|
Net Income
|
| -0.03B | -0.03B | -0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.09B | -0.11B | -0.11B | -0.09B | 0.01B | -0.03B | -0.04B | -0.02B | -0.05B | -0.06B | -0.07B | -0.11B | -0.15B | -0.18B | -0.23B | -0.32B | -0.28B | -0.29B | 0.02B | -0.25B | -0.40B | -0.40B | -0.67B | -0.77B | -0.78B | -0.74B | 0.25B | 0.21B | -0.67B | -0.39B | 0.15B | 0.13B | 0.07B | 0.13B | 0.37B | 0.35B | 0.46B | 1.18B | 1.66B | 2.34B | 3.28B | 2.27B | 3.33B | 3.71B | 2.54B | 2.61B | 1.88B | 7.94B | 1.41B | 1.42B | 2.19B | 2.14B | 0.42B | 1.19B | 1.39B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.30B | 0.31B | 0.30B | 0.34B | 0.35B | 0.38B | 0.37B | 0.36B | 0.40B | 0.44B | 0.42B | 0.46B | 0.49B | 0.53B | 0.55B | 0.58B | 0.62B | 0.67B | 0.72B | 0.82B | 0.90B | 0.89B | 0.93B | 0.98B | 1.05B | 1.16B | 1.15B | 1.15B | 1.35B |
|
Share-based Compensation
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.09B | 0.07B | 0.09B | 0.09B | 0.10B | 0.12B | 0.11B | 0.13B | 0.14B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.20B | 0.28B | 0.21B | 0.35B | 0.54B | 0.63B | 0.61B | 0.47B | 0.47B | 0.56B | 0.42B | 0.36B | 0.36B | 0.42B | 0.42B | 0.45B | 0.47B | 0.48B | 0.52B | 0.44B | 0.46B | 0.58B | 0.57B | 0.64B | 0.66B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.15B | -0.11B | -6.03B | 0.06B | 0.12B | 0.29B | 0.01B | -0.04B | 0.05B | 0.23B |
|
Gains from Investment Securities
|
| | | | 0.00B | -0.00B | 0.00B | 0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | 0.02B | -0.00B | -0.00B | -0.00B | 0.45B | -0.00B | -0.00B | -0.00B | -0.03B | -0.03B | 0.01B | -0.00B | 1.69B | -0.04B | -0.01B | -0.01B | 0.60B | 0.06B | -0.18B | -0.01B | 0.43B | 0.22B | 0.25B | 0.03B | -0.18B | 0.10B | 0.09B | 0.15B | 1.22B | 0.18B | 0.16B | 0.40B | -0.30B | 0.61B | 0.43B | 0.54B | -1.08B | 0.36B | 0.72B | 0.47B | -1.08B | 0.41B | 0.39B | 0.43B | -0.85B | 0.34B | 0.44B | 0.39B |
|
Asset Writedowns and Impairment
|
| | 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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.01B | 0.03B | 0.08B | 0.04B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.01B | 0.03B | 0.03B | 0.06B | 0.06B | 0.05B | 0.17B | 0.14B | 0.10B | 0.07B | 0.08B | 0.10B | 0.09B | 0.11B | 0.14B | 0.07B |
|
Non-cash Items
|
| | | 0.25B | | | | 0.24B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 4.00B | | | | 3.90B | | | | 1.72B | | | | 2.30B | | | | 2.25B | | | | 4.17B | | | | 93.66B | | | | 115.75B | | | | 32.79B | | | | | | | | | | | |
|
Change in Working Capital
|
