|
Net Income
|
3.75B | -0.86B | -0.98B | -0.88B | -1.01B | -5.24B | -1.15B | -1.08B | -2.93B | -1.76B | -1.10B | -0.95B | -0.11B | 1.12B | -2.43B | 0.89B | -5.94B | -2.63B | -1.23B | 0.56B | -0.19B | 0.39B | 0.22B | 1.70B | -0.66B | 1.02B | 2.61B | 6.95B | 1.79B | 1.36B | 6.67B |
|
Depreciation and Depletion
|
0.08B | 0.09B | 0.12B | 0.10B | 0.14B | 0.12B | 0.09B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.06B | 0.02B | 0.06B | 0.03B | 0.01B | 3.94B | 0.40B | 0.24B | 0.28B | 0.13B | 0.18B | 0.24B | 0.28B | 0.27B | 0.28B | 0.33B | 0.36B | 0.47B | 0.48B | 0.48B | 0.47B | 0.50B | 0.49B | 0.47B | 0.48B | 0.46B | 0.44B | 0.42B | 0.43B | 0.47B | 0.47B |
|
Deferred Taxes
|
0.49B | -0.02B | -0.05B | -0.39B | 0.00B | -0.04B | -0.02B | -0.03B | -0.27B | -0.01B | 0.01B | 0.01B | 0.12B | -0.49B | -0.12B | -0.21B | -0.28B | 0.01B | 0.02B | -0.19B | 0.01B | 0.01B | 0.02B | -0.01B | -0.02B | -0.01B | 0.12B | -6.13B | -0.41B | 0.09B | -4.17B |
|
Gains from Investment Securities
|
0.42B | | -0.01B | | 0.04B | 1.33B | 0.15B | 0.06B | 0.06B | 0.07B | 0.06B | 0.03B | -0.07B | | | 0.25B | 0.18B | | | 0.12B | 0.12B | 0.04B | 0.04B | 0.03B | 0.07B | 0.09B | 0.09B | 0.08B | 0.15B | 0.10B | 0.03B |
|
Asset Writedowns and Impairment
|
0.02B | 0.06B | 0.04B | 0.07B | 0.05B | | 0.01B | 0.01B | 1.86B | -0.01B | -0.16B | -1.61B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | | | |
|
Cash from Operations
|
-0.30B | -0.15B | -0.41B | -0.68B | -0.72B | -0.92B | -0.88B | -1.80B | -0.46B | -1.07B | -0.41B | -0.81B | -0.61B | -0.34B | 0.61B | -0.11B | 0.01B | 0.44B | 0.43B | -0.24B | 0.61B | 1.19B | 0.97B | 0.82B | 1.42B | 1.82B | 2.15B | 1.75B | 2.32B | 2.56B | 2.33B |
|
Amortizatization of Intangibles
|
0.07B | 0.08B | 0.08B | 0.09B | 0.05B | 0.03B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.09B | 0.10B | 0.13B | 0.11B | 0.15B | 0.12B | 0.10B | 0.10B | 0.13B | 0.13B | 0.14B | 0.18B | 0.21B | 0.23B | 0.22B | 0.25B | 0.25B | 0.24B | 0.23B | 0.22B | 0.21B | 0.21B | 0.20B | 0.20B | 0.19B | 0.18B | 0.19B | | | | |
|
Change in Receivables
|
0.00B | 0.02B | 0.34B | -0.08B | 0.21B | 0.23B | -0.09B | 0.07B | -0.44B | -0.07B | 0.14B | 0.24B | 0.04B | 0.11B | 0.20B | 0.24B | 0.03B | 0.10B | 0.09B | 0.32B | -0.17B | 0.01B | 0.52B | 0.40B | 0.42B | 0.16B | -0.20B | -0.25B | 0.12B | 0.21B | 0.02B |
|
Change in Account Payables
|
-0.07B | 0.01B | -0.01B | 0.03B | | 0.01B | -0.03B | 0.12B | -0.05B | 0.04B | -0.02B | -0.10B | -0.00B | 0.19B | -0.11B | 0.02B | 0.01B | -0.05B | -0.04B | -0.05B | -0.01B | -0.02B | 0.11B | -0.02B | 0.05B | -0.07B | 0.05B | 0.06B | 0.01B | 0.12B | 0.10B |
|
Change in Accured Expenses
|
0.07B | 0.28B | 0.37B | 0.02B | 0.37B | 0.82B | -0.20B | -0.04B | -0.32B | -0.02B | 0.41B | 0.01B | 0.56B | 0.21B | 0.13B | 0.18B | -0.07B | 0.49B | 0.48B | -0.40B | -0.14B | -0.09B | 0.56B | -0.25B | 0.59B | 0.16B | -0.26B | -0.16B | 0.43B | -0.02B | 0.11B |
|
Other Working Capital Changes
|
0.17B | 0.14B | 0.11B | 0.05B | 0.12B | 0.15B | 0.20B | 0.01B | -0.05B | -0.09B | -0.02B | 0.03B | 0.07B | -0.14B | 0.30B | 0.01B | -0.04B | -0.05B | -0.08B | -0.05B | 0.12B | 0.11B | 0.95B | 0.28B | 0.32B | 0.11B | 0.23B | 0.03B | 0.50B | 0.25B | 0.13B |
