|
Share-based Compensation
|
0.10B | 0.07B | 0.09B | 0.09B | 0.08B | 0.12B | 0.14B | 0.14B | 0.14B | 0.18B | 0.17B | 0.13B | 0.18B | 0.20B | 0.22B | 0.24B | 0.27B |
|
Deferred Taxes
|
-0.06B | 0.11B | 0.11B | 0.04B | 0.03B | -0.04B | -0.02B | 0.00B | 0.04B | -0.15B | 0.01B | 0.03B | -0.25B | 0.04B | -0.08B | -0.04B | 0.04B |
|
Cash from Discontinued Operations
|
0.00B | -0.00B | 0.00B | 0.01B | 0.07B | 0.04B | -0.00B | | | | | | | | | | |
|
Gains from Investment Securities
|
0.04B | 0.01B | 0.09B | 0.10B | 0.01B | 0.82B | 0.77B | 0.65B | 0.82B | 0.53B | 0.63B | 0.68B | 0.97B | 0.86B | 1.08B | 1.19B | 1.20B |
|
Asset Writedowns and Impairment
|
| | 0.01B | 0.00B | | | | | | | 0.01B | 0.03B | 0.02B | 0.00B | 0.04B | 0.05B | 0.05B |
|
Cash from Operations
|
1.56B | 1.68B | 1.71B | 1.91B | 1.58B | 1.82B | 1.97B | 1.90B | 2.13B | 2.52B | 2.69B | 3.03B | 3.09B | 3.10B | 4.21B | 4.16B | 4.94B |
|
Amortization of Goodwill
|
| | | | 0.04B | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.06B | 0.06B | 0.05B | 0.06B | -0.08B | -0.09B | -0.10B | -0.09B | -0.09B | -0.07B | -0.05B | -0.05B | -0.07B | -0.10B | -0.02B | 0.04B | 0.07B |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.79B | 0.84B | 0.87B | 0.92B | 0.94B | 0.96B | 0.99B | 1.07B | 1.15B |
|
Depreciation & Amortization (CF)
|
0.31B | 0.31B | 0.31B | 0.32B | 0.25B | 0.27B | 0.28B | 0.29B | 0.32B | 0.38B | 0.41B | 0.48B | 0.51B | 0.52B | 0.55B | 0.56B | 0.58B |
|
Change in Receivables
|
0.15B | 0.11B | 0.14B | 0.04B | 0.18B | 0.17B | 0.18B | 0.22B | -0.02B | 0.29B | 0.47B | 0.11B | 0.34B | 0.49B | -0.13B | 0.48B | 0.15B |
|
Change in Account Payables
|
-0.01B | 0.03B | -0.02B | 0.01B | -0.01B | 0.01B | 0.01B | -0.02B | -0.01B | -0.00B | -0.01B | -0.02B | 0.04B | -0.02B | -0.01B | 0.00B | 0.06B |
|
Change in Accured Expenses
|
-0.01B | -0.07B | 0.08B | 0.13B | 0.12B | 0.26B | 0.12B | 0.22B | 0.16B | 0.33B | 0.27B | -0.08B | 0.39B | 0.12B | 0.30B | 0.49B | 0.29B |
|
Other Working Capital Changes
|
0.09B | -0.03B | 0.08B | 0.07B | 0.27B | 0.25B | 0.11B | 0.11B | 1.14B | 0.86B | 0.99B | 0.91B | 1.03B | 0.16B | 0.17B | 0.16B | 0.06B |
|
Capital Expenditures
|
0.16B | 0.10B | 0.18B | 0.14B | 0.13B | 0.16B | 0.16B | 0.17B | 0.24B | 0.21B | 0.16B | 0.17B | 0.18B | 0.17B | 0.21B | 0.21B | 0.17B |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.00B | 0.01B | 0.07B | 0.01B | 0.00B | 0.02B | 0.02B | | 0.00B | 0.01B | 0.03B | 0.02B | 0.03B | | 0.03B | 0.01B |
|
Change in Intangibles
|
0.10B | 0.12B | 0.10B | 0.11B | 0.10B | 0.14B | 0.18B | 0.22B | 0.23B | 0.26B | 0.40B | 0.44B | 0.33B | 0.38B | 0.37B | 0.35B | 0.38B |
|
Acquisitions
|
0.07B | 0.10B | 0.78B | 0.27B | 0.04B | | 0.01B | | 0.09B | 0.61B | 0.13B | | | 0.01B | 0.03B | 0.03B | 1.17B |
|
Divestments
|
| -0.00B | | | 0.16B | -0.09B | 0.10B | 0.16B | 0.23B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
3.32B | 3.41B | 3.31B | 3.96B | 3.64B | 2.06B | 3.84B | 5.22B | 3.59B | 3.46B | 2.91B | 7.65B | 6.24B | 4.25B | 4.71B | 6.04B | 6.54B |
|
Cash from Investing Activities
|
-0.64B | -2.38B | -7.34B | 3.24B | -1.58B | 0.81B | -3.76B | -0.87B | -1.11B | -2.50B | -2.20B | 3.16B | -3.52B | -7.01B | -2.52B | -1.39B | -3.04B |
|
Other financing activities
|
0.00B | 0.00B | 0.00B | 0.01B | 0.25B | -0.25B | 0.02B | -0.02B | | -0.01B | 0.26B | -0.25B | 0.01B | 0.13B | -0.04B | 0.32B | |
|
Cash from Financing Activities
|
0.47B | 0.09B | 5.34B | -4.95B | 0.15B | -2.36B | 1.55B | 8.75B | -8.28B | -1.66B | -0.21B | -5.89B | 6.44B | 13.65B | -15.68B | -1.43B | -6.97B |
|
Dividends Paid - Common
|
0.63B | 0.67B | 0.69B | 0.74B | 0.81B | 0.88B | 0.93B | 0.94B | 1.00B | 1.06B | 1.29B | 1.47B | 1.58B | 1.66B | 1.90B | 2.18B | 2.40B |
|
Exchange Rate Effect
|
-0.04B | -0.01B | 0.04B | -0.04B | 0.00B | 0.01B | -0.11B | -0.01B | -0.01B | 0.01B | -0.03B | -0.03B | 0.07B | -0.10B | -0.02B | -0.02B | 0.04B |
|
Change in Cash
|
1.35B | -0.62B | -0.25B | 0.16B | 0.15B | 0.28B | -0.34B | 9.77B | -7.28B | -1.64B | 0.25B | 0.26B | 6.09B | 9.64B | -14.01B | 1.31B | -5.03B |
|
Beginning Cash Balance
|
-1.35B | 0.62B | 0.25B | -0.16B | -0.15B | -0.28B | 0.34B | -9.77B | 7.28B | 1.64B | -0.25B | -0.26B | -6.09B | -9.64B | 14.01B | -1.31B | 5.03B |
|
Free Cash Flow
|
1.40B | 1.58B | 1.52B | 1.77B | 1.45B | 1.66B | 1.82B | 1.73B | 1.89B | 2.31B | 2.53B | 2.85B | 2.91B | 2.93B | 4.00B | 3.95B | 4.77B |
|
Net Cash Flow
|
1.39B | -0.61B | -0.30B | 0.20B | 0.15B | 0.28B | -0.24B | 9.78B | -7.27B | -1.65B | 0.28B | 0.29B | 6.02B | 9.74B | -13.99B | 1.34B | -5.07B |