0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | 0.00B | -0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.07B | -0.07B | 0.00B | 0.02B | 0.02B | 0.06B | 0.07B | -0.00B | -0.06B | -0.02B | 0.03B | 0.16B | -0.16B | 0.11B | 0.11B | -0.09B | 0.01B | 0.18B | -0.08B | 0.17B | -0.07B | 0.59B | -0.19B | 0.10B | 0.07B | -0.02B | 0.22B | -0.01B | 0.25B | 0.31B | 0.10B | 0.02B | 0.26B | -0.14B | -0.02B | 0.41B | -0.18B | 0.19B | 0.70B | 0.03B | 0.47B | -0.88B | 0.96B | 0.42B | -0.14B | -0.43B | 1.23B | -0.63B | 0.03B | 0.91B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.12B | 0.27B | 0.03B | -0.24B | 0.32B | 0.73B | 0.06B | -0.09B | 0.81B | -0.46B | 0.13B | -0.06B | -0.98B | 1.52B | 0.07B | -0.18B | 0.11B | 0.58B | 0.49B | 0.53B | 0.63B | 1.56B | 2.30B | 1.97B | 1.54B | 0.58B | -0.16B | -0.76B | 2.70B | -1.78B | 0.19B | -2.04B | 1.70B | 0.70B | -1.99B |
|
Change in Account Payables
|
| | | | 0.01B | 0.02B | 0.01B | -0.02B | -0.01B | 0.01B | 0.07B | 0.12B | 0.03B | -0.03B | 0.03B | -0.00B | 0.08B | 0.06B | 0.04B | 0.08B | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | -0.03B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.05B | 0.02B | 0.17B | 0.07B | 0.16B | 0.05B | 0.01B | 0.03B | 0.17B | 0.06B | 0.15B | 0.48B | 0.05B | 0.00B | 0.01B | 0.16B | 0.22B | 0.32B | 0.59B | 0.72B | 0.17B | -0.04B | 0.13B | 0.06B | 0.50B | -0.27B | -0.11B | 1.14B | 1.34B | 0.67B | 0.92B | 1.17B | 2.60B | 1.00B | 0.41B | 3.25B | 3.37B | 1.40B | 1.15B | -0.63B | 0.68B | 1.25B | -1.00B | 2.25B | 1.08B | 0.71B | 0.63B | 1.65B |
|
Other Working Capital Changes
|
| | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.08B | 0.10B | 0.08B | 0.05B | 0.05B | 0.04B | 0.07B | 0.05B | 0.07B | 0.07B | 0.14B | 0.10B | 0.30B | 0.01B | -0.03B | 0.10B | 0.10B | 0.12B | 0.14B | -0.06B | 0.17B | 0.18B | 0.12B | 0.32B | 0.16B | 0.15B | 0.18B | -0.15B | 0.46B | -0.01B | 0.20B | 0.16B | 0.12B | 0.17B | 1.09B | 0.31B | 0.33B | 0.37B | 2.70B | 0.74B | 0.89B | 0.36B | 0.66B | 0.97B | 0.66B | 1.01B | 0.63B | 0.42B | 0.72B | 1.14B |
|
Cash from Operations
|
| | -0.05B | -0.03B | -0.04B | -0.02B | -0.04B | -0.02B | -0.06B | -0.06B | -0.10B | -0.04B | 0.06B | -0.04B | 0.10B | 0.13B | 0.06B | -0.00B | -0.03B | -0.09B | -0.13B | -0.16B | -0.20B | -0.03B | -0.25B | 0.15B | 0.42B | -0.45B | -0.07B | -0.20B | -0.30B | 0.51B | -0.40B | -0.13B | 1.39B | 1.24B | -0.64B | 0.86B | 0.76B | 1.43B | -0.44B | 0.96B | 2.40B | 3.02B | 1.64B | 2.12B | 3.15B | 4.58B | 4.00B | 2.35B | 5.10B | 3.28B | 2.51B | 3.06B | 3.31B | 4.37B | 0.24B | 3.61B | 6.25B | 4.81B | 2.16B | 2.54B | 6.24B |
|
Amortizatization of Intangibles
|
