CA stock · Basic Materials sector · Other Industrial Metals & Mining
Company Logo

Teck Resources Limited

TECKNYSE

35.81

USD
+0.48
(+1.37%)
Market Open
4.67P/E
8Forward P/E
0.23P/E to S&P500
18.490BMarket CAP
1.20%Div Yield
Scale: |
View:
Currency:
in millions
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
Income Statement
Revenue
- -
355
388
512
512
481
454
430
805
1,494
1,390
1,858
2,849
3,797
5,610
6,393
5,674
7,296
9,364
11,292
10,412
8,831
7,399
5,966
6,922
9,576
9,212
9,189
7,025
10,668
COGS
- -
228
256
335
347
341
328
312
556
1,100
1,148
1,455
1,687
1,836
2,329
3,312
3,295
4,696
5,800
6,509
7,326
6,548
6,084
5,042
5,139
5,897
5,824
6,617
5,979
6,647
Gross Profit
- -
127
132
177
165
140
126
118
249
394
243
403
1,163
1,961
3,281
3,082
2,379
2,599
3,565
4,783
3,087
2,284
1,315
924
1,783
3,679
3,388
2,572
1,047
4,021
Gross Profit Ratio
- -
35.74%
34.10%
34.56%
32.24%
29.13%
27.83%
27.44%
30.93%
26.40%
17.47%
21.70%
40.81%
51.64%
58.49%
48.20%
41.93%
35.63%
38.07%
42.36%
29.64%
25.86%
17.77%
15.49%
25.76%
38.42%
36.78%
27.99%
14.90%
37.69%
Operating Expenses
- -
59
66
92
102
102
92
98
135
225
194
247
332
384
226
334
1,232
224
341
620
382
489
447
522
388
436
547
700
728
444
R&D Expenses
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
14
21
17
19
17
17
34
22
44
26
52
76
102
Selling, G&A Exp.
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(143)
171
142
113
87
201
192
147
127
141
237
General and Admin. Exp.
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(143)
171
142
113
87
201
192
147
127
141
237
Selling and Marketing Exp.
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Expenses
- -
59
66
92
102
102
92
98
135
225
194
247
332
384
226
334
1,232
210
320
746
191
329
317
401
164
200
374
521
511
105
COGS and Expenses
- -
287
322
427
450
444
420
410
691
1,325
1,342
1,702
2,018
2,220
2,555
3,646
4,527
4,921
6,141
7,129
7,707
7,036
6,531
5,565
5,526
6,332
6,371
7,317
6,706
7,091
Interest Income
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
8
6
111
136
12
3
4
12
14
- -
37
8
4
Interest Expense
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
623
567
584
400
238
187
163
167
51
55
68
85
4
Depreciation and Amortization
- -
38
39
59
65
66
63
67
84
142
127
168
229
236
227
334
422
882
943
893
957
1,161
1,156
987
1,031
1,166
1,087
1,247
1,186
1,253
EBITDA
- -
90
114
151
344
(113)
17
87
168
164
149
330
995
1,887
3,355
2,752
1,505
3,906
4,309
5,464
2,793
2,899
1,949
(1,242)
2,409
4,354
4,421
941
441
4,806
EBITDA ratio
- -
25.25%
29.25%
29.55%
67.15%
(23.39)%
3.74%
20.16%
20.90%
10.97%
10.70%
17.76%
34.92%
49.69%
59.81%
43.04%
26.52%
53.54%
46.01%
48.39%
26.82%
32.83%
26.34%
(20.81)%
34.80%
45.47%
47.99%
10.24%
6.28%
45.05%
Operating Income
- -
67
67
85
272
(187)
(27)
(8)
114
63
49
(12)
603
1,342
3,055
2,748
1,146
2,375
3,224
4,370
2,804
1,861
902
(2,108)
1,284
3,444
3,508
(116)
(714)
3,838
Operating Income ratio
- -
19.02%
17.15%
16.60%
53.14%
(38.90)%
(5.95)%
(1.91)%
14.18%
4.25%
3.52%
(0.66)%
21.15%
35.33%
54.46%
42.98%
20.21%
32.55%
34.43%
38.70%
26.93%
21.07%
12.19%
(35.33)%
18.55%
35.96%
38.08%
(1.26)%
(10.17)%
35.98%
