|
Net Income
|
0.15B | 0.10B | 0.01B | -0.05B | 0.02B | 0.09B | 0.02B | -0.05B | 0.05B | 0.05B | 0.11B | 0.03B | 0.05B | 0.13B | 0.08B | 0.19B | 0.17B | 0.15B | 0.03B | -0.04B | -0.38B | 0.09B | 0.07B | -0.03B | 0.06B | 0.06B | 0.09B | -0.13B | 0.05B | 0.13B | 0.10B | 0.72B | -0.87B | 2.33B | 3.56B | -4.68B | 4.30B | 6.19B | 7.96B | -18.39B | 9.24B | 13.27B | 17.96B | -38.94B | 0.95B | 1.13B | 1.19B | -0.34B | 0.62B | 0.65B | 0.62B | -0.17B | 0.49B | 0.56B | 0.54B | -0.18B | 0.38B | 0.43B | 0.40B |
|
Depreciation and Depletion
|
0.26B | 0.28B | 0.28B | 0.34B | | | 0.30B | 0.32B | | | | | 0.31B | 0.32B | 0.33B | 0.37B | 0.36B | 0.35B | 0.35B | 0.35B | 0.37B | | | 0.41B | | 414.10B | 428.06B | | | 430.50B | 405.66B | | | | | | | 385.99B | 389.43B | | | 389.81B | 393.36B | | | 351.50B | 343.96B | | | 301.09B | 292.28B | | | 323.53B | 372.93B | | | 446.93B | 477.29B |
|
Share-based Compensation
|
| | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56B | | | | 2.65B | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | -0.02B | | | | 0.00B | | | | 0.01B | -0.02B | -0.01B | -0.02B | 0.04B | 0.01B | -0.02B | -0.01B | 0.44B | -0.20B | | | 0.41B | | | | -1.09B | | | | | | | | | | | | | | -0.07B | | | | 0.01B |
|
Gains from Equity Investments
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | -0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.07B | 0.06B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.01B | 0.01B | 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 | -0.09B | 0.05B | 0.00B | | -0.49B | 0.00B | 0.15B | 0.07B | -0.26B | 0.21B | 0.00B | 0.03B | 0.00B | 0.20B | 0.00B | 0.05B | 0.09B | -0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | -0.01B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.01B |
|
Asset Writedowns and Impairment
|
-0.00B | 0.01B | -0.08B | -0.01B | -0.00B | 0.01B | -0.09B | 0.09B | | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.55 | 0.58 | 0.55 | 0.66 | 0.54 | 0.54 | 0.53 | 0.54 | 0.54 | 0.54 | 0.55 | 0.36 | 0.35 | 0.00B | 0.35 | 0.38 | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.00B | | | | 0.00B | | | | | 0.01B | | | 0.00B | 0.01B | 0.01B | | 0.09B | 0.16B | | | | | | 0.04B | 0.05B | | | | -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 | -0.00B | -0.07B | 0.06B | -0.00B | -0.00B | | | -0.00B | 0.00B | | | -0.00B | 0.00B | |
|
Change in Receivables
|
0.38B | 0.49B | 0.21B | 0.01B | | -0.36B | 0.34B | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.07B | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.34B | 0.33B | 0.29B | 0.30B | 0.29B | 0.26B | 0.24B | 0.24B | 0.25B | 0.28B | 0.24B | 0.28B | 0.28B | 0.27B |
|
Other Working Capital Changes
|
0.00B | 7.42B | 0.16B | 0.12B | -0.00B | 7.09B | 0.10B | 0.09B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.02B | -0.00B | -0.03B | 0.09B | -0.00B | -0.00B | -0.00B | -0.27B | -0.02B | -0.00B | 0.02B | -0.15B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.19B | -0.00B | -0.00B | 0.00B | 0.11B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.12B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B |
|
Cash from Operations
|
