|
Net Income
|
0.05B | 0.08B | 0.07B | -0.06B | -0.27B | -0.23B | -0.26B | -0.05B | 0.32B | 0.36B | 1.11B | 0.13B | 4.07B | 1.44B | 0.21B | 4.14B | 6.20B |
|
Share-based Compensation
|
0.08B | 0.09B | 0.12B | 0.23B | 0.38B | 0.50B | 0.56B | 0.59B | 0.82B | 1.00B | 1.28B | 1.78B | 2.19B | 2.78B | 3.28B | 2.79B | 3.18B |
|
Deferred Taxes
|
| | | | | | | | | | -0.28B | 0.03B | -1.79B | -0.25B | -0.33B | | |
|
Gains from Sales and Divestitures
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.06B | 0.04B | 0.03B | 0.04B | 0.05B | 0.13B | 0.17B | 0.22B | 0.20B | 0.51B | 1.03B | 2.06B |
|
Non-cash Items
|
| | 0.78B | 0.49B | 0.49B | 0.75B | | | | | | | | | | | |
|
Cash from Operations
|
0.23B | 0.27B | 0.46B | 0.59B | 0.74B | 0.88B | 1.18B | 1.67B | 2.16B | 2.74B | 3.40B | 4.33B | 4.80B | 6.00B | 7.11B | 10.23B | 13.09B |
|
Amortizatization of Intangibles
|
| 0.00B | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.06B | 0.06B | 0.08B | 0.11B | 0.15B | 0.19B | 0.26B | 0.32B | 0.47B | 0.59B | 0.74B | 0.90B | 1.06B | 1.35B | 1.67B | 1.93B | 2.10B |
|
Depreciation & Amortization (CF)
|
0.04B | 0.05B | 0.08B | 0.16B | 0.22B | 0.37B | 0.45B | 0.53B | 0.63B | 0.78B | 0.98B | 2.13B | 2.85B | 3.30B | 3.79B | 3.96B | 3.48B |
|
Change in Receivables
|
0.04B | 0.05B | 0.10B | 0.24B | 0.18B | 0.42B | 0.54B | 0.58B | 0.63B | 0.72B | 0.92B | 1.00B | 1.56B | 1.82B | 0.99B | 0.66B | 0.49B |
|
Change in Account Payables
|
0.01B | -0.00B | 0.00B | 0.01B | | | | | 0.04B | -0.04B | 0.07B | 0.01B | | | | | |
|
Change in Accured Expenses
|
0.06B | 0.06B | 0.13B | 0.08B | 0.19B | -0.03B | 0.16B | 0.25B | 0.07B | 0.39B | 0.29B | 0.98B | 1.10B | 0.51B | 0.53B | -0.48B | 1.09B |
|
Other Working Capital Changes
|
0.11B | 0.11B | 0.00B | 0.44B | 0.48B | 0.61B | 0.80B | 0.97B | 1.19B | 1.53B | 1.50B | 1.67B | 1.87B | 2.63B | 1.74B | 1.62B | 1.58B |
|
Capital Expenditures
|
0.06B | 0.05B | 0.09B | 0.15B | 0.18B | 0.30B | 0.29B | 0.43B | 0.46B | 0.53B | 0.59B | 0.64B | 0.71B | 0.72B | 0.80B | 0.74B | 0.66B |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.22B | 0.13B | | | | | | | | | |
|
Acquisitions
|
0.03B | 0.01B | 0.40B | 0.42B | 0.58B | 2.62B | -0.04B | 0.06B | 3.19B | 0.03B | 5.12B | 0.37B | 1.28B | 14.88B | 0.44B | 0.08B | 2.73B |
|
Change in Acquisitions & Divestments
|
0.28B | 0.87B | 1.20B | 0.72B | 0.71B | 1.04B | 0.24B | 0.50B | 2.00B | 0.56B | 1.43B | 1.44B | 1.84B | 4.18B | 2.45B | 2.13B | 4.14B |
|
Cash from Investing Activities
|
-0.10B | -0.38B | -1.06B | -0.49B | -0.94B | -2.43B | -0.70B | -1.49B | -2.68B | -2.01B | -5.31B | -2.98B | -3.97B | -14.54B | -1.99B | -1.33B | -3.16B |
|
Other financing activities
|
0.06B | 0.05B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | | | | | | | | | |
|
Cash from Financing Activities
|
0.08B | 0.64B | 0.01B | 0.08B | 0.33B | 1.60B | -0.32B | 0.07B | 1.00B | 0.22B | 2.01B | 0.16B | 1.19B | 7.84B | -3.56B | -7.48B | -9.43B |
|
Dividends Paid - Common
|
0.02B | | 0.17B | | | | | | | | | | | | | | 1.54B |
|
Exchange Rate Effect
|
-0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.04B | -0.01B | -0.03B | -0.01B | 0.03B | -0.04B | 0.03B | -0.03B | -0.01B | 0.03B | -0.12B |
|
Change in Cash
|
0.20B | 0.53B | -0.59B | 0.18B | 0.14B | 0.03B | 0.13B | 0.25B | 0.45B | 0.94B | 0.13B | 1.48B | 2.05B | -0.73B | 1.55B | 1.46B | 0.38B |
|
Beginning Cash Balance
|
0.28B | 0.48B | 1.01B | 0.42B | 0.61B | 0.75B | 0.78B | 0.91B | 1.16B | 1.61B | 2.54B | 2.67B | 4.14B | 6.20B | 5.46B | 7.02B | 8.47B |
|
Free Cash Flow
|
0.17B | 0.22B | 0.37B | 0.44B | 0.56B | 0.58B | 0.89B | 1.25B | 1.70B | 2.20B | 2.80B | 3.69B | 4.09B | 5.28B | 6.31B | 9.50B | 12.43B |
|
Net Cash Flow
|
0.21B | 0.53B | -0.59B | 0.18B | 0.13B | 0.04B | 0.16B | 0.26B | 0.48B | 0.95B | 0.10B | 1.51B | 2.02B | -0.70B | 1.56B | 1.43B | 0.50B |