|
Net Income
|
0.46B | 0.28B | 0.69B | 0.50B | 0.42B | 0.46B | 0.41B | 0.70B | 0.79B | 1.12B | 1.09B | 1.18B | 1.64B | 1.84B | 2.81B | 3.40B |
|
Share-based Compensation
|
0.04B | 0.04B | 0.05B | 0.07B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B |
|
Deferred Taxes
|
-0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.15B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B |
|
Gains from Investment Securities
|
0.10B | 0.09B | 0.08B | 0.02B | 0.07B | 0.44B | -0.15B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.12B | 0.15B | 0.23B | 0.28B |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.02B | 0.00B | 0.00B | 0.01B | | 0.00B | | |
|
Cash from Operations
|
0.15B | 1.69B | 0.99B | 0.73B | 0.14B | 0.42B | 0.72B | 0.64B | 1.06B | 2.36B | 2.67B | 8.07B | 5.90B | 3.97B | 4.54B | 8.72B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 0.02B | 0.02B | 0.02B | | | |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B |
|
Change in Receivables
|
| | | | | 0.28B | -0.41B | 0.34B | -0.16B | -0.09B | -0.00B | 0.52B | 2.54B | -0.09B | -1.79B | 0.62B |
|
Change in Account Payables
|
3.66B | 4.47B | | | | 5.48B | 5.29B | 4.65B | 5.82B | 0.45B | 8.26B | 19.63B | 9.75B | 7.56B | 7.82B | 14.33B |
|
Change in Accured Expenses
|
| | | | | -0.11B | 0.18B | -0.18B | 0.13B | 0.04B | 0.06B | -0.08B | 0.57B | -0.12B | 0.47B | 0.04B |
|
Capital Expenditures
|
0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.07B | 0.05B | 0.08B | 0.07B | 0.05B | 0.05B |
|
Change in Acquisitions & Divestments
|
| | | | | 0.52B | 0.01B | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B |
|
Cash from Investing Activities
|
-0.03B | -0.02B | -0.14B | -0.05B | -0.03B | 0.05B | -0.04B | -0.01B | -0.03B | -0.06B | -0.09B | -0.05B | -0.19B | -0.07B | -0.05B | -0.04B |
|
Other financing activities
|
-0.01B | -0.03B | 0.03B | | -0.11B | -0.04B | -0.13B | -0.06B | -0.05B | -0.09B | -0.00B | 0.61B | 0.38B | 0.19B | 0.23B | 0.04B |
|
Long-Term Debt Issuances
|
0.51B | 0.60B | 0.41B | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
0.45B | 0.61B | 0.50B | -0.10B | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
0.09B | -0.16B | -0.18B | 0.10B | -0.09B | 0.01B | -0.03B | 0.07B | 1.32B | -1.32B | 1.91B | -1.91B | 1.43B | | | |
|
Short-Term Debt repayments
|
0.30B | | 0.10B | | | | | | | 0.00B | -0.00B | 0.01B | 0.00B | -0.01B | -0.00B | -0.00B |
|
Shares Issued
|
| | | | | | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.06B |
|
Shares Repurchased
|
| | | | | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B |
|
Dividends Paid - Common
|
0.12B | 1.00B | 0.17B | 0.53B | 0.14B | 0.28B | 0.23B | 0.22B | 0.27B | 0.34B | 0.36B | 0.28B | 0.37B | 0.40B | 0.56B | 0.71B |
|
Cash from Financing Activities
|
-0.29B | -1.17B | -0.56B | -0.61B | -0.25B | -0.31B | -0.29B | -0.19B | -0.37B | -0.40B | -0.42B | -0.23B | -0.52B | -0.47B | -0.62B | -0.83B |
|
Exchange Rate Effect
|
0.03B | 0.05B | -0.03B | 0.03B | -0.03B | -0.11B | -0.06B | -0.03B | 0.07B | -0.08B | 0.02B | 0.12B | -0.10B | -0.11B | 0.12B | -0.21B |
|
Change in Cash
|
-0.14B | 0.55B | 0.26B | 0.10B | -0.17B | 0.06B | 0.33B | 0.41B | 0.73B | 1.82B | 2.18B | 7.91B | 5.09B | 3.32B | 3.99B | 7.64B |
|
Free Cash Flow
|
0.13B | 1.68B | 0.98B | 0.71B | 0.12B | 0.40B | 0.69B | 0.61B | 1.04B | 2.32B | 2.59B | 8.02B | 5.82B | 3.90B | 4.50B | 8.68B |
|
Net Cash Flow
|
-0.17B | 0.50B | 0.29B | 0.07B | -0.14B | 0.16B | 0.40B | 0.44B | 0.67B | 1.90B | 2.16B | 7.79B | 5.18B | 3.43B | 3.87B | 7.85B |