|
Net Income
|
0.03B | -0.11B | 0.05B | 0.06B | 0.03B | -0.33B | 0.06B | 0.10B | 0.24B | 437.45 | 1.98B | 6.33B | 1.72B | 7.16B | 4.15B | 1.78B | 3.13B | 2.32B | 0.98B | -0.21B | 0.32B | 0.93B | -0.38B | -0.87B | 0.22B | 0.28B | -0.50B | -0.47B | 0.09B |
|
Share-based Compensation
|
| | | | | 0.01B | 0.01B | | | 8.70 | 20.87 | 0.03B | 0.07B | 0.02B | 0.01B | 0.02B | 0.06B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.04B | 0.03B |
|
Deferred Taxes
|
| 0.00B | | | 0.01B | 0.01B | | 0.00B | | | | 0.03B | 0.10B | | | -0.02B | -0.07B | | | -0.04B | 0.02B | | | -0.01B | -0.03B | | | -0.04B | 0.07B |
|
Gains from Investment Securities
|
| 0.00B | | | | -0.00B | 0.00B | | | -0.12 | 0.24 | 0.00B | 0.00B | 0.00B | -1.45B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.28B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Cash from Operations
|
| -0.13B | 0.04B | 0.06B | 0.05B | -0.37B | 0.06B | 0.02B | 0.22B | 297.12 | 375.50 | 0.12B | 1.77B | 0.23B | 4.55B | 4.18B | 4.82B | 0.85B | -0.73B | 4.78B | 0.88B | 0.92B | -0.34B | 1.75B | -0.70B | -0.50B | -0.82B | 0.17B | 0.91B |
|
Depreciation & Amortization (CF)
|
| 0.01B | | | | 0.01B | 0.01B | | | 14.90 | 15.68 | 0.02B | 0.06B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.08B | 0.04B | 0.05B | 0.05B | 0.18B | 0.05B | 0.06B | 0.15B |
|
Change in Receivables
|
| 0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| 0.00B | | | | -0.00B | 0.00B | | | -58.78 | -99.88 | -0.19B | -0.39B | -0.12B | 0.05B | 0.10B | 0.07B | -0.15B | 0.02B | -0.03B | 0.04B | 0.06B | 0.01B | 0.01B | 0.04B | 0.02B | 0.04B | 0.03B | 0.01B |
|
Sales of Property, Plant and Equipment
|
| 0.00B | | | | -0.00B | | | | 1.43 | 1.09 | 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
|
| 0.03B | | | | 0.04B | -0.00B | | | -16.93 | -9.05 | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.26B | -0.11B | -0.11B | -0.09B | -0.06B | -0.01B | -0.03B | -0.60B | | |
|
Acquisitions
|
| | | | | 0.01B | -0.01B | | | -73.33 | | | | -0.02B | | | | | | | -0.37B | | | | | | -0.08B | | |
|
Cash from Investing Activities
|
| -0.13B | 0.04B | 0.01B | 0.02B | -0.16B | 0.02B | 0.01B | 0.02B | 118.99 | 0.03B | 0.04B | 0.55B | 0.11B | 0.32B | -0.08B | -0.08B | 0.16B | -0.79B | -2.50B | -1.34B | -2.90B | -2.50B | -0.26B | -0.16B | 0.65B | 1.31B | -0.07B | -1.08B |
|
Cash from Financing Activities
|
| 0.09B | 0.00B | 0.00B | 0.28B | 0.14B | 0.00B | 0.16B | 0.74B | 138.66 | 5.43 | 0.18B | 0.17B | 55.94 | 0.09B | -0.83B | -0.66B | -0.07B | -0.31B | -0.18B | -0.34B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | -0.49B | 0.99B | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -0.00B | | | | 0.00B | -0.00B | 0.01B | 0.02B | 49.24 | -37.63 | -0.08B | -0.35B | -0.11B | 0.01B | -0.37B | 0.12B | 0.86B | 0.06B | -0.43B | -0.02B | 0.07B | -0.03B | -0.01B | -0.04B | -0.03B | 0.05B | 0.01B | -0.03B |
|
Change in Cash
|
| 0.07B | | | | 0.06B | | | | 316.79 | -415.07 | 0.03B | 1.28B | -818.40 | 4.96B | 3.26B | 4.08B | 0.62B | -1.83B | 2.10B | -0.80B | -2.00B | -2.86B | 1.47B | -0.87B | 0.15B | 0.48B | 0.08B | -0.18B |
|
Beginning Cash Balance
|
0.41B | 0.40B | 0.40B | 0.32B | 0.52B | 0.51B | 0.50B | 0.63B | 1.16B | 1.44B | 1.08B | 1.07B | -0.85B | 1.94B | 1.96B | 6.70B | 9.46B | 13.54B | 14.86B | 13.32B | 15.49B | 14.55B | 12.61B | 9.71B | 11.44B | 10.29B | 10.24B | 11.55B | 11.98B |
|
Free Cash Flow
|
| -0.13B | 0.04B | 0.06B | 0.05B | -0.37B | 0.06B | 0.02B | 0.22B | 297.12 | 375.50 | 0.12B | 1.77B | 0.23B | 4.55B | 4.18B | 4.82B | 0.85B | -0.73B | 4.78B | 0.88B | 0.92B | -0.34B | 1.75B | -0.70B | -0.50B | -0.82B | 0.17B | 0.91B |
|
Net Cash Flow
|
| -0.16B | 0.07B | 0.08B | 0.36B | -0.39B | 0.08B | 0.19B | 0.98B | 554.77 | 0.03B | 0.34B | 2.49B | 0.34B | 4.96B | 3.26B | 4.08B | 0.94B | -1.83B | 2.10B | -0.80B | -2.00B | -2.86B | 1.47B | -0.87B | 0.15B | 0.48B | 0.08B | -0.18B |