|
Net Income
|
0.08B | 0.07B | -0.15B | -0.20B | 0.08B | 0.09B | -0.15B | 0.10B | 0.08B | 0.08B | | 4.26B | 3.73B | 3.67B | 0.09B | 0.10B | 0.14B | 6.18B | 0.04B | 0.10B | 0.09B | 0.09B | 0.10B | 0.08B | 0.10B | 0.11B | 0.09B | 0.06B | 0.09B | 0.11B | 0.09B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.06B | 0.08B | 0.07B | 0.06B | 0.09B | 0.15B | -0.08B | 0.10B | 0.08B | 0.10B | 0.00B | 0.07B | 0.08B | 0.13B | 0.09B | 0.01B | 0.15B | 0.15B | 152.00 | 0.12B | 0.17B | 0.17B | 0.18B | 0.17B | 0.16B | | 0.17B | 0.17B | 0.18B | | | 0.13B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | 18.00 | | | | | 20.00 | | 22.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 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 | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
0.10B | 0.09B | 0.09B | 0.05B | 0.04B | 0.02B | 0.05B | | | 0.07B | 0.03B | | | 3.89B | 3.33B | 3.53B | | 4.49B | 0.84B | 6.05B | | | | | | | | | | 5.05B | 2.71B | 5.23B | | | | | | | | | | 0.14B | 0.14B | 0.10B | | 0.14B | 0.12B | 0.06B | | -0.05B | 0.07B | 0.23B | | 0.09B | 0.12B | 0.28B | | 0.14B | 0.22B | 0.12B | | 0.10B | | | | 0.17B | | |
|
Gains from Investment Securities
|
| -0.01B | -0.02B | -0.01B | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -0.01B | | -0.02B | -0.02B | -0.03B | 0.06B | -0.01B | -0.03B | -0.01B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | | | -0.01B | -0.01B | |
|
Asset Writedowns and Impairment
|
| 0.00B | 0.01B | 0.00B | | | | | | | | | | | 0.01B | | | 0.51B | -8.00 | | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | -0.02B | | | | | | | | | 0.05B | 0.17B | | 0.00B | 0.01B | 0.08B | | 0.11B | 0.01B | 0.00B | 0.10B | | | 2.00 | 0.01B | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.02B | -0.01B | 0.00B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
0.27B | 0.29B | 0.27B | 0.28B | 0.29B | 0.32B | 0.33B | 0.34B | 0.36B | 0.35B | 0.35B | 0.37B | 0.00B | | 21.89B | 23.17B | 0.40B | 0.41B | 0.39B | 390.00 | 0.00B | -0.03B | 446.00 | 461.00 | 0.41B | 0.40B | 0.41B | 0.40B | 0.00B | 419.00 | 420.00 | 442.00 | 0.01B | 0.41B | 423.00 | 420.00 | 0.45B | 0.46B | 0.46B | 0.47B | 0.29B | | 0.49B | 0.52B | 0.48B | | 0.56B | 0.61B | 0.62B | | 0.67B | | 0.45B | 0.63B | 0.62B | | 0.59B | 0.64B | 0.44B | | 0.77B | -0.08B | -0.06B | | 0.82B | -0.07B | 0.87B | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | -0.02B | 0.02B | | -0.03B | 0.00B | 0.03B | | -0.06B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.01B | | | -0.04B | -0.00B | |
|
Change in Taxes
|
| | | | | | | | 0.01B | 0.01B | 2.62B | 0.84B | 0.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.10B | 0.09B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | | | 0.17B | 0.18B | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 13.00 | 0.00B | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 8.00 | | | | | 9.00 | | 9.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| 0.30B | 0.30B | 0.22B | | | | | | | | | 0.00B | | | | | | | | 0.00B | | | | 0.21B | | 0.00B | | 0.07B | | 0.64B | | 0.67B | | 0.71B | | 0.69B | | 0.67B | | 0.10B | | 0.57B | | 0.38B | | 0.55B | | 0.49B | | 0.44B | | 0.27B | | 0.40B | | 0.38B | | 0.29B | | 0.44B | | 1.10B | | 1.12B | | 1.16B | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | 18.00 | | | | | 20.00 | | 22.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| -0.01B | -0.02B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.09B | | | -0.08B | -0.06B | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | 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 Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.00B | | | -0.04B | -0.06B | |
|
Divestments
|
-0.02B | -0.01B | -0.01B | -0.05B | -0.08B | -0.01B | 0.01B | | | -0.08B | -0.08B | | | -4.10B | -2.42B | -2.35B | | -5.00B | 1.87B | 3.17B | | | | | | -4.64B | -1.61B | -9.02B | | 8.74B | -26.04B | 2.06B | | | | | | | | | | -0.05B | -0.02B | 0.11B | | -0.21B | -0.02B | 0.05B | | -0.08B | 0.05B | -0.04B | | -0.06B | 0.07B | -0.32B | | -0.10B | -0.05B | -0.15B | 0.31B | -0.24B | | | | -0.22B | | |
|
Change in Acquisitions & Divestments
|
| 0.11B | 0.17B | 0.08B | | | | | | | | | | | | | | | | | | 0.13B | 0.23B | 0.14B | | 0.35B | 0.18B | 0.12B | | 0.44B | 0.23B | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 1.38B | | | 0.49B | 0.59B | |
|
Cash from Investing Activities
|
| -0.01B | -0.01B | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24B | -0.23B | | | -0.22B | -0.11B | |
|
Other financing activities
|
-0.03B | -0.08B | 0.01B | 0.01B | 0.07B | -0.01B | -0.06B | | | 0.00B | 0.09B | | | 1.07B | -2.25B | 0.35B | | 3.92B | -0.86B | 0.50B | 163.27 | | | | 0.02B | -3.17B | 139.71 | -3.26B | 0.02B | -12.29B | 19.52B | -3.52B | 0.01B | | 0.01B | | 0.02B | | 0.01B | | 0.01B | -0.09B | -0.11B | -0.23B | 0.02B | 0.09B | -0.12B | -0.10B | 0.02B | 0.03B | -0.10B | -0.03B | 0.02B | -0.14B | -0.15B | 0.01B | 0.02B | -0.02B | -0.09B | -0.17B | 0.02B | 0.11B | 0.02B | | 0.02B | -0.01B | 0.02B | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.19B | | | -0.01B | -0.06B | |
|
Exchange Rate Effect
|
-0.01B | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.01B | -0.06B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | 0.00B | |
|
Change in Cash
|
0.05B | 0.00B | 0.02B | -0.03B | 0.03B | -0.01B | 0.00B | | | -0.01B | 0.04B | | | 0.85B | -1.34B | 1.53B | | 3.42B | 1.84B | 9.73B | | -0.03B | 0.03B | | | 0.01B | 0.01B | -0.00B | 0.04B | 0.02B | -0.06B | 0.06B | -0.03B | | | | | | | -0.03B | 0.01B | -0.00B | 0.01B | -0.01B | -0.00B | 0.03B | -0.01B | 0.01B | 0.14B | -0.09B | 0.03B | 0.16B | -0.10B | -0.12B | 0.03B | -0.03B | -0.00B | 0.02B | 0.08B | -0.20B | 0.12B | -0.03B | 0.08B | 0.02B | 0.02B | -0.07B | 0.01B | 0.09B |
|
Free Cash Flow
|
| 0.11B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.20B | | | 0.25B | 0.24B | |
|
Net Cash Flow
|
| 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.08B | | | -0.07B | 0.01B | |