|
Net Income
|
-0.07B | -0.10B | -0.22B | 0.75B | 0.41B | 0.34B | 0.64B | 0.90B | 1.20B | 2.44B | 2.12B | 3.51B | 8.08B | 4.34B | 3.95B | 4.41B |
|
Depreciation and Depletion
|
| | | | | | 0.07B | 0.10B | 0.14B | | | | | | | |
|
Share-based Compensation
|
0.03B | 0.04B | 0.06B | 0.09B | 0.22B | 0.32B | 0.46B | 0.56B | 0.51B | 0.43B | 0.46B | 0.43B | 0.60B | 0.72B | 0.89B | 0.98B |
|
Deferred Taxes
|
| | | 0.34B | -0.06B | 0.05B | 0.12B | 0.36B | -0.32B | 0.14B | 0.13B | -0.08B | 0.15B | 0.75B | 0.84B | 0.76B |
|
Gains from Investment Securities
|
| -0.00B | 0.03B | 0.16B | 0.20B | 0.27B | 0.28B | 0.48B | 0.75B | 0.21B | 0.34B | 0.68B | 1.22B | 1.50B | 0.87B | 1.03B |
|
Non-cash Items
|
-0.00B | 0.20B | 0.08B | -0.82B | 0.17B | 0.41B | 0.69B | 0.59B | 0.11B | -0.25B | 0.31B | -0.90B | -0.99B | 0.68B | 0.64B | 0.01B |
|
Cash from Operations
|
-0.07B | 0.10B | -0.14B | -0.07B | 0.59B | 0.75B | 1.33B | 1.49B | 1.31B | 2.20B | 2.43B | 2.62B | 7.08B | 5.01B | 4.59B | 4.42B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.10B | 0.15B | 0.15B | 0.21B | 0.24B | 0.29B | 0.34B | 0.42B | 0.48B |
|
Change in Receivables
|
0.03B | 0.02B | 0.02B | 0.59B | 0.25B | 0.03B | 0.49B | 0.14B | 0.36B | 0.24B | 0.52B | 1.36B | 1.93B | -0.71B | 0.34B | 0.55B |
|
Change in Inventory
|
| | 0.01B | 0.03B | 0.05B | 0.06B | 0.11B | 0.15B | 0.31B | 0.39B | 0.34B | 0.53B | 0.49B | 0.70B | 0.27B | 0.62B |
|
Change in Accured Expenses
|
0.01B | 0.01B | 0.05B | 0.01B | 0.14B | 0.16B | 0.30B | 0.25B | -0.02B | 0.06B | 0.60B | 0.12B | 0.87B | -0.14B | 0.60B | 0.74B |
|
Other Working Capital Changes
|
-0.03B | 0.16B | -0.04B | -0.04B | -0.04B | 0.05B | 0.61B | 0.24B | 0.11B | 0.09B | 0.14B | 0.15B | 0.24B | 0.15B | 0.12B | 0.41B |
|
Capital Expenditures
|
0.10B | 0.10B | 0.06B | 0.05B | 0.16B | 0.33B | 0.68B | 0.51B | 0.27B | 0.38B | 0.43B | 0.61B | 0.55B | 0.59B | 0.72B | 0.76B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 0.02B |
|
Acquisitions
|
| | | | | | | | | | | | | 0.23B | 0.05B | 0.02B |
|
Change in Acquisitions & Divestments
|
0.30B | 0.27B | 0.43B | 0.44B | 0.38B | 0.48B | 0.33B | 0.27B | 0.54B | 0.78B | 1.60B | 3.79B | 2.22B | 5.55B | 9.44B | 15.03B |
|
Cash from Investing Activities
|
0.00B | -0.44B | 0.13B | -0.08B | -0.36B | -0.42B | -0.91B | -1.05B | -1.01B | -1.46B | -2.03B | -0.07B | -5.38B | -3.78B | -3.19B | -2.47B |
|
Other financing activities
|
| | | 0.00B | 0.21B | 0.44B | 0.41B | | | | | | | | | -0.03B |
|
Cash from Financing Activities
|
0.03B | 0.24B | 0.38B | -0.10B | 0.07B | -0.22B | -0.26B | -0.70B | -0.02B | -0.08B | -0.25B | -1.97B | -1.01B | -1.01B | -1.79B | -2.20B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | -0.00B | -0.00B |
|
Change in Cash
|
-0.04B | -0.09B | 0.37B | -0.25B | 0.31B | 0.11B | 0.16B | -0.26B | 0.28B | 0.66B | 0.15B | 0.58B | 0.69B | 0.22B | -0.38B | -0.25B |
|
Free Cash Flow
|
-0.17B | -0.00B | -0.20B | -0.12B | 0.43B | 0.42B | 0.65B | 0.97B | 1.03B | 1.81B | 2.00B | 2.00B | 6.53B | 4.42B | 3.88B | 3.66B |
|
Net Cash Flow
|
-0.04B | -0.09B | 0.37B | -0.25B | 0.31B | 0.11B | 0.16B | -0.26B | 0.28B | 0.66B | 0.15B | 0.58B | 0.69B | 0.22B | -0.38B | -0.25B |