|
Net Income
|
-0.24B | -0.20B | -0.11B | 0.11B | 0.13B | 0.14B | -0.14B | 0.08B | 0.17B | 0.14B | 0.15B | 0.18B | 0.12B | 0.06B | 0.12B | 0.21B | 0.17B | 0.08B | 0.10B | 0.12B | 0.15B | 0.14B | 0.13B | 0.17B | 0.19B | 0.13B | 0.03B | 0.25B | 0.21B | 0.21B | 0.26B | 0.54B | 0.65B | 0.51B | 0.58B | 0.84B | 1.12B | 1.24B | 1.10B | 1.23B | 0.57B | 0.39B | 0.55B | 0.90B | 0.95B | 0.92B | 0.62B | 1.34B | 1.46B | 1.91B | 2.37B | 2.46B | 3.00B | 1.62B | 0.66B | 0.68B | 1.41B | 2.04B | 6.19B | 9.22B | 12.29B | 14.88B | 16.60B | 19.31B | 22.09B | 18.77B | 26.41B | 31.91B |
|
Share-based Compensation
|
0.04B | 0.14B | | | | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.11B | 0.13B | 0.13B | 0.13B | 0.14B | 0.16B | 0.18B | 0.22B | 0.22B | 0.22B | 0.22B | 0.37B | 0.38B | 0.42B | 0.43B | 0.47B | 0.56B | 0.55B | 0.58B | 0.65B | 0.74B | 0.74B | 0.73B | 0.84B | 0.98B | 0.99B | 1.01B | 1.15B | 1.25B | 1.32B | 1.47B | 1.62B | 1.65B |
|
Deferred Taxes
|
-0.02B | -0.02B | -0.01B | 0.00B | 0.00B | 0.01B | -0.03B | 0.02B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.03B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.07B | 0.05B | 0.02B | 0.09B | 0.04B | -0.52B | 0.05B | 0.06B | -0.08B | -0.34B | -0.04B | 0.01B | 0.02B | 0.02B | 0.02B | -0.08B | -0.05B | -0.17B | 0.02B | -0.18B | -0.02B | -0.22B | -0.54B | -0.44B | -0.53B | -0.65B | -1.14B | -0.75B | -0.53B | -0.08B | -1.58B | -1.70B | -0.60B | -0.60B | -2.18B | 0.02B | 0.12B |
|
Gains from Sales and Divestitures
|
| | | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.04B | 0.01B | 0.03B | 0.01B | -0.09B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | | 0.08B | 0.05B | | 0.13B | -0.00B | 0.19B | | 0.39B | 0.04B | 0.45B | 0.07B | 0.47B | 0.05B | 0.21B | 0.05B | 0.20B | 0.09B | 0.22B | 0.20B | 0.30B | 0.23B | 0.48B | 0.37B | 0.44B | 0.62B | 0.53B | 0.58B | 0.26B | 0.10B | 0.51B | 0.67B | 3.50B | 1.87B | 1.75B | 5.70B | 3.54B | 4.13B | 1.53B | 6.92B | 4.86B |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.02B | 0.14B | 0.14B | 0.14B | 0.07B | -0.01B | 0.03B | 0.21B | 0.43B | 0.17B | 0.08B | 0.24B | 0.41B | -0.01B | 0.20B | 0.18B | 0.45B | 0.18B | 0.10B | 0.16B | 0.40B | 0.15B | 0.10B | 0.22B | 0.44B | 0.25B | 0.16B | 0.26B | 0.51B | 0.32B | 0.20B | 0.43B | 0.72B | 0.28B | 0.70B | 1.16B | 1.36B | 1.45B | 0.91B | 0.49B | 0.90B | 0.72B | 0.94B | 1.64B | 1.47B | 0.91B | 1.57B | 1.28B | 2.07B | 1.87B | 2.68B | 1.52B | 3.03B | 1.73B | 1.27B | 0.39B | 2.25B | 2.91B | 6.35B | 7.33B | 11.50B | 15.35B | 14.49B | 17.63B | 16.63B | 27.41B | 15.37B | 23.75B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.40B | 0.30B | 0.29B | 0.28B | 0.29B | 0.30B | 0.31B | 0.33B | 0.38B | 0.41B | 0.43B | 0.38B | 0.36B | 0.37B | 0.39B | 0.41B | 0.43B | 0.48B | 0.54B | 0.61B | 0.67B | 0.75B |
|