|
Capital Expenditures
|
0.09B | 0.12B | 0.15B | 0.20B | 0.13B | 0.15B | 0.13B | 0.18B | 0.20B | 0.16B | 0.13B | 0.12B | 0.07B | 0.06B | 0.09B | 0.08B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.10B | 0.04B | 0.04B | 0.07B | 0.09B | 0.10B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.04B | 0.00B | | 0.01B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | 0.01B | | | 1.35B | | 0.19B | -0.07B | 0.03B | 0.05B | 0.03B | 2.20B | 0.06B | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 0.29B | | | | 0.09B | | | | | | 0.80B | 0.20B | | | 0.03B | | | 0.70B | 0.02B | | 0.01B | 0.01B | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 0.00B | 0.10B | 0.32B | 0.38B | 0.56B | 0.70B | 0.45B | 1.15B | | | | 0.38B | | 0.50B | 1.13B | 1.37B | 2.08B | 2.03B | 1.82B | 1.92B | 4.44B | 2.40B | 4.64B | 6.51B |
|
Cash from Investing Activities
|
-0.38B | -0.09B | -0.07B | -0.16B | 0.20B | -0.15B | -0.13B | -0.71B | -1.86B | -0.46B | -0.36B | -0.19B | -0.25B | 0.10B | 1.22B | -2.27B | -0.14B | -0.05B | 0.32B | -1.77B | -0.40B | 0.41B | -2.42B | -0.82B | -0.24B | -1.68B | -2.69B | 1.43B | -0.54B | -1.46B | 0.05B |
|
Other financing activities
|
-0.06B | 0.01B | 0.00B | 0.08B | -0.01B | -0.00B | 0.00B | -0.03B | -0.00B | -0.01B | -0.02B | 0.05B | 0.01B | 0.03B | 0.01B | 0.02B | -0.04B | -0.01B | -0.00B | -0.01B | -0.05B | 0.01B | -0.01B | 0.02B | -0.05B | 0.07B | 0.02B | 0.01B | -0.03B | -0.05B | -0.07B |
|
Cash from Financing Activities
|
1.11B | 1.36B | -0.31B | 2.48B | -0.05B | 7.08B | 1.99B | -0.08B | -0.06B | 0.12B | 0.43B | 0.90B | -0.23B | 0.04B | 1.56B | 0.41B | -0.11B | 0.01B | 0.21B | -0.09B | -0.11B | 0.04B | -0.08B | 0.05B | -0.10B | -0.19B | 1.60B | -3.40B | -1.86B | -0.20B | -0.54B |
|
Exchange Rate Effect
|
0.00B | -0.10B | -0.03B | 0.01B | 0.00B | 0.01B | -0.04B | 0.02B | -0.16B | -0.02B | 0.01B | 0.07B | -0.05B | 0.05B | -0.05B | -0.02B | 0.02B | -0.12B | -0.20B | 0.14B | 0.02B | 0.03B | -0.07B | 0.09B | -0.09B | -0.06B | 0.06B | -0.18B | 0.07B | 0.16B | -0.03B |
|
Change in Cash
|
0.44B | 1.01B | -0.83B | 1.65B | -0.56B | 6.01B | 0.95B | -2.57B | -2.54B | -1.43B | -0.34B | -0.03B | -1.13B | -0.15B | 3.34B | -1.99B | -0.21B | 0.27B | 0.77B | -1.96B | 0.12B | 1.67B | -1.59B | 0.14B | 0.98B | -0.10B | 1.12B | -0.39B | -0.01B | 1.07B | 1.82B |
|
Beginning Cash Balance
|
4.27B | 4.63B | 5.58B | 4.75B | 6.31B | 5.74B | 11.70B | 13.45B | 10.70B | 8.18B | 6.49B | 5.67B | 5.97B | 4.60B | 3.15B | 6.28B | 4.40B | 4.12B | 4.09B | 6.17B | 3.93B | 3.33B | 6.04B | 4.54B | 4.04B | 4.60B | 5.03B | 6.29B | 5.14B | 5.37B | 6.62B |
|
Free Cash Flow
|
-0.39B | -0.27B | -0.56B | -0.88B | -0.85B | -1.07B | -1.01B | -1.98B | -0.66B | -1.24B | -0.54B | -0.93B | -0.68B | -0.40B | 0.52B | -0.19B | -0.05B | 0.38B | 0.36B | -0.30B | 0.55B | 1.14B | 0.91B | 0.77B | 1.36B | 1.72B | 2.11B | 1.71B | 2.25B | 2.48B | 2.23B |
|
Net Cash Flow
|
0.44B | 1.12B | -0.80B | 1.64B | -0.56B | 6.00B | 0.99B | -2.59B | -2.38B | -1.41B | -0.34B | -0.10B | -1.09B | -0.20B | 3.39B | -1.96B | -0.23B | 0.39B | 0.96B | -2.10B | 0.10B | 1.64B | -1.53B | 0.05B | 1.07B | -0.05B | 1.06B | -0.21B | -0.08B | 0.91B | 1.84B |