|
Net Income
|
-1.85B | 1.94B | 0.35B | -0.74B | 1.28B | 2.60B | 2.45B | -0.30B | 5.08B | 14.14B | 6.36B | 2.70B | 5.82B | 8.68B | -5.83B | 0.79B | 8.53B |
|
Depreciation and Depletion
|
| 1.83B | 2.03B | 2.05B | 1.72B | 1.99B | 2.55B | 2.86B | 3.76B | 4.66B | 5.34B | 5.57B | 6.13B | 7.03B | 7.67B | 7.70B | 8.28B |
|
Share-based Compensation
|
0.04B | 0.09B | 0.08B | 0.09B | 0.09B | 0.12B | 0.17B | 0.19B | 0.21B | 0.20B | 0.24B | 0.33B | 0.38B | 0.51B | 0.60B | 0.83B | 0.97B |
|
Deferred Taxes
|
0.01B | 0.04B | -0.10B | -0.00B | 0.01B | -0.07B | -0.17B | 0.01B | 0.02B | 0.27B | -0.15B | -0.08B | 0.05B | | | | |
|
Gains from Investment Securities
|
0.41B | 0.17B | 0.10B | 0.19B | -0.03B | -0.08B | 0.06B | 0.09B | 0.10B | 0.23B | 0.52B | 0.17B | 0.36B | 0.49B | 0.53B | 0.34B | 0.58B |
|
Asset Writedowns and Impairment
|
0.60B | 0.03B | | | 0.06B | -0.01B | 0.00B | | | | | | | | 1.83B | | |
|
Cash from Restructuring
|
0.16B | -0.02B | -0.09B | -0.01B | 0.11B | -0.02B | 0.00B | | | | -0.10B | 0.04B | 0.45B | 0.04B | 0.01B | | |
|
Cash from Operations
|
1.21B | 3.10B | 2.48B | 2.11B | 1.81B | 5.70B | 5.21B | 3.17B | 8.15B | 17.40B | 13.19B | 8.31B | 12.47B | 15.18B | 1.56B | 8.51B | 17.52B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | 0.10B | | |
|
Amortization of Deferred Charges
|
0.07B | 0.08B | 0.06B | 0.08B | 0.12B | 0.17B | 0.14B | 0.13B | 0.12B | 0.10B | 0.05B | 0.03B | 0.03B | | | | |
|
Depreciation & Amortization (CF)
|
2.11B | 1.92B | 2.10B | 2.14B | 1.80B | 2.10B | 2.67B | 2.98B | 3.86B | 4.76B | 5.42B | 5.65B | 6.21B | 7.12B | 7.76B | 7.78B | 8.35B |
|
Change in Receivables
|
-0.13B | 0.52B | -0.05B | -0.24B | 0.41B | 0.52B | -0.39B | -0.47B | 1.65B | 1.73B | -2.43B | 0.72B | 1.45B | -0.19B | -2.76B | 3.58B | 1.78B |
|
Change in Inventory
|
0.36B | 0.12B | 0.36B | -0.26B | -0.08B | -0.19B | -0.12B | 0.55B | -0.05B | 0.47B | 1.49B | 0.43B | -0.87B | 2.18B | 3.56B | 0.49B | -0.52B |
|
Change in Accured Expenses
|
0.04B | 0.20B | -0.09B | 0.18B | 0.03B | 0.67B | -0.69B | 0.27B | 0.46B | 0.67B | -0.17B | 0.72B | 0.21B | 0.40B | -1.30B | 1.92B | 0.86B |
|
Other Working Capital Changes
|
-0.14B | -0.15B | 0.15B | -0.09B | -0.01B | 0.24B | -0.10B | -0.03B | 0.36B | -0.38B | -0.10B | 0.05B | -0.07B | 0.12B | 0.02B | 0.28B | 0.33B |
|
Capital Expenditures
|
0.49B | 0.62B | 2.55B | 1.70B | 1.44B | 3.11B | 4.02B | 5.82B | 4.73B | 8.88B | 9.78B | 8.22B | 10.03B | 12.07B | 7.68B | 8.39B | 15.86B |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.09B | 0.13B | 0.07B | 0.03B | | | | | | | | | 0.89B | | | |
|
Acquisitions
|
| 0.10B | | | 0.07B | | | | 2.63B | | | | | | | | |
|
Divestments
|
| 0.42B | 0.05B | | | 0.10B | 0.00B | 0.01B | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.13B | 0.00B | 0.00B | 0.15B | 0.68B | 0.56B | 2.25B | 2.31B | 0.78B | 0.60B | 1.54B | 1.46B | 1.25B | 1.61B | 1.59B | 1.79B | 1.70B |
|
Cash from Investing Activities
|
-0.67B | -0.45B | -2.04B | -2.31B | -1.91B | -2.90B | -6.22B | -3.04B | -7.54B | -8.22B | -10.09B | -7.59B | -10.59B | -11.59B | -6.19B | -8.31B | -14.09B |
|
Other financing activities
|
0.02B | 0.04B | -0.05B | 0.20B | -0.12B | -0.12B | 0.01B | -0.35B | 0.01B | 0.03B | 0.16B | 0.11B | 0.05B | 0.09B | 0.10B | 0.02B | -0.14B |
|
Cash from Financing Activities
|
-0.29B | -1.22B | -1.20B | 0.50B | 0.52B | -1.50B | -0.72B | 1.75B | 0.35B | -7.78B | -2.44B | -0.32B | -1.78B | -2.98B | 4.98B | -1.84B | -0.85B |
|
Dividends Paid - Common
|
0.70B | 0.27B | 0.23B | 0.47B | 0.04B | 0.02B | | 0.09B | | | | 0.74B | | 0.46B | 0.50B | 0.51B | 0.52B |
|
Exchange Rate Effect
|
| | | | | -0.03B | -0.13B | 0.02B | -0.01B | -0.04B | 0.03B | 0.01B | 0.04B | -0.11B | -0.03B | 0.04B | 0.01B |
|
Change in Cash
|
0.24B | 1.43B | -0.75B | 0.30B | 0.42B | 1.27B | -1.86B | 1.89B | 0.95B | 1.37B | 0.69B | 0.41B | 0.14B | 0.51B | 0.32B | -1.60B | 2.59B |
|
Beginning Cash Balance
|
1.24B | 1.49B | 2.91B | 2.16B | 2.46B | 2.88B | 4.15B | 2.25B | 4.16B | 5.13B | 6.46B | 7.21B | 7.62B | 7.75B | 8.26B | 8.64B | 7.05B |
|
Free Cash Flow
|
0.72B | 2.48B | -0.07B | 0.41B | 0.37B | 2.59B | 1.19B | -2.65B | 3.42B | 8.52B | 3.41B | 0.08B | 2.44B | 3.11B | -6.12B | 0.12B | 1.67B |
|
Net Cash Flow
|
0.24B | 1.43B | -0.75B | 0.30B | 0.42B | 1.30B | -1.73B | 1.87B | 0.96B | 1.41B | 0.67B | 0.40B | 0.10B | 0.62B | 0.35B | -1.64B | 2.59B |