Total Other Income Exp.(Gains)
- -
(16)
8
8
7
9
(19)
28
(30)
(41)
(27)
174
145
310
42
(231)
- -
135
(301)
(284)
(1,309)
(314)
(279)
(290)
(72)
(284)
(201)
(245)
(177)
(252)
Income Before Tax
- -
52
74
93
279
(178)
(46)
20
84
22
22
162
747
1,651
3,097
2,516
1,146
2,510
2,923
4,086
1,495
1,547
623
(2,398)
1,212
3,160
3,307
(360)
(892)
3,586
Income Before Tax ratio
- -
14.54%
19.16%
18.12%
54.42%
(37.02)%
(10.11)%
4.69%
10.45%
1.47%
1.60%
8.71%
26.23%
43.49%
55.21%
39.36%
20.21%
34.40%
31.21%
36.18%
14.36%
17.51%
8.42%
(40.20)%
17.51%
33.00%
35.90%
(3.92)%
(12.70)%
33.62%
Income Tax Expense (Gain)
- -
30
25
27
93
(55)
(14)
(11)
27
35
3
47
254
495
1,042
797
541
661
935
1,371
619
596
294
(604)
437
1,143
1,001
92
(151)
1,280
Net Income
- -
22
49
66
186
(123)
(32)
31
57
(13)
19
115
513
1,157
2,086
1,621
542
1,741
1,865
2,617
816
905
311
(1,787)
774
1,994
2,278
(466)
(678)
2,269
Net Income Ratio
- -
6.23%
12.74%
12.82%
36.28%
(25.52)%
(7.06)%
7.27%
7.05%
(0.88)%
1.37%
6.18%
18.00%
30.46%
37.18%
25.35%
9.55%
23.86%
19.92%
23.17%
7.84%
10.24%
4.21%
(29.96)%
11.18%
20.83%
24.73%
(5.07)%
(9.66)%
21.27%
EPS
- -
0.13
0.28
0.36
0.97
(0.63)
(0.17)
0.26
0.26
(0.05)
0.05
0.30
1.32
2.85
4.95
3.75
1.20
3.26
3.16
4.43
1.40
1.56
0.54
(3.10)
1.34
3.45
3.97
(0.83)
(1.27)
4.25
EPS Diluted
- -
0.13
0.28
0.36
0.92
(0.63)
(0.17)
0.26
0.26
(0.05)
0.05
0.29
1.24
2.67
4.80
3.73
1.19
3.25
3.15
4.41
1.39
1.56
0.54
(3.10)
1.32
3.40
3.92
(0.83)
(1.27)
4.25
Weighted Avg. Shares Outs.
- -
167
179
185
192
194
193
120
221
217
400
370
386
405
421
432
452
589
590
590
586
578
576
576
576
578
574
560
534
534
Weighted Avg. Shares Outs. Dil.
- -
167
179
185
202
194
193
120
224
233
400
392
413
432
434
434
455
589
591
593
588
578
576
576
577
586
582
560
534
534
Balance Sheet
Cash and Cash Equivalents
- -
191
94
97
278
186
128
138
177
63
58
74
754
2,653
4,335
1,413
698
1,263
834
4,320
3,289
2,609
1,746
1,363
1,047
757
1,271
790
353
1,129
Short-Term Investments
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
195
- -
9
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Cash & Short-Term Investments
- -
191
94
97
278
186
128
138
177
63
58
74
754
2,653
4,530
1,413
707
1,263
834
4,320
3,289
2,609
1,746
1,363
1,047
757
1,271
790
353
1,129
Net Receivables
- -
12
13
43
43
51
50
39
195
152
149
243
303
457
621
595
1,561
838
1,097
1,317
1,436
1,227
977
938
1,252
1,462
922
891
1,041
1,572
Inventory
- -
40
32
33
44
36
42
40
311
339
315
298
341
561
675
1,008
1,101
1,307
1,384
1,609
1,893
1,596
1,507
1,170
1,245
1,301
1,514
1,525
1,470
1,891
Other Current Assets
- -
20
22
28
28
28
26
26
115
101
85
104
108
- -
90
0
- -
87
- -
- -
- -
- -
- -
- -
- -
278
191
255
276
237
Total Current Assets
- -
263
162
201
394
301
246
243
798
656
607
719
1,505
3,670
5,916
3,016
3,369
3,495
3,315
7,246
6,617
5,431
4,231
3,471
3,544
3,798
3,898
3,461
3,140
4,829
PP&E
- -
573
640
631
662
605
681
792
2,190
2,071
2,157
2,787
2,899
3,038
3,293
7,834
19,648
21,320
21,945
22,703
24,540
26,178
24,887
19,354
20,539
23,085
22,766
24,143
26,362
29,580
Goodwill
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
666
1,417
1,580
1,641
1,615
1,648