Change in Receivables
|
0.29B | 0.01B | -0.05B | -0.05B | 0.14B | -0.16B | 0.13B | -0.00B | -0.00B | 0.01B | -0.06B | 0.05B | -0.02B | -0.08B | -0.03B | 0.00B | 0.23B | -0.11B | 0.07B | 0.03B | -0.02B | -0.03B | 0.07B | 0.09B | -0.09B | -0.02B | 0.06B | 0.02B | -0.03B | 0.02B | 0.12B | 0.19B | -0.01B | 0.15B | 0.24B | -0.04B | 0.10B | -0.06B | 0.44B | 0.56B | -0.79B | -0.18B | 0.32B | -0.10B | 0.20B | 0.25B | -0.04B | 0.46B | -0.12B | 0.59B | 0.56B | 0.37B | 0.69B | 0.79B | -0.12B | -0.41B | -1.08B | 0.25B | 2.99B | 1.24B | 1.69B | 2.37B | 1.77B | 3.56B | 5.37B | -0.93B | 5.68B | 5.58B |
|
Change in Inventory
|
-0.01B | 0.21B | 0.05B | 0.00B | -0.46B | -0.06B | -0.05B | 0.06B | 0.06B | -0.04B | 0.03B | 0.04B | -0.06B | -0.00B | -0.04B | -0.04B | 0.17B | -0.04B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.07B | -0.04B | 0.00B | -0.02B | -0.01B | -0.02B | 0.13B | 0.16B | 0.11B | 0.03B | 0.03B | | -0.06B | 0.00B | 0.29B | 0.33B | 0.16B | -0.15B | -0.23B | -0.15B | -0.07B | 0.15B | -0.05B | 0.09B | 0.33B | 0.16B | 0.12B | 0.12B | 0.37B | 0.56B | 0.72B | 0.56B | 0.71B | -0.57B | -0.29B | 0.46B | 0.50B | 0.58B | 0.80B | 0.98B | 2.42B | 1.26B | 3.62B | 4.82B |
|
Change in Account Payables
|
0.22B | 0.01B | 0.05B | 0.04B | 0.02B | 0.02B | -0.08B | 0.05B | -0.05B | 0.05B | -0.06B | 0.02B | 0.03B | 0.03B | 0.03B | -0.02B | -0.04B | -0.05B | 0.02B | -0.00B | 0.02B | -0.01B | -0.05B | 0.07B | -0.04B | -0.07B | 0.05B | 0.02B | -0.02B | 0.03B | 0.10B | 0.09B | -0.03B | -0.13B | 0.07B | 0.09B | 0.06B | 0.02B | 0.15B | 0.05B | -0.36B | -0.12B | 0.08B | 0.14B | 0.10B | 0.07B | -0.01B | 0.23B | 0.02B | 0.04B | 0.21B | 0.14B | 0.18B | 0.26B | 0.30B | -0.92B | -0.19B | 0.01B | 0.78B | 0.46B | 0.28B | -0.02B | 0.82B | 1.69B | 0.87B | 0.94B | 1.31B | -0.22B |
|
Change in Accured Expenses
|
-0.05B | -0.09B | 0.14B | -0.06B | -0.13B | -0.04B | 0.14B | -0.07B | 0.17B | -0.06B | -0.08B | -0.09B | 0.24B | -0.07B | -0.03B | -0.08B | 0.20B | -0.09B | -0.02B | -0.06B | 0.18B | -0.07B | -0.06B | -0.03B | 0.17B | 0.06B | -0.15B | -0.05B | 0.18B | -0.03B | -0.05B | -0.05B | 0.00B | -0.09B | 0.10B | 0.01B | 0.00B | -0.08B | 0.18B | 0.05B | 0.11B | -0.13B | 0.05B | -0.02B | 0.16B | -0.03B | 0.11B | 0.03B | 0.18B | 0.03B | 0.13B | -0.01B | 0.42B | 0.63B | 0.63B | -0.09B | 0.17B | 0.69B | 1.99B | -1.72B | 1.07B | 4.20B | -0.89B | 0.60B | 0.36B | 7.13B | -4.05B | 1.13B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | -0.00B | 0.01B | -0.01B | | -0.05B | 0.04B | -0.01B | 0.09B | -0.01B | 0.01B | -0.01B | -0.04B | 0.00B | -0.00B | -0.00B | -0.04B | 0.02B | -0.00B | 0.01B | -0.12B | 0.02B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.46B | 0.04B | 0.01B | 0.02B | -0.01B | 0.01B | -0.05B | -0.02B | -0.02B | 0.01B | -0.04B | 0.44B | -0.01B | 0.05B | 0.05B | 1.46B | 0.16B | 1.26B | 0.29B | -0.25B | 0.21B | 0.21B | 0.38B | -0.26B | 1.19B | 0.73B | -0.14B | 0.27B | 0.37B | -0.56B | 1.54B | 0.33B |
