|
Net Income
|
-0.00B | 0.01B | 0.14B | 0.20B | 0.31B | 0.35B | 0.39B | 0.44B | 0.52B | 0.69B | 0.76B | 0.94B | 1.08B | 1.12B | 0.97B | 1.47B |
|
Depreciation and Depletion
|
| | | | | | | | 0.12B | 0.13B | 0.14B | | | | | |
|
Share-based Compensation
|
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 | 0.02B | 0.03B | 0.04B |
|
Deferred Taxes
|
-0.04B | -0.03B | -0.02B | 0.02B | 0.05B | 0.13B | 0.16B | 0.17B | 0.22B | 0.22B | -0.17B | -0.16B | -0.18B | -0.21B | 0.04B | 0.11B |
|
Cash from Discontinued Operations
|
-0.00B | -0.01B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-cash Items
|
0.01B | 0.01B | 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 |
|
Cash from Operations
|
0.21B | 0.23B | 0.28B | 0.34B | 0.37B | 0.44B | 0.69B | 0.65B | 0.85B | 0.77B | 1.19B | 1.81B | 1.39B | 1.39B | 2.03B | 2.58B |
|
Depreciation & Amortization (CF)
|
0.09B | 0.09B | 0.12B | 0.14B | 0.18B | 0.26B | 0.33B | 0.35B | 0.39B | 0.42B | 0.47B | 0.56B | 0.57B | 0.60B | 0.70B | 0.84B |
|
Change in Receivables
|
-0.04B | 0.00B | -0.05B | -0.01B | 0.09B | -0.10B | 0.21B | 0.24B | 0.22B | | | | 0.17B | 0.32B | 0.50B | 0.07B |
|
Change in Account Payables
|
-0.08B | -0.01B | -0.06B | 0.03B | 0.11B | 0.06B | 0.25B | 0.77B | 0.17B | 0.82B | 0.46B | 1.15B | 0.04B | 5.08B | | |
|
Change in Accured Expenses
|
0.05B | -0.01B | -0.01B | -0.02B | -0.04B | -0.19B | -0.22B | -0.07B | -0.07B | -0.04B | -0.08B | -0.09B | -0.22B | -0.12B | -0.46B | -0.36B |
|
Change in Taxes
|
0.00B | -0.02B | -0.01B | 0.01B | 0.00B | 0.00B | -0.02B | -0.01B | 0.00B | -0.05B | 0.04B | 0.05B | -0.12B | 0.05B | -0.08B | -0.04B |
|
Other Working Capital Changes
|
-0.02B | 0.01B | 0.02B | -0.05B | 0.06B | 0.15B | 0.09B | 0.05B | 0.04B | 0.13B | -0.01B | 0.02B | 0.10B | 0.07B | 0.11B | -0.12B |
|
Capital Expenditures
|
0.02B | 0.03B | 0.05B | 0.05B | 0.09B | 0.08B | 0.10B | 0.22B | 0.13B | 0.12B | 0.14B | 0.10B | 0.13B | 0.18B | 0.19B | 0.14B |
|
Acquisitions
|
0.04B | 0.08B | 0.26B | 0.34B | 0.73B | 1.92B | 0.34B | 0.33B | | | | | | | | |
|
Divestments
|
0.00B | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.09B | -0.09B | -0.31B | -0.38B | -0.85B | -2.01B | -0.37B | -0.49B | -0.51B | -0.91B | -1.45B | -0.47B | -3.43B | -1.00B | -3.29B | -1.59B |
|
Other financing activities
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.02B | | | |
|
Cash from Financing Activities
|
-0.11B | -0.10B | 0.07B | 0.05B | 0.48B | 1.56B | -0.03B | -0.01B | -0.05B | 0.16B | 0.64B | -0.51B | 3.00B | 0.21B | 2.87B | 13.05B |
|
Dividends Paid - Common
|
0.13B | 0.13B | 0.15B | 0.20B | 0.18B | 0.22B | 0.26B | 0.27B | 0.28B | 0.30B | 0.32B | 0.35B | 0.39B | 0.43B | 0.47B | 0.53B |
|
Exchange Rate Effect
|
| 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | -0.07B | -0.11B | 0.07B | -0.09B | 0.01B | 0.12B | -0.06B | -0.10B | -0.03B | -0.12B |
|
Change in Cash
|
0.01B | 0.04B | 0.04B | 0.01B | -0.00B | 0.02B | 0.21B | 0.05B | 0.37B | -0.07B | 0.39B | 0.95B | 0.89B | 0.50B | 1.58B | 13.93B |
|
Beginning Cash Balance
|
0.19B | 0.21B | 0.25B | 0.29B | 0.30B | 0.30B | 0.27B | 0.50B | 0.31B | 0.68B | 0.22B | 2.62B | 3.57B | 4.47B | 4.96B | 1.06B |
|
Free Cash Flow
|
0.19B | 0.21B | 0.24B | 0.29B | 0.28B | 0.36B | 0.59B | 0.43B | 0.72B | 0.64B | 1.05B | 1.71B | 1.26B | 1.21B | 1.84B | 2.44B |
|
Net Cash Flow
|
0.01B | 0.04B | 0.04B | 0.01B | 0.00B | -0.01B | 0.29B | 0.15B | 0.30B | 0.02B | 0.38B | 0.83B | 0.96B | 0.60B | 1.61B | 14.05B |