1,570
1,471
814
829
864
822
848
858
863
Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
80
70
57
55
60
59
125
243
- -
Goodwill and Intangible Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
666
1,417
1,580
1,641
1,615
1,648
1,650
1,541
871
884
924
881
973
1,101
863
Investments
- -
- -
- -
- -
- -
- -
628
806
303
381
- -
- -
- -
- -
- -
- -
- -
1,190
1,375
1,817
1,506
267
260
821
875
873
908
972
977
2,082
Tax Assets
- -
- -
- -
- -
- -
- -
99
102
330
320
88
100
114
- -
88
70
293
- -
- -
177
231
154
311
65
83
122
117
162
213
127
Other Non-Current Assets
- -
275
487
627
826
744
(99)
(102)
(217)
(191)
299
454
518
869
524
2,035
1,187
815
1,012
- -
307
377
467
476
593
651
484
588
614
- -
Total Non-Current Assets
- -
849
1,127
1,257
1,488
1,349
1,309
1,598
2,606
2,581
2,545
3,342
3,531
3,907
3,905
10,605
22,546
24,905
25,973
26,312
28,232
28,628
27,466
21,587
22,974
25,656
25,155
26,838
29,267
32,653
Other Assets
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Assets
- -
1,112
1,289
1,458
1,882
1,650
1,554
1,841
3,404
3,237
3,152
4,061
5,036
7,577
9,820
13,621
25,914
28,400
29,288
33,559
34,849
34,059
31,696
25,059
26,519
29,454
29,054
30,300
32,407
37,482
Accounts Payable
- -
40
50
58
67
72
- -
- -
- -
- -
187
258
351
380
356
507
551
- -
1,502
772
797
838
682
585
734
914
902
1,019
1,169
2,576
Short-Term Debt
- -
- -
- -
- -
- -
- -
- -
5
- -
- -
17
45
32
183
90
31
6,387
1,066
65
352
35
56
368
20
74
44
23
146
184
269
Tax Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
91
55
57
51
18
148
217
111
69
80
131
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
22
13
15
49
35
- -
- -
Other Current Liabilities
- -
22
13
17
13
2
71
65
291
273
- -
- -
- -
396
1,002
816
686
1,190
177
957
1,000
1,143
1,022
619
816
1,126
870
938
1,195
131
Total Current Liabilities
- -
62
63
75
80
74
71
71
291
273
203
302
382
959
1,448
1,354
7,624
2,256
1,745
2,081
1,832
2,036
2,073
1,247
1,637
2,099
1,845
2,138
2,548
2,975
Long-Term Debt
- -
183
341
294
437
465
457
465
749
787
593
806
521
1,510
1,294
1,497
4,193
6,544
4,896
6,547
7,208
7,214
6,894
6,939
6,136
5,018
4,023
4,279
6,004
7,115
Deferred Revenue
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Deferred Tax Liabilities
- -
128
132
139
211
130
- -
- -
- -
- -
354
516
744
780
755
1,932
4,080
4,760
5,237
5,239
5,483
5,561
5,241
3,488
3,644
4,290
4,642
4,545
4,226
4,726
Other Non-Current Liabilities
- -
- -
15
24
38
42
168
189
1,233
568
381
487
712
557
705
999
974
978
1,190
2,144
2,228
1,541
1,282
1,366
2,001
2,527
1,667
2,342
3,372
3,854
Total Non-Current Liabilities
- -
311
487
456
686
636
625
655
1,982
1,355
1,328
1,809
1,977
2,848
2,753
4,428
9,247
12,282
11,323
13,930
14,919
14,316
13,417
11,793
11,781
11,836
10,332
11,165
13,602
15,695
Other Liabilities
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
5,507
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Capital Lease Obligations
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
17
45
32
183
90
31
6,387
- -
- -
- -
- -
- -
- -
- -
- -
249
248
517
543
549
Total Liabilities
- -
373
550
532
766
710
696
725
2,273
1,629
1,531
2,111
2,359
3,807