|
Capital Expenditures
|
0.77B | -0.02B | -0.02B | 0.09B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.05B | 0.03B | 0.06B | 0.04B | 0.05B | 0.07B | 0.08B | 0.04B | 0.07B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.06B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.07B | 0.42B | 0.12B | 0.13B | 0.15B | 0.20B | 0.13B | 0.11B | 0.10B | 0.14B | 0.15B | 0.22B | 0.47B | 0.28B | 0.30B | 0.18B | 0.22B | 0.27B | 0.36B | 0.43B | 0.53B | 0.51B | 0.25B | 0.29B | 0.28B | 0.25B | 0.37B | 0.98B | 0.81B | 1.08B | 1.23B | 1.90B | 1.64B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | | | | | 0.00B | 0.01B | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.03B | 7.14B | 1.35B | | | | 0.20B | 0.06B | 0.04B | 0.01B | | | 0.08B | | | | 0.04B | 0.28B | 0.15B | 0.54B | 0.38B | 0.29B | 0.69B |
|
Change in Acquisitions & Divestments
|
0.10B | 0.23B | 0.20B | 0.20B | 0.13B | 0.19B | 0.45B | 0.30B | 0.24B | 0.21B | 0.38B | 0.36B | -0.30B | 0.51B | -0.03B | 0.16B | 0.33B | 0.20B | 1.05B | 0.23B | 0.45B | 0.55B | 0.32B | 0.23B | 0.27B | 0.82B | 0.59B | 0.24B | 0.45B | 0.53B | 0.37B | 0.34B | 0.31B | 0.65B | 0.08B | 0.08B | 0.28B | 0.24B | 2.72B | 3.31B | 0.96B | 2.22B | 1.37B | 1.15B | | 0.00B | 1.03B | 4.13B | 3.63B | 3.14B | 2.10B | 2.54B | 7.42B | 5.95B | 5.04B | 5.81B | 2.63B | 2.51B | 2.60B | 2.89B | 1.73B | 4.00B | 4.09B | 1.39B | 1.71B | 3.12B | 3.13B | 2.73B |
|
Cash from Investing Activities
|
-0.03B | -0.01B | -0.13B | -0.10B | -0.28B | -0.06B | -0.12B | -0.16B | -0.31B | -0.25B | -0.27B | -0.29B | -0.33B | -0.34B | -0.08B | -0.18B | -0.14B | -0.23B | 0.71B | -0.19B | -1.10B | -0.33B | -0.06B | -0.01B | -0.32B | -0.23B | 0.25B | -0.20B | -0.21B | 0.18B | -0.27B | -0.33B | -0.37B | 0.75B | 0.26B | 0.29B | -0.02B | -3.55B | -0.81B | 0.22B | 0.04B | 1.50B | 3.54B | 1.26B | -0.15B | -1.05B | -13.49B | -2.00B | -3.13B | -1.27B | -2.53B | -4.44B | -1.59B | 2.61B | 1.62B | 3.15B | -0.00B | -0.84B | -0.45B | -3.17B | -6.11B | -5.69B | -3.18B | -4.35B | -7.20B | -5.22B | -7.13B | -9.02B |
|
Other financing activities
|
| -0.01B | | | | | | | 0.02B | 0.01B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | -0.00B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | | -0.00B | -0.00B | -0.00B | | | | | -0.00B | | | -0.00B | -0.00B | | | -0.01B | | 0.00B | | -0.00B | | | -0.00B | | | | | | | | |
|
Cash from Financing Activities
|
