|
Net Income
|
-0.12B | -0.07B | 0.25B | 0.58B | 0.56B | 0.44B | 0.63B | 0.61B | 1.67B | 3.05B | 4.14B | 2.80B | 4.33B | 9.75B | 4.37B | 29.76B | 72.88B |
|
Depreciation and Depletion
|
0.15B | 0.17B | 0.16B | 0.14B | 0.16B | | 0.14B | 0.12B | 0.12B | 0.14B | 0.23B | 0.35B | 0.49B | 0.61B | 0.84B | 0.89B | 1.30B |
|
Share-based Compensation
|
0.16B | 0.14B | 0.10B | 0.14B | 0.14B | 0.14B | 0.16B | 0.20B | 0.25B | 0.39B | 0.56B | 0.84B | 1.40B | 2.00B | 2.71B | 3.55B | 4.74B |
|
Deferred Taxes
|
-0.02B | -0.02B | -0.00B | 0.03B | 0.03B | 0.02B | 0.08B | 0.13B | 0.20B | -0.36B | -0.32B | 0.02B | -0.28B | -0.41B | -2.16B | -2.49B | -4.48B |
|
Gains from Sales and Divestitures
|
| -0.00B | -0.00B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.10B | 0.06B | 0.04B | 0.06B | -0.05B | -0.02B | -0.02B | 0.07B | 0.18B | 0.61B | 1.03B | 0.55B | 0.94B | 1.90B | 1.48B | 6.55B | 15.12B |
|
Asset Writedowns and Impairment
|
0.01B | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | 0.04B | | | | | | | | | |
|
Non-cash Items
|
| | 0.49B | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.25B | 0.49B | 0.68B | 0.91B | 0.82B | 0.83B | 0.91B | 1.18B | 1.67B | 3.50B | 3.74B | 4.76B | 5.82B | 9.11B | 5.64B | 28.09B | 64.09B |
|
Amortizatization of Intangibles
|
| | | | | 0.01B | 0.03B | 0.03B | 0.03B | 0.00B | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.19B | 0.20B | 0.19B | 0.20B | 0.23B | 0.24B | 0.22B | 0.20B | 0.19B | 0.20B | 0.26B | 0.38B | 1.10B | 1.17B | 1.54B | 1.51B | 1.86B |
|
Change in Receivables
|
0.35B | 0.06B | -0.03B | -0.03B | 0.12B | -0.03B | 0.05B | 0.03B | 0.32B | 0.44B | 0.15B | 0.23B | 0.55B | 2.21B | -0.82B | 6.17B | 13.06B |
|
Change in Inventory
|
-0.18B | -0.20B | 0.01B | -0.02B | 0.08B | -0.03B | 0.10B | -0.07B | 0.38B | | 0.78B | -0.60B | 0.52B | 0.77B | 2.55B | 0.10B | 4.78B |
|
Change in Account Payables
|
-0.28B | 0.12B | -0.07B | 0.04B | 0.01B | -0.02B | -0.03B | -0.01B | 0.18B | 0.09B | -0.14B | 0.19B | 0.31B | 0.57B | -0.55B | 1.53B | 3.36B |
|
Change in Accured Expenses
|
0.06B | -0.14B | 0.20B | 0.01B | 0.02B | 0.01B | 0.01B | 0.04B | -0.14B | 0.03B | 0.26B | 0.05B | 0.29B | 0.58B | 1.34B | 2.02B | 4.28B |
|
Other Working Capital Changes
|
| | | | 0.07B | -0.04B | -0.04B | -0.10B | 0.02B | 0.48B | 0.06B | -0.08B | 0.39B | 1.72B | 1.52B | 1.52B | 1.22B |
|
Capital Expenditures
|
0.41B | 0.08B | 0.10B | 0.14B | 0.18B | 0.26B | 0.12B | 0.09B | 0.18B | 0.59B | 0.60B | 0.49B | 1.13B | 0.98B | 1.83B | 1.07B | 3.24B |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.03B | 0.02B | 0.01B | 0.01B | 0.00B | | | | | | | |
|
Acquisitions
|
0.03B | | | 0.35B | | 0.02B | | | | | | 0.00B | 8.52B | 0.26B | 0.05B | 0.08B | 1.01B |
|
Change in Acquisitions & Divestments
|
1.23B | 0.75B | 1.17B | 0.66B | 0.96B | 1.93B | 1.37B | 2.10B | 1.55B | 1.08B | 7.23B | 4.74B | 8.79B | 15.20B | 19.43B | 9.73B | 11.20B |
|
Cash from Investing Activities
|
-0.21B | -0.52B | -0.65B | -1.14B | -0.74B | -0.81B | -0.73B | -0.40B | -0.79B | 1.28B | -4.10B | 6.14B | -19.68B | -9.83B | 7.38B | -10.57B | -20.42B |
|
Other financing activities
|
0.16B | 0.00B | 0.02B | 0.05B | 0.07B | 0.03B | 0.02B | 0.01B | -0.01B | -0.01B | -0.01B | | -0.00B | -0.01B | -0.00B | -0.00B | |
|
Cash from Financing Activities
|
-0.35B | 0.06B | 0.19B | 0.24B | -0.02B | 0.39B | -0.83B | -0.68B | 0.29B | -2.54B | -2.87B | -0.79B | 3.80B | 1.86B | -11.62B | -13.63B | -42.36B |
|
Dividends Paid - Common
|
| | | | 0.05B | 0.18B | 0.19B | 0.21B | 0.26B | 0.34B | 0.37B | 0.39B | 0.40B | 0.40B | 0.40B | 0.40B | 0.83B |
|
Change in Cash
|
-0.31B | 0.03B | 0.22B | 0.00B | 0.06B | 0.42B | -0.66B | 0.10B | 1.17B | 2.24B | -3.22B | 10.11B | -10.05B | 1.14B | 1.40B | 3.89B | 1.31B |
|
Free Cash Flow
|
-0.16B | 0.41B | 0.58B | 0.77B | 0.64B | 0.58B | 0.78B | 1.09B | 1.50B | 2.91B | 3.14B | 4.27B | 4.69B | 8.13B | 3.81B | 27.02B | 60.85B |
|
Net Cash Flow
|
-0.31B | 0.03B | 0.22B | 0.00B | 0.06B | 0.42B | -0.66B | 0.10B | 1.17B | 2.24B | -3.22B | 10.11B | -10.05B | 1.14B | 1.40B | 3.89B | 1.31B |