | 0.07B | 0.32B | -0.47B | 0.01B | -0.21B | 0.67B | 0.04B | 0.10B | 0.32B | -0.04B | 0.43B | -0.23B | 0.16B | -0.19B |