| | | | | | | | -0.00B | -0.00B | | | | | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.04B | -0.01B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.11B | 0.14B | 0.16B | 0.18B | 0.28B | 0.33B | 0.38B | 0.39B | 0.40B | 0.47B | 0.42B | 0.49B | 0.50B | 0.50B | 0.47B | 0.58B | 0.53B | 0.58B | 0.55B | 0.57B | 0.58B | 0.62B | 0.62B | 0.68B | 0.76B | 0.85B | 0.88B | 0.92B | 0.96B | 0.99B | 1.05B | 1.15B | 1.24B | 1.23B | 1.25B | 1.28B | 1.35B | 1.50B | 1.45B | 1.43B | 1.62B |
|
Capital Expenditures
|
| | 0.04B | 0.01B | -0.02B | -0.05B | -0.07B | 0.33B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.08B | 0.09B | 0.14B | 0.18B | 0.28B | 0.37B | 0.43B | 0.41B | 0.39B | 0.41B | 0.22B | 0.29B | 0.25B | 0.52B | 0.55B | 0.96B | 1.12B | 0.79B | 0.66B | 0.61B | 0.51B | 0.33B | 0.28B | 0.25B | 0.39B | 0.41B | 0.46B | 0.55B | 1.00B | 1.15B | 1.35B | 1.50B | 1.82B | 1.81B | 1.77B | 1.73B | 1.80B | 1.86B | 2.07B | 2.06B | 2.46B | 2.31B | 2.78B | 2.27B | 3.51B | 2.78B | 1.49B | 2.39B | 2.25B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | | | 0.94B | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | 0.01B | | | 0.00B | 0.01B | 0.00B | -0.03B | 0.08B | | | | | | | | | | | | | | | | -0.01B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 1.60B | 3.54B | 3.82B | 3.39B | 4.32B | 6.99B | 6.67B | 10.34B | 5.86B | 6.93B | 9.29B |
|
Cash from Investing Activities
|
| | -0.15B | -0.01B | 0.01B | -0.02B | -0.18B | 0.03B | -0.07B | -0.02B | -0.06B | -0.06B | -0.06B | -0.03B | -0.08B | -0.09B | -0.33B | 0.00B | -0.29B | -0.37B | -0.43B | -0.42B | -0.40B | -0.41B | -0.23B | -0.32B | -0.27B | -0.26B | -0.88B | -1.16B | -1.24B | -0.91B | -0.73B | -0.68B | -0.56B | -0.36B | -0.31B | -0.24B | -0.49B | -0.40B | -0.48B | -0.57B | -1.04B | -1.05B | -2.58B | -1.51B | -1.85B | -1.92B | -2.17B | -0.88B | -2.79B | -6.13B | -2.48B | -3.53B | -4.76B | -4.80B | -5.08B | -3.23B | -2.88B | -7.60B | -1.65B | -2.94B | -4.36B |
|
Other financing activities
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.03B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.18B | 0.14B | 0.44B | 0.11B | 0.10B | 0.07B | 0.18B | 0.11B | 0.07B | 0.05B | 0.04B | 0.06B | 0.13B | 0.02B | | 0.00B | 0.00B | 0.01B | | 0.00B | | | | | | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B |
|
Cash from Financing Activities
|
| | 0.25B | 0.05B | 0.03B | 0.26B | 0.09B | 0.05B | 0.09B | 0.07B | 0.04B | 0.21B | 0.00B | 0.60B | 0.02B | 0.01B | 1.82B | 0.28B | 0.03B | 0.01B | 0.19B | 0.22B | 0.89B | 0.23B | 0.72B | 1.98B | -0.32B | 1.37B | 1.60B | 0.43B | 2.10B | 0.29B | 0.37B | 0.40B | -0.08B | -0.11B | -0.65B | 2.14B | 0.12B | -0.08B | 2.71B | 0.12B | 4.45B | 2.69B | -1.02B | -1.55B | -1.38B | -1.26B | -1.91B | -0.41B | -0.71B | -0.49B | -0.23B | -0.33B | 2.26B | 0.89B | 0.20B | 2.54B | 0.13B | 0.98B | -0.33B | -0.22B | 0.98B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.07B | 0.07B | 0.05B | 0.06B | 0.07B | 0.05B | 0.09B | 0.06B | 0.06B | 0.10B | 0.07B | 0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.00B | -0.02B | -0.02B | -0.02B | 0.00B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | -0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | -0.02B | -0.01B | -0.00B | 0.01B | | -0.01B | 0.01B | -0.02B | 0.04B | 0.09B | 0.23B | -0.22B | 0.04B | -0.04B | 0.04B | -0.02B | -0.21B | -0.34B | 0.12B | 0.05B | -0.09B | -0.10B | 0.15B | -0.08B | -0.04B | 0.11B | -0.13B | 0.04B | 0.11B | -0.02B |
|
Change in Cash
|
| | 0.05B | 0.00B | 0.00B | 0.22B | -0.11B | 0.04B | -0.04B | -0.01B | -0.12B | 0.12B | 0.01B | 0.53B | 0.05B | 0.05B | 1.55B | 0.28B | -0.29B | -0.48B | -0.40B | -0.36B | 0.28B | -0.23B | 0.24B | 1.80B | -0.16B | 0.65B | 0.66B | -0.91B | 0.56B | -0.11B | -0.75B | -0.44B | 0.74B | 0.75B | -1.59B | 2.77B | 0.38B | 0.96B | 1.76B | 0.56B | 5.90B | 4.90B | -2.18B | -0.90B | -0.13B | 1.45B | -0.10B | 0.85B | 1.26B | -3.23B | -0.15B | -0.89B | 0.71B | 0.60B | -4.72B | 2.89B | 3.62B | -1.94B | 0.21B | -0.52B | 2.85B |
|
Beginning Cash Balance
|
0.07B | 0.05B | 0.05B | 0.10B | 0.10B | 0.10B | 0.32B | 0.21B | 0.26B | 0.22B | 0.21B | 0.09B | 0.20B | 0.21B | 0.75B | 0.80B | 0.85B | 2.39B | 2.66B | 2.39B | 1.91B | 1.51B | 1.15B | 1.43B | 1.20B | 1.44B | 3.25B | 2.75B | 3.35B | 3.95B | 2.97B | 3.48B | 3.41B | 2.67B | 2.23B | 2.93B | 3.79B | 2.19B | 4.96B | 5.31B | 6.32B | 8.06B | 8.63B | 14.49B | 19.32B | 17.13B | 16.20B | 16.13B | 17.61B | 17.48B | 18.27B | 19.48B | 16.20B | 16.19B | 15.22B | 15.80B | 16.53B | 11.74B | 14.49B | 18.08B | 16.14B | 16.10B | 15.44B |
|
Free Cash Flow
|
| | -0.09B | -0.04B | -0.02B | 0.03B | 0.03B | -0.35B | -0.12B | -0.12B | -0.16B | -0.10B | 0.01B | -0.08B | 0.03B | 0.04B | -0.08B | -0.18B | -0.31B | -0.46B | -0.56B | -0.56B | -0.60B | -0.44B | -0.47B | -0.14B | 0.18B | -0.97B | -0.62B | -1.16B | -1.42B | -0.28B | -1.05B | -0.74B | 0.88B | 0.91B | -0.92B | 0.61B | 0.37B | 1.01B | -0.90B | 0.42B | 1.40B | 1.87B | 0.29B | 0.62B | 1.33B | 2.77B | 2.23B | 0.62B | 3.30B | 1.42B | 0.44B | 1.00B | 0.85B | 2.06B | -2.54B | 1.34B | 2.74B | 2.04B | 0.66B | 0.15B | 3.99B |
|
Net Cash Flow
|
| | 0.05B | 0.00B | 0.00B | 0.22B | -0.13B | 0.06B | -0.04B | -0.01B | -0.12B | 0.12B | 0.01B | 0.53B | 0.05B | 0.05B | 1.55B | 0.28B | -0.29B | -0.45B | -0.38B | -0.36B | 0.29B | -0.22B | 0.23B | 1.81B | -0.17B | 0.67B | 0.65B | -0.93B | 0.56B | -0.12B | -0.76B | -0.41B | 0.75B | 0.76B | -1.60B | 2.77B | 0.39B | 0.94B | 1.79B | 0.52B | 5.81B | 4.66B | -1.96B | -0.94B | -0.09B | 1.41B | -0.09B | 1.06B | 1.60B | -3.35B | -0.20B | -0.80B | 0.81B | 0.45B | -4.65B | 2.93B | 3.51B | -1.80B | 0.17B | -0.63B | 2.87B |