0.40B | 0.32B | 0.34B | 0.44B | | | 0.40B | 0.32B | | | | | 0.21B | 0.26B | 0.41B | 0.69B | 0.60B | 0.36B | 0.51B | 0.53B | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
-0.06B | -0.06B | -0.11B | -0.13B | | -0.10B | -0.17B | -0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
-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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| -0.21B | | | | -0.12B | 0.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.01B | | | 0.01B | 0.01B | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.41B | | 17.82B | 16.47B | | | 18.07B | 16.43B | | | | | | | 22.31B | 23.57B | | | 25.35B | 26.68B | | | 24.83B | 22.90B | | | 21.06B | 19.98B | | | 19.57B | 19.94B | | | 22.90B | 22.99B |
|
Capital Expenditures
|
-0.54B | -0.43B | -0.42B | -0.54B | -0.34B | -0.60B | -0.40B | -0.43B | -0.24B | -0.27B | -0.34B | -0.27B | -0.21B | -0.26B | -0.43B | -0.59B | -0.53B | -0.39B | -0.63B | 3.33B | -0.63B | -0.91B | -0.63B | 5.08B | -0.57B | -0.28B | -0.24B | 2.57B | -0.20B | -0.13B | -0.18B | 1.13B | -0.18B | -0.13B | -0.11B | 0.97B | -0.12B | -0.14B | -0.23B | 1.44B | -0.26B | -0.30B | -0.63B | 2.93B | -0.39B | -0.37B | -0.74B | 3.97B | -0.98B | -0.79B | -0.55B | 5.11B | -0.91B | -0.62B | -0.67B | 4.92B | -0.43B | -0.24B | -0.38B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.06B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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
|
| | | | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.04B | -0.04B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.01B | -0.02B | -0.03B | -0.01B | -0.00B | -0.02B | -0.03B | -0.04B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.01B | -0.03B | -0.03B |
|
Acquisitions
|
| | | | 0.34B | | | -0.00B | 0.09B | -0.00B | | | 0.21B | | | | 0.01B | | -0.04B | 0.04B | -0.00B | | | | -0.04B | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-0.00B | | | | | | -0.00B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.00B | 0.01B | 0.01B | | | | | | | | | | | | | -0.00B | | | |
|
Cash from Investing Activities
|
-0.59B | -0.41B | -0.39B | -0.61B | -0.33B | -0.63B | -0.32B | -0.38B | -0.18B | -0.27B | -0.36B | -0.27B | -0.20B | -0.23B | -0.43B | -0.61B | -0.58B | -0.47B | -0.64B | -0.53B | -0.59B | -0.84B | -0.49B | -0.58B | -0.52B | -0.27B | -0.16B | -0.20B | 0.02B | -0.20B | -0.18B | -0.15B | -0.18B | -0.13B | -0.13B | -0.59B | -0.30B | -0.26B | -0.19B | -0.61B | -0.25B | -0.66B | -0.83B | -0.48B | 0.53B | -0.40B | -0.71B | -1.15B | -0.97B | -0.77B | -0.56B | -0.84B | -0.95B | -0.47B | -0.74B | -0.53B | -0.32B | -0.31B | -0.54B |
|
Other financing activities
|
| | | | | | | | | | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.04B | -0.00B | 0.08B | -0.01B | -0.02B | -0.00B | 0.07B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.05B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.00B | -0.02B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.01B |
|
Cash from Financing Activities
|
