|
Net Income
|
-0.02B | -0.03B | 0.00B | -0.03B | -1.02B | 0.16B | 0.35B | 0.28B | 0.15B | -0.33B | -0.25B | 0.58B | 0.13B | 0.12B | 0.22B | -0.47B | 0.44B | 0.61B | 1.44B | 0.56B | 1.65B | 1.84B | 1.67B | 1.46B | 2.60B | 3.08B | 4.27B | 5.00B | 5.96B | 4.83B | 4.92B | 2.86B | 5.67B | 5.25B |
|
Share-based Compensation
|
| | | | | | | | | | 0.11B | | | | 0.14B | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | | | 433.44 | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | | | 0.00B | | | | -0.01B | | | | -0.02B | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 1.18B | | | | 1.42B | | | | 1.47B | | | | 1.59B | | | | 0.06B | | | | 3.01B | | | | 0.04B | | | |
|
Cash from Operations
|
0.19B | -0.10B | 0.81B | -0.11B | 0.05B | 0.04B | 0.83B | 0.23B | 0.60B | 0.37B | 1.38B | 0.08B | 0.78B | 1.23B | 2.29B | -0.57B | 1.14B | 1.36B | 2.57B | -1.43B | 2.89B | 1.64B | 3.85B | 0.19B | 3.23B | 4.46B | 5.20B | 2.92B | 6.03B | 3.92B | 4.05B | 2.14B | 3.02B | 6.41B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | 0.02B | | | | 0.03B | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 0.01B | | 0.04B | 0.08B | 0.07B | 0.14B | 0.21B | 0.29B | -0.08B | 0.37B | 0.27B | 0.49B | 0.01B | 0.75B | 0.98B | 1.12B | 0.31B | 0.32B | 0.37B | 0.37B | 0.24B | 0.29B | 0.25B | 0.28B | 0.17B | 0.19B | 0.16B | 0.15B | 0.11B | 0.15B | 0.16B | 0.17B |
|
Change in Accured Expenses
|
| | 0.05B | | 0.15B | 0.16B | 0.32B | 0.41B | 2.30B | 0.59B | 0.10B | 0.82B | 0.84B | 1.02B | 0.58B | 1.62B | 1.40B | 1.77B | 2.20B | 2.03B | 2.06B | 2.00B | 2.95B | 3.13B | 4.26B | 6.02B | 7.69B | 7.51B | 9.46B | 10.60B | 9.63B | 10.50B | 10.73B | 12.51B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 851.28 | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 1.48B | | | | 2.42B | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.10B | -0.03B | -0.00B | -0.13B | 0.04B | 0.91B | 0.03B | 0.07B | 0.17B | 2.26B | 1.65B | 0.22B | 1.37B | 0.07B | 4.08B | -0.86B | -0.54B | -2.14B | -1.99B | -0.77B | -1.28B | -0.05B | -1.24B | -3.29B | -1.59B | -0.66B | -2.32B | -3.92B | -5.86B | -2.41B | -4.18B | -0.88B | -3.77B | -1.62B |
|
Other financing activities
|
| | 0.01B | | 0.88B | 4.18B | 4.21B | 5.60B | 5.56B | 5.69B | 5.89B | 5.97B | 7.22B | 7.65B | 13.08B | 13.93B | 14.33B | 14.56B | 14.91B | 14.68B | 14.17B | 13.60B | 13.96B | 14.68B | 14.16B | 14.28B | 14.90B | 15.30B | 15.54B | 16.45B | 16.40B | 16.54B | 17.02B | 17.42B |
|
Cash from Financing Activities
|
0.09B | -0.00B | -0.00B | 0.92B | 0.00B | 1.68B | 0.00B | 1.19B | | 0.97B | 0.13B | 0.17B | 1.19B | | 6.46B | -0.19B | -0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -1.26B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Exchange Rate Effect
|
-0.00B | -0.00B | -0.00B | -0.01B | 0.05B | 0.05B | 0.01B | 0.03B | 0.06B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.01B | -0.03B | 0.00B | -0.00B | 0.00B | -0.01B | 0.04B | -0.02B | -0.05B | 0.12B | 0.03B | -0.14B | 0.02B | 0.03B | -0.15B | 0.21B | -0.01B | 0.00B | -0.09B |
|
Change in Cash
|
0.38B | -0.14B | 0.81B | 0.67B | 0.06B | 0.86B | 0.79B | 1.00B | 0.50B | 0.88B | 0.15B | 0.12B | 0.59B | 1.16B | 4.65B | -1.61B | 0.47B | -0.78B | 0.58B | -2.19B | 1.60B | 1.62B | 2.59B | -3.15B | 1.76B | 3.83B | 1.47B | -0.98B | 0.19B | 1.36B | 0.07B | 1.25B | -0.75B | 4.70B |
|
Beginning Cash Balance
|
| | | | 2.62B | 2.62B | | 4.52B | 5.42B | 5.69B | | 4.71B | 4.60B | 5.40B | | 11.42B | 9.96B | 10.46B | | 10.42B | 7.78B | 8.84B | | 13.44B | 9.75B | 11.44B | | 16.87B | 15.78B | 16.55B | | 17.39B | 18.88B | 18.25B |
|
Free Cash Flow
|
0.19B | -0.10B | 0.81B | -0.11B | 0.17B | 0.04B | 0.83B | 0.23B | 0.60B | 0.37B | 1.38B | 0.08B | 0.78B | 1.23B | 2.29B | -0.57B | 1.14B | 1.36B | 2.57B | -1.43B | 2.89B | 1.64B | 3.85B | 0.19B | 3.34B | 4.50B | 5.20B | 2.92B | 6.03B | 3.92B | 4.05B | 2.13B | 2.99B | 6.38B |
|
Net Cash Flow
|
0.38B | -0.13B | 0.81B | 0.68B | 0.12B | 2.62B | 0.87B | 1.49B | 0.77B | 3.60B | 3.15B | 0.47B | 3.34B | 1.29B | 12.83B | -1.62B | 0.50B | -0.78B | 0.58B | -2.20B | 1.61B | 1.59B | 2.61B | -3.10B | 1.70B | 3.83B | 1.61B | -1.00B | 0.16B | 1.51B | -0.14B | 1.26B | -0.74B | 4.77B |