|
Net Income
|
0.52B | 0.56B | -0.05B | 0.01B | 1.29B | 1.46B | 2.55B | 2.02B | 1.96B | 2.11B | 4.07B | 1.50B | 2.44B | 2.80B |
|
Depreciation and Depletion
|
0.02B | 0.02B | 0.04B | 0.10B | 0.12B | 0.14B | 0.12B | 0.13B | 0.14B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B |
|
Share-based Compensation
|
0.05B | 0.05B | 0.06B | 0.10B | 0.11B | 0.12B | 0.14B | 0.13B | 0.14B | 0.14B | 0.19B | 0.15B | 0.26B | 0.23B |
|
Deferred Taxes
|
-0.00B | -0.02B | -0.04B | 0.02B | -0.11B | 0.12B | -0.65B | 0.03B | -0.03B | 0.09B | 0.54B | -0.59B | -0.33B | -0.14B |
|
Cash from Discontinued Operations
|
| | 0.02B | 0.05B | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01B | 0.02B | 0.08B | 0.05B | 0.04B | 0.05B | 0.09B | 0.08B | 0.07B | 0.07B | 0.12B | 0.07B | 0.08B | 0.08B |
|
Non-cash Items
|
0.19B | 0.17B | 0.39B | 0.46B | 0.02B | 0.69B | -0.47B | 0.51B | 0.70B | 0.77B | -0.95B | 2.06B | 1.10B | 1.81B |
|
Cash from Operations
|
0.71B | 0.73B | 0.71B | 1.46B | 1.31B | 2.15B | 2.08B | 2.53B | 2.66B | 2.88B | 3.12B | 3.55B | 3.54B | 4.61B |
|
Amortizatization of Intangibles
|
| | -0.01B | -0.06B | | | -0.11B | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.13B | 0.13B | 0.16B | 0.33B | 0.37B | 0.61B | 0.54B | 0.59B | 0.66B | 0.75B | 1.01B | 1.03B | 1.22B | 1.54B |
|
Change in Receivables
|
0.02B | -0.01B | 0.04B | 0.04B | 0.04B | 0.07B | 0.14B | 0.04B | 0.03B | 0.15B | 0.01B | -0.02B | 0.07B | 0.15B |
|
Change in Accured Expenses
|
-0.01B | 0.01B | 0.00B | 0.02B | -0.28B | -0.14B | -0.09B | 0.03B | 0.00B | 0.03B | 0.13B | 0.16B | -0.12B | 0.05B |
|
Change in Taxes
|
0.04B | 0.01B | -0.01B | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.01B | -0.00B | -0.03B | 0.06B | 0.03B | 0.03B | 0.02B | 0.04B | -0.02B | 0.08B | 0.10B | 0.20B | 0.04B | 0.11B |
|
Capital Expenditures
|
0.06B | 0.04B | 0.13B | 0.17B | 0.19B | 0.25B | 0.22B | 0.15B | 0.15B | 0.21B | 0.27B | 0.26B | 0.30B | 0.41B |
|
Acquisitions
|
0.01B | 0.02B | 2.24B | 0.58B | 3.75B | 0.42B | 0.42B | 1.25B | 0.35B | 9.45B | 0.07B | 0.06B | 10.20B | 0.04B |
|
Divestments
|
| | -0.00B | -0.50B | | | 0.76B | | 0.06B | | 1.24B | 0.74B | 0.19B | |
|
Change in Acquisitions & Divestments
|
0.00B | | 0.02B | 0.05B | 1.09B | | | 0.08B | 0.01B | 0.00B | 0.00B | | 0.64B | 0.85B |
|
Cash from Investing Activities
|
-0.61B | -0.12B | -2.52B | 0.04B | -3.00B | -0.86B | 0.09B | -1.75B | -1.74B | -10.36B | -0.79B | 0.68B | -8.80B | -0.92B |
|
Other financing activities
|
0.02B | 0.01B | -0.06B | 0.34B | 0.01B | | -0.01B | 0.00B | 0.02B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B |
|
Cash from Financing Activities
|
0.10B | 0.17B | 1.12B | -1.67B | 1.98B | -1.46B | -1.97B | -0.46B | -0.42B | 26.00B | 62.03B | -1.84B | -64.34B | 0.08B |
|
Dividends Paid - Common
|
0.01B | 0.01B | -0.07B | 0.30B | 0.33B | 0.41B | 0.48B | 0.56B | 0.62B | 0.67B | 0.75B | 0.85B | 0.95B | 1.04B |
|
Exchange Rate Effect
|
-0.00B | 0.00B | 0.02B | -0.02B | -0.01B | -0.02B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.02B | 0.01B | -0.01B |
|
Change in Cash
|
0.20B | 0.79B | -0.65B | -0.31B | 0.27B | -0.20B | 0.22B | 0.30B | 0.50B | 18.53B | 64.36B | 2.37B | -69.59B | 3.75B |
|
Free Cash Flow
|
0.66B | 0.70B | 0.58B | 1.29B | 1.12B | 1.90B | 1.86B | 2.39B | 2.51B | 2.67B | 2.85B | 3.30B | 3.24B | 4.20B |
|
Net Cash Flow
|
0.20B | 0.79B | -0.69B | -0.17B | 0.28B | -0.17B | 0.21B | 0.32B | 0.49B | 18.52B | 64.36B | 2.39B | -69.60B | 3.77B |