|
Net Income
|
0.24B | 0.32B | 0.43B | 0.48B | 0.54B | 0.65B | 0.70B | 0.66B | 0.97B | 0.94B | 0.13B | 0.28B | 0.35B | 3.56B | 0.02B | 1.55B |
|
Depreciation and Depletion
|
0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Share-based Compensation
|
0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B | 0.08B | 0.13B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.15B |
|
Deferred Taxes
|
| | | | | | | | | | | | | 0.30B | 0.37B | 0.42B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | 0.13B | 0.40B | 0.36B | 0.13B | -0.00B | |
|
Gains from Sales and Divestitures
|
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 | 0.00B | 0.00B | 0.00B | 0.32B | 0.32B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.09B | | | |
|
Non-cash Items
|
| 0.13B | 0.14B | 141.03B | 0.00B | 0.20B | 265.78B | 0.00B | | | | | | | | |
|
