|
Net Income
|
0.77B | 0.96B | 1.17B | 0.91B | 0.98B | 1.13B | 1.25B | 1.53B | 4.06B | 1.96B | 2.12B | 2.11B | 2.64B | 2.69B | 3.23B | 3.53B |
|
Share-based Compensation
|
0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.10B | 0.07B | 0.10B | 0.08B | 0.08B | 0.08B | 0.09B |
|
Deferred Taxes
|
-0.06B | -0.05B | -0.66B | 0.08B | -0.01B | 0.08B | 0.08B | -0.08B | -2.45B | 0.11B | -0.00B | -0.04B | 0.03B | -0.02B | -0.07B | -0.07B |
|
Gains from Investment Securities
|
-0.43B | 0.08B | -0.95B | -0.03B | -0.03B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | -0.04B | -0.03B | 0.03B |
|
Asset Writedowns and Impairment
|
0.05B | 0.02B | 0.02B | | | | | 0.03B | | | 0.06B | 0.03B | | | | |
|
Cash from Operations
|
1.08B | 1.36B | 1.35B | 1.22B | 1.28B | 1.29B | 1.53B | 1.73B | 1.75B | 2.44B | 2.67B | 2.72B | 2.40B | 3.06B | 3.45B | 3.69B |
|
Amortizatization of Intangibles
|
0.13B | 0.13B | 0.13B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.13B | 0.31B | 0.31B | 0.24B | 0.23B | 0.23B | 0.22B |
|
Amortization of Deferred Charges
|
0.01B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.11B | 0.12B | 0.16B | 0.15B | 0.15B | 0.13B | 0.13B | 0.12B |
|
Change in Receivables
|
0.01B | 0.03B | 0.01B | 0.00B | 0.04B | 0.04B | 0.02B | 0.01B | -0.01B | 0.07B | -0.06B | -0.03B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Change in Account Payables
|
-0.02B | 0.01B | -0.02B | 0.01B | -0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.03B | -0.05B | 0.01B | -0.02B | 0.07B | -0.03B | -0.01B |
|
Change in Accured Expenses
|
0.03B | 0.08B | 0.01B | -0.01B | 0.04B | -0.05B | -0.01B | -0.02B | -0.01B | -0.04B | -0.10B | -0.05B | 0.06B | 0.09B | 0.64B | -0.71B |
|
Change in Taxes
|
0.01B | 0.01B | -0.02B | 0.07B | -0.01B | -0.11B | -0.08B | 0.06B | 0.00B | 0.20B | -0.03B | 0.00B | -0.12B | -0.15B | -0.08B | -0.12B |
|
Capital Expenditures
|
0.16B | 0.16B | 0.17B | 0.14B | 0.13B | 0.14B | 0.11B | 0.09B | 0.08B | 0.12B | 0.25B | 0.20B | 0.13B | 0.09B | 0.08B | 0.09B |
|
Sales of Property, Plant and Equipment
|
| | 0.02B | 0.15B | 0.19B | 0.01B | | | | | | | 0.04B | | | |
|
Acquisitions
|
| 0.02B | | 0.16B | | | | | | 1.80B | | | | | | |
|
Divestments
|
| | | 0.04B | | | | 0.01B | 0.27B | 0.02B | | | 0.10B | | | |
|
Change in Acquisitions & Divestments
|
0.44B | 0.01B | 0.01B | 0.03B | 0.04B | 0.04B | 0.14B | 0.15B | 0.00B | 0.01B | 0.09B | 0.03B | 0.10B | 0.01B | 0.10B | 0.01B |
|
Cash from Investing Activities
|
0.54B | -0.11B | -0.15B | -0.21B | 0.19B | -0.20B | 0.02B | 0.05B | 0.18B | -1.89B | -0.15B | -0.18B | 0.06B | -0.49B | 0.02B | -0.08B |
|
Other financing activities
|
0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 0.02B | 0.04B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B |
|
Long-Term Debt Issuances
|
-1.39B | 0.61B | | 0.75B | 0.75B | | 0.74B | | | 1.19B | | | | 0.74B | | |
|
Long-Term Debt Repayments
|
0.25B | 0.30B | 0.42B | | 0.75B | 0.75B | 0.67B | | | 0.45B | 0.57B | | | 0.76B | 0.02B | |
|
Short-Term Debt issuances
|
| | | | | | | | | 0.39B | -0.09B | -0.30B | | | | |
|
Shares Issued
|
0.02B | 0.01B | 0.01B | 0.02B | 0.07B | 0.05B | 0.06B | 0.05B | 0.04B | 0.01B | | | | | | |
|
Shares Repurchased
|
0.03B | 0.58B | 0.22B | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | 0.96B | | | |
|
Dividends Paid - Common
|
0.31B | 0.61B | 0.37B | 1.22B | 0.60B | 1.50B | 1.34B | 1.79B | 1.99B | 2.15B | 1.70B | 2.11B | 2.19B | 2.63B | 3.24B | 3.58B |
|
Cash from Financing Activities
|
-1.67B | -0.65B | -1.01B | -0.45B | -0.61B | -2.20B | -1.22B | -1.62B | -1.99B | -1.08B | -4.72B | 47.25B | 69.91B | -25.38B | -48.34B | 5.08B |
|
Change in Cash
|
-0.04B | 0.59B | 0.19B | 0.56B | 0.86B | -1.10B | 0.33B | 0.17B | -0.05B | -0.53B | -2.20B | 49.79B | 72.37B | -22.82B | -44.86B | 8.68B |
|
Free Cash Flow
|
0.93B | 1.20B | 1.17B | 1.08B | 1.15B | 1.15B | 1.42B | 1.64B | 1.67B | 2.32B | 2.43B | 2.52B | 2.28B | 2.97B | 3.38B | 3.60B |
|
Net Cash Flow
|
-0.04B | 0.59B | 0.19B | 0.56B | 0.86B | -1.10B | 0.33B | 0.17B | -0.05B | -0.53B | -2.20B | 49.79B | 72.37B | -22.82B | -44.86B | 8.68B |