0.01B | -0.04B | 0.01B | 0.04B | 0.05B | 0.06B | 0.01B | 0.03B | 0.09B | 0.10B | 0.04B | 0.08B | 0.02B | 0.05B | 0.01B | 0.03B | -0.10B | -0.12B | -0.78B | -0.00B | 1.29B | -0.46B | -0.03B | -0.32B | -0.02B | -0.04B | -0.44B | -0.02B | -0.17B | -0.54B | -0.05B | 1.41B | -0.52B | -0.81B | -0.97B | -0.63B | -0.13B | -1.13B | -0.15B | -0.70B | -0.88B | -0.23B | -0.15B | -0.24B | -0.18B | 4.74B | -0.30B | -0.30B | -0.34B | -0.47B | 4.50B | -1.42B | -0.74B | -2.45B | -3.76B | -3.75B | -1.66B | -0.38B | -5.10B | -4.53B | -3.63B | -9.35B | -10.32B | -12.74B | -9.95B | -15.55B | -11.83B | -14.88B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.25B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B |
|
Change in Cash
|
-0.04B | 0.09B | 0.01B | 0.09B | -0.17B | 0.00B | -0.07B | 0.07B | 0.21B | 0.02B | -0.15B | 0.03B | 0.10B | -0.30B | 0.13B | 0.03B | 0.21B | -0.17B | 0.78B | -0.03B | 0.59B | -0.64B | 0.01B | -0.12B | 0.10B | -0.03B | -0.03B | 0.04B | 0.12B | -0.05B | -0.12B | 1.51B | -0.17B | 0.22B | -0.00B | 0.81B | 1.20B | -3.24B | -0.05B | 0.00B | 0.06B | 1.99B | 4.33B | 2.66B | 1.13B | 4.60B | -12.22B | -1.02B | -1.40B | 0.13B | 4.65B | -4.34B | 0.70B | 1.90B | -0.87B | -0.21B | 0.59B | 1.69B | 0.80B | -0.36B | 1.76B | 0.31B | 0.98B | 0.54B | -0.52B | 6.64B | -3.60B | -0.15B |
|
Beginning Cash Balance
|
0.46B | 0.42B | 0.51B | 0.52B | 0.61B | 0.45B | 0.45B | 0.38B | 0.45B | 0.67B | 0.68B | 0.53B | 0.57B | 0.67B | 0.37B | 0.50B | 0.53B | 0.73B | -0.19B | 0.59B | 0.56B | 1.15B | 0.51B | 0.52B | 0.40B | 0.50B | 0.46B | 0.43B | 0.47B | 0.60B | 0.55B | 0.43B | 1.94B | 1.77B | 1.99B | 1.99B | 2.80B | 4.00B | 0.77B | 0.72B | 0.72B | 0.78B | 2.77B | 7.11B | 9.77B | 10.90B | 15.49B | 3.27B | 2.25B | 0.85B | 0.98B | 5.63B | 1.29B | 1.99B | 3.89B | 3.01B | 2.80B | 3.39B | 4.98B | 5.88B | 5.52B | 7.28B | 7.58B | 8.57B | 9.11B | 8.59B | 15.23B | 11.64B |
|
Free Cash Flow
|
-0.79B | 0.16B | 0.15B | 0.05B | 0.05B | -0.02B | -0.00B | 0.19B | 0.41B | 0.14B | 0.06B | 0.21B | 0.37B | -0.04B | 0.14B | 0.14B | 0.40B | 0.11B | 0.01B | 0.12B | 0.33B | 0.12B | 0.07B | 0.18B | 0.41B | 0.22B | 0.14B | 0.24B | 0.50B | 0.26B | 0.17B | 0.39B | 0.67B | 0.23B | 0.65B | 1.09B | 0.94B | 1.33B | 0.78B | 0.34B | 0.69B | 0.59B | 0.82B | 1.54B | 1.32B | 0.75B | 1.35B | 0.81B | 1.78B | 1.58B | 2.50B | 1.30B | 2.76B | 1.37B | 0.84B | -0.14B | 1.74B | 2.66B | 6.06B | 7.05B | 11.24B | 14.98B | 13.51B | 16.81B | 15.55B | 26.19B | 13.47B | 22.11B |
|
Net Cash Flow
|
-0.04B | 0.09B | 0.01B | 0.09B | -0.17B | 0.00B | -0.07B | 0.07B | 0.21B | 0.02B | -0.15B | 0.03B | 0.10B | -0.30B | 0.13B | 0.03B | 0.21B | -0.17B | 0.03B | -0.03B | 0.59B | -0.64B | 0.01B | -0.12B | 0.10B | -0.03B | -0.03B | 0.04B | 0.12B | -0.05B | -0.12B | 1.51B | -0.17B | 0.22B | -0.00B | 0.81B | 1.20B | -3.24B | -0.05B | 0.00B | 0.06B | 1.99B | 4.33B | 2.66B | 1.13B | 4.60B | -12.22B | -1.02B | -1.40B | 0.13B | 4.65B | -4.34B | 0.70B | 1.90B | -0.87B | -0.21B | 0.59B | 1.69B | 0.80B | -0.36B | 1.76B | 0.31B | 0.98B | 0.54B | -0.52B | 6.64B | -3.60B | -0.15B |