|
Net Income
|
0.04B | 0.27B | 0.44B | 0.28B | 0.58B | 1.01B | 1.00B | 0.61B | -1.36B | 0.81B | 0.98B | 0.63B | 0.94B |
|
Depreciation and Depletion
|
| | | | | | | 0.00B | 0.00B | 0.01B | | | |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Deferred Taxes
|
| | 0.02B | -0.01B | 0.03B | 0.17B | -0.08B | 0.04B | 0.02B | 0.15B | 0.27B | 0.12B | 0.25B |
|
Gains from Investment Securities
|
| | | 0.04B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | | | |
|
Cash from Operations
|
| 0.16B | -0.17B | 0.31B | 0.56B | -0.90B | -1.23B | -1.60B | 1.87B | 3.43B | 5.75B | 0.69B | -2.19B |
|
Amortizatization of Intangibles
|
-0.03B | 0.06B | 0.28B | 0.53B | 0.75B | 1.03B | 0.70B | 0.38B | 0.15B | 0.05B | 0.08B | 0.11B | 0.09B |
|
Amortization of Deferred Charges
|
| | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.00B | 0.00B | 0.01B | | | |
|
Change in Account Payables
|
0.00B | 0.01B | 0.04B | -0.03B | 0.02B | 0.04B | 0.01B | 0.00B | -0.09B | 0.01B | -0.02B | | |
|
Change in Accured Expenses
|
-0.00B | 0.01B | 0.03B | -0.04B | 0.00B | 0.03B | 0.19B | 0.18B | -0.09B | -0.35B | -0.09B | 0.09B | -0.09B |
|
Other Working Capital Changes
|
-0.05B | -0.04B | 0.01B | -0.22B | -0.23B | 0.03B | 0.20B | 0.34B | -0.11B | -0.94B | -0.41B | 0.43B | 0.06B |
|
Capital Expenditures
|
| | | | | | | 0.02B | 0.04B | 1.39B | 0.42B | 1.77B | 2.29B |
|
Sales of Property, Plant and Equipment
|
| | 0.02B | 0.06B | 0.07B | 0.09B | 0.14B | 0.14B | 0.08B | 0.05B | 0.01B | 0.02B | 0.03B |
|
Change in Intangibles
|
| | | | | | 0.01B | 0.02B | 0.01B | 0.06B | 0.01B | 0.71B | |
|
Acquisitions
|
| | | 0.88B | | | 0.12B | 1.22B | | 1.17B | | 0.31B | 0.60B |
|
Divestments
|
| 0.03B | 0.31B | 0.01B | | 0.39B | 0.30B | 0.09B | | | | | 0.03B |
|
Change in Acquisitions & Divestments
|
| 0.52B | 6.39B | 16.01B | 17.16B | | | | | | | 1.77B | 7.24B |
|
Cash from Investing Activities
|
| -1.00B | -1.69B | -0.23B | -0.18B | -1.78B | -5.17B | -10.97B | 8.63B | 2.18B | 0.13B | 0.22B | -2.43B |
|
Other financing activities
|
| 0.25B | 0.14B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.04B |
|
Cash from Financing Activities
|
| 1.11B | 1.80B | 0.03B | -0.27B | 2.67B | 6.37B | 12.85B | -10.11B | -5.16B | -5.82B | -0.84B | 4.83B |
|
Dividends Paid - Common
|
| 0.06B | 0.23B | 0.30B | 0.43B | 0.57B | 0.66B | 0.81B | 0.38B | 0.44B | 0.56B | 0.57B | 0.59B |
|
Change in Cash
|
| 0.27B | -0.06B | 0.10B | 0.11B | -0.01B | -0.03B | 0.28B | 0.39B | 0.46B | 0.07B | 0.07B | 0.22B |
|
Beginning Cash Balance
|
| -0.27B | 0.06B | -0.10B | -0.11B | 0.01B | 0.28B | 0.42B | 0.72B | 1.11B | 1.56B | 1.22B | 1.24B |
|
Free Cash Flow
|
| 0.16B | -0.17B | 0.31B | 0.56B | -0.90B | -1.23B | -1.62B | 1.83B | 2.04B | 5.34B | -1.08B | -4.47B |
|
Net Cash Flow
|
| 0.27B | -0.06B | 0.10B | 0.11B | -0.01B | -0.03B | 0.28B | 0.39B | 0.46B | 0.07B | 0.07B | 0.22B |