|
Net Income
|
0.53B | 0.48B | 0.52B | 0.55B | 0.57B | 0.62B | 0.67B | 0.76B | 0.83B | 0.96B | 1.03B | 1.09B | 1.08B | 1.39B | 1.51B | 1.66B | 1.64B |
|
Depreciation and Depletion
|
0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B |
|
Share-based Compensation
|
0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.11B |
|
Deferred Taxes
|
-0.00B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.02B | -0.04B | 0.00B | -0.00B | -0.02B | 0.00B | -0.04B | -0.03B | -0.02B |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Non-cash Items
|
| | | | | | | 0.08B | 0.07B | 0.09B | 0.16B | 0.08B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B |
|
Cash from Operations
|
0.69B | 0.61B | 0.72B | 0.71B | 0.68B | 0.88B | 0.90B | 1.02B | 0.96B | 1.28B | 1.27B | 1.44B | 1.26B | 1.59B | 1.71B | 1.90B | 1.90B |
|
Amortizatization of Intangibles
|
-0.02B | -0.04B | -0.04B | -0.04B | -0.06B | -0.07B | -0.08B | -0.08B | -0.07B | -0.07B | -0.05B | -0.04B | -0.04B | -0.03B | -0.02B | 0.01B | -0.02B |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.17B | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.22B | 0.23B | 0.24B |
|
Depreciation & Amortization (CF)
|
0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.18B | 0.21B | 0.19B | 0.19B | 0.18B | 0.18B | 0.21B |
|
Change in Receivables
|
-0.00B | 0.01B | -0.02B | -0.02B | -0.01B | 0.02B | 0.03B | 0.04B | 0.10B | -0.02B | 0.12B | -0.06B | 0.27B | 0.15B | 0.14B | -0.11B | 0.13B |
|
Change in Accured Expenses
|
-0.01B | -0.01B | 0.00B | -0.03B | -0.02B | 0.05B | 0.05B | 0.06B | 0.04B | 0.04B | 0.08B | -0.00B | 0.17B | 0.11B | 0.09B | -0.13B | 0.04B |
|
Other Working Capital Changes
|
-0.01B | 0.00B | -0.01B | 0.01B | 0.05B | -0.02B | 0.01B | 0.01B | 0.03B | -0.02B | -0.00B | 0.00B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B |
|
Capital Expenditures
|
0.06B | 0.06B | 0.10B | 0.09B | 0.10B | 0.08B | 0.10B | 0.10B | 0.09B | 0.15B | 0.12B | 0.13B | 0.12B | 0.13B | 0.14B | 0.16B | 0.19B |
|
Sales of Property, Plant and Equipment
|
0.00B | | | | | | | | | | | | 0.00B | 0.00B | 0.02B | | |
|
Acquisitions
|
0.01B | | 0.13B | 0.01B | 0.02B | 0.01B | 0.03B | 0.30B | | 0.18B | 0.99B | 0.01B | 0.02B | 0.02B | 0.00B | 0.21B | 2.97B |
|
Divestments
|
| 0.01B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
17.96B | 1.15B | 5.60B | 9.82B | 27.62B | 30.08B | 33.72B | 11.98B | 49.90B | 51.59B | 34.64B | 26.13B | 5.77B | 16.55B | 14.94B | 7.16B | 14.29B |
|
Cash from Investing Activities
|
0.40B | -0.40B | -0.41B | -1.24B | 0.18B | -0.32B | -0.28B | -0.06B | -0.66B | 1.00B | -1.63B | 0.77B | -0.46B | -1.51B | 0.21B | -0.26B | -3.36B |
|
Other financing activities
|
| | | | | 0.11B | 0.05B | 0.03B | 0.03B | -0.00B | 0.03B | 0.02B | 0.09B | 0.02B | -0.01B | 0.03B | 0.05B |
|
Cash from Financing Activities
|
-0.78B | -0.40B | -0.47B | 0.53B | -0.86B | -0.52B | -0.59B | -0.99B | -0.48B | -0.42B | -1.01B | -1.49B | -0.64B | -0.98B | -0.71B | -1.87B | 2.29B |
|
Dividends Paid - Common
|
0.45B | 0.45B | 0.45B | 0.46B | 0.48B | 0.51B | 0.55B | 0.61B | 0.66B | 0.74B | 0.83B | 0.89B | 0.91B | 1.00B | 1.18B | 1.32B | 1.45B |
|
Change in Cash
|
0.31B | -0.19B | -0.17B | -0.01B | -0.00B | 0.05B | 0.02B | -0.04B | -0.18B | 1.85B | -1.37B | 0.72B | 0.16B | -0.89B | 1.21B | -0.24B | 0.84B |
|
Beginning Cash Balance
|
0.16B | 0.47B | 0.28B | 0.12B | 0.11B | 0.11B | 0.15B | 0.17B | 0.37B | -1.49B | 2.04B | 0.18B | 0.83B | 1.26B | 0.02B | 1.71B | 0.79B |
|
Free Cash Flow
|
0.62B | 0.55B | 0.61B | 0.62B | 0.58B | 0.80B | 0.79B | 0.92B | 0.87B | 1.12B | 1.15B | 1.31B | 1.14B | 1.46B | 1.56B | 1.74B | 1.71B |
|
Net Cash Flow
|
0.31B | -0.19B | -0.17B | -0.01B | -0.00B | 0.05B | 0.02B | -0.04B | -0.18B | 1.85B | -1.37B | 0.72B | 0.16B | -0.89B | 1.21B | -0.24B | 0.84B |