| | | | -0.02B | | | -0.02B | 0.20B | -0.08B | -0.15B | -0.10B | 0.08B | -0.15B | -0.23B | 0.02B | 0.29B | 0.45B | -0.31B | 0.09B | 0.45B | 0.34B | 0.28B | 0.13B | 0.25B | 0.02B | -0.15B | 0.17B | -0.47B | -0.36B | -0.11B | -0.19B | 0.07B | -0.21B | 0.13B | -0.32B | -0.19B | -0.10B | -0.47B | -0.11B | 0.09B | 0.47B | -0.35B | 0.23B | -0.28B | -0.46B | -0.88B | -0.29B | 0.04B | 0.03B | -0.87B | -0.12B | -0.21B | -0.18B | -0.40B | -0.44B | -0.42B | 0.04B | -0.51B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.43B | | | | 0.44B | | | | 0.41B | | | | 0.56B | | | | 0.45B | | | | 0.69B | | | | 1.43B | | | | 45.02B | | | -0.00B | 0.00B | | | 0.23B | -0.00B | | | |
|
Dividends Paid - Preferred
|
| | | | | | | 0.02 | | | | 0.01 | | | | 0.02 | | | | 0.02 | | | | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -0.09B | -0.02B | | | -0.20B | 0.02B | 0.00B | -0.02B | 0.01B | 0.02B | -0.02B | 0.01B | 0.04B | -0.03B | -0.01B | 0.06B | -0.00B | -0.01B | 0.01B | -0.05B | 0.03B | -0.05B | -0.00B | -0.00B | -0.01B | -0.01B | 0.02B | -0.02B | 0.01B | 0.01B | 0.00B | -0.02B | -0.04B | -0.00B | -0.03B | -0.01B | -0.01B | -0.02B | -0.04B | -0.00B | -0.01B | 0.09B | 0.05B | 0.18B | -0.08B | -0.02B | 0.00B | 0.12B | -0.11B | 0.08B | 0.01B | 0.03B | -0.00B | 0.06B | -0.27B | 0.09B |
|
Change in Cash
|
| | | | -0.07B | | | -0.02B | 0.37B | -0.09B | -0.10B | 0.11B | 0.10B | -0.14B | -0.23B | 0.13B | 0.27B | 0.33B | -0.37B | 0.04B | 0.19B | -0.31B | 0.18B | 0.07B | 0.10B | 0.24B | 0.06B | 0.39B | -0.15B | -0.07B | 0.21B | 0.07B | 0.16B | 0.05B | -0.12B | 0.29B | -0.01B | 0.16B | -0.04B | -0.17B | 0.47B | 0.60B | -0.39B | 0.70B | 1.42B | 0.39B | -0.10B | -0.22B | -0.07B | -0.28B | -0.71B | -0.25B | -0.42B | 0.07B | | | 0.04B | 0.18B | |
|
Beginning Cash Balance
|
1.70B | 2.10B | | 2.03B | 1.72B | 1.65B | 1.65B | 1.70B | 1.08B | 1.55B | 1.54B | 1.64B | 1.59B | 1.84B | 1.95B | 1.57B | 1.36B | 1.17B | 1.81B | 1.61B | 1.44B | 1.96B | 1.50B | 1.74B | 1.75B | 1.66B | 1.84B | 2.32B | 2.94B | 2.81B | 2.46B | 2.65B | 2.55B | 90.31B | 2.80B | 2.85B | 3.19B | 3.04B | 3.29B | 3.47B | 106.81B | 123.40B | 3.77B | 4.07B | 3.33B | 4.13B | 4.47B | 5.77B | 5.79B | 5.95B | 6.20B | 4.30B | 4.64B | 4.03B | 4.11B | 3.20B | 3.16B | 3.23B | 3.51B |
|
Free Cash Flow
|
0.94B | 0.75B | 0.76B | 0.99B | 0.34B | 0.60B | 0.80B | 0.75B | 0.24B | 0.27B | 0.34B | 0.27B | 0.42B | 0.52B | 0.84B | 1.28B | 1.12B | 0.75B | 1.14B | -2.80B | 0.98B | 0.91B | 0.63B | -5.08B | 0.57B | 0.28B | 0.24B | -2.57B | 0.20B | 0.13B | 0.18B | -1.13B | 0.18B | 0.13B | 0.11B | -0.97B | 0.12B | 0.14B | 0.23B | -1.44B | 0.26B | 0.30B | 0.63B | -2.93B | 0.39B | 0.37B | 0.74B | -3.97B | 0.98B | 0.79B | 0.55B | -5.11B | 0.91B | 0.62B | 0.67B | -4.92B | 0.43B | 0.24B | 0.38B |
|
Net Cash Flow
|
-0.19B | -0.08B | -0.05B | -0.17B | -0.35B | -0.63B | 0.08B | -0.08B | 0.02B | -0.35B | -0.51B | -0.36B | 0.08B | -0.13B | -0.25B | 0.09B | 0.30B | 0.34B | -0.44B | 0.09B | 0.21B | -0.49B | -0.21B | -0.44B | -0.27B | -0.24B | -0.32B | -0.03B | -0.45B | -0.57B | -0.28B | -0.34B | -0.11B | -0.34B | 0.01B | -0.91B | -0.50B | -0.36B | -0.66B | -0.72B | -0.16B | -0.19B | -1.18B | -0.25B | 0.24B | -0.86B | -1.59B | -1.44B | -0.93B | -0.74B | -1.43B | -0.97B | -1.16B | -0.65B | -1.14B | -0.97B | -0.74B | -0.27B | -1.05B |