4,202
5,782
16,871
14,538
13,068
16,011
16,751
16,352
15,490
13,040
13,418
13,935
12,177
13,303
16,150
18,671
Preferred Stock
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Common Stock
- -
- -
- -
- -
- -
- -
476
606
584
1,122
- -
- -
- -
1,854
- -
- -
- -
- -
- -
- -
6,751
6,128
5,600
4,792
4,945
5,253
4,840
4,873
4,821
- -
Retained Earnings
- -
302
323
382
552
393
323
357
382
315
300
448
872
1,916
3,625
5,056
4,500
6,947
8,896
10,648
11,091
11,157
10,086
6,627
7,579
9,782
11,361
11,124
10,528
- -
Other Compreh. Income(Loss)
- -
(283)
(300)
(370)
(428)
(483)
51
234
264
279
167
88
40
(144)
(124)
(674)
217
324
295
16
(35)
98
194
308
314
210
428
238
194
- -
Other Total Stockhold. Equity
- -
720
716
914
991
1,029
8
(82)
(99)
(108)
- -
- -
- -
144
- -
- -
- -
- -
- -
- -
114
122
128
125
144
161
150
169
190
- -
Total Stockholders Equity
- -
739
739
927
1,116
940
859
1,115
1,131
1,608
1,602
1,931
2,677
3,770
5,619
7,746
8,957
13,776
16,095
17,379
17,920
17,505
16,009
11,852
12,982
15,406
16,779
16,404
15,733
18,204
Total Liab.&Stockhold. Equity
- -
1,112
1,289
1,458
1,882
1,650
1,554
1,841
3,404
3,237
3,133
4,042
5,036
7,577
9,820
13,528
25,828
28,314
29,164
33,390
34,672
33,858
31,498
24,892
26,400
29,341
28,956
29,707
31,882
36,875
Minority Interest
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
19
19
- -
- -
(0)
93
86
87
124
169
177
201
198
166
118
113
98
593
525
608
Total Liabilities & Equity
- -
1,112
1,289
1,458
1,882
1,650
1,554
1,841
3,404
3,237
3,152
4,061
5,036
7,577
9,820
13,621
25,914
28,400
29,288
33,559
34,849
34,059
31,696
25,059
26,519
29,454
29,054
30,300
32,407
37,482
Cash Flow Statement
Net Income
- -
22
49
66
186
(123)
(32)
31
57
(13)
19
115
513
1,157
2,086
1,621
542
1,741
1,865
2,617
816
905
311
(1,787)
774
1,994
2,278
(466)
(678)
2,269
Depreciation and Amortization
- -
38
39
59
65
66
63
67
84
142
127
168
229
236
227
334
422
882
943
893
957
1,161
1,156
987
1,031
1,166
1,087
1,247
1,186
1,253
Deferred Income Tax
- -
3
6
3
73
- -
(4)
(10)
(1)
30
(14)
13
165
110
51
(98)
1,223
176
- -
- -
99
100
(47)
(604)
437
1,143
1,001
92
(151)
1,280
Stock Based Compensation
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Change in Working Capital
- -
- -
11
(11)
(6)
(0)
(4)
16
10
(75)
32
48
(22)
(20)
257
(283)
(1,285)
674
(62)
(661)
(391)
221
236
147
(268)
75
(21)
(123)
(189)
(692)
Accounts Receivable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(238)
(120)
187
206
13
(357)
(199)
207
75
- -
- -
Inventory
- -
- -
3
1
(12)
6
(8)
4
3
(53)
30
78
(24)
(105)
(101)
(95)
93
(106)
(31)
(298)
(221)
88
114
175
(64)
(1)
(248)
12
79
- -
Accounts Payable
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(125)
(49)
(54)
(84)
(41)
153
274
39
(157)
43
- -
Other Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
0
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Other Non-Cash Items
- -
41
(8)
(14)
(208)
155
56
(12)
20
104
(4)
(35)
46
(66)
(128)
151
881
(652)
5
1,032
1,332
323
304
2,667
301
(351)
(1,091)
1,933
1,060
(361)
Cash Provided by Operating Activities
- -
104
98
103
109
98
79
92
169
188
160
308
930
1,417
2,493
1,725
1,783
2,821
2,750
3,881
2,814
2,709
1,960
1,409
2,275
4,026
3,254
2,683
1,227
3,749
CAPEX
- -
(140)
(110)
(66)
(112)
(141)
(54)
(164)
(141)
(217)
(119)
(125)
(180)
(280)
(419)
(573)
(771)
(561)
(812)
(1,212)
(1,821)
(2,449)
(1,904)
(1,621)
(1,409)
(1,827)
(1,916)
(2,670)
(2,848)
(3,729)
Acquisitions Net
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(66)
- -
- -
(2,597)
(9,565)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Purchases of Investments
- -
(4)
(195)
(99)
(44)
(49)
(13)
- -
- -
(23)
(11)
(17)
(43)
(189)
(150)
(1,328)
(551)
(354)
(46)
(454)
(763)
(306)
(38)
(59)
(85)
(246)
(208)
(137)
(149)
(127)
Sales/Maturities of Investments
- -
7
1
7
35
12
13
26
- -
- -
- -
- -
17
101
1,411
390
24
373
1,242
283
51
473
29
883
127
87
947
62
115
43
Other Investing Activities
- -
(21)
0
0
53
- -
(42)
(132)
106
(178)
18
(87)
101
- -
(91)
105
154
220
91
- -
- -
(700)
(615)
(479)
(355)
(539)
(518)
(524)
(392)
(3,729)
Cash Used for Investing Activities
- -
(158)
(304)
(158)
(68)
(179)
(96)
(270)
(35)
(418)
(113)
(229)
(170)
(368)
752
(4,003)
(10,710)
(322)
475
(1,383)
(2,533)
(2,283)
(1,913)
(798)
(1,367)
(1,986)
(1,177)
(2,746)
(2,883)
(3,813)
Debt Repayment
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
(7,740)
(5,068)
(102)
(3,047)
(37)
(60)
(344)
(1,905)
(1,533)
(1,034)
(758)
(487)
(233)
Common Stock Issued
- -
93
4
118
4
7
- -
108
- -
12
1
19
105
24
14
13
5
1,588
33
- -
2
1
- -
- -
6
21
40
8
1
40
Common Stock Repurchased
- -
- -
- -
- -
- -
- -
(0)
- -
(20)
(13)
- -
- -
- -
- -
- -
- -
- -
- -
- -
(168)
(130)
(166)
(4)
- -
- -
(139)
(139)
(509)
(163)
- -
Dividends Paid
- -
(13)
(13)
(14)
(14)
(14)
(13)
(15)
(18)
(22)
(24)
(29)
(50)
(70)
(254)
(428)
(363)
(66)
(208)
(347)
(472)
(490)
(446)
(270)
(43)
(273)
(126)
(85)
(83)
(84)
Other Financing Activities
- -
2
128
(49)
150
7
(16)
93
(51)
148
(31)
(60)
(107)
899
(477)
(630)
8,628
4,242
1,564
1,451
2,304
(370)
(337)
(320)
726
(438)
(328)
932
1,931
1,113
Cash Used/Provided by Financing Activities
- -
83
118
55
141
(0)
(29)
186
(89)
126
(54)
(70)
(52)
853
(717)
(1,044)
8,270
(1,976)
(3,678)
835
(1,343)
(1,062)
(847)
(934)
(1,217)
(2,363)
(1,587)
(413)
1,200
836
Effect of Forex Changes on Cash
- -
- -
- -
- -
- -
- -
- -
(6)
(1)
1
- -
(5)
(33)
(29)
9
(336)
198
(67)
(46)
172
(84)
169
161
220
(48)
(39)
83
(69)
4
2
Net Change In Cash
- -
29
(87)
0
182
(81)
(46)
2
45
(104)
(6)
4
674
1,872
2,536
(3,659)
(459)
455
(498)
3,504
(1,146)
(466)
(639)
(103)
(357)
(362)
573
(545)
(452)
773
Cash at the End of Period
- -
191
94
97
278
186
128
137
177
63
58
74
754
2,653
4,335
1,413
698
1,263
834
4,320
3,289
2,609
1,746
1,363
1,047
757
1,271
790
353
1,129
Cash at the Beginning of Period
- -
163
181
97
96
267
173
135
133
167
64
70
80
780
1,800
5,072
1,157
808
1,333
816
4,435
3,075
2,385
1,466
1,404
1,118
698
1,335
806
356
Free Cash Flow
- -
(36)
(12)
37
(3)
(44)
25
(72)
29
(30)
41
183
751
1,136
2,074
1,152
1,012
2,260
1,938
2,668
993
260
56
(212)
866
2,199
1,338
12
(1,621)
20
Forex Rate
- -
0.76
0.72
0.73
0.73
0.70
0.65
0.69
0.67
0.63
0.64
0.77
0.83
0.86
0.86
1.00
0.82
0.95
1.00
0.98
1.01
0.94
0.86
0.72
0.74
0.79
0.73
0.77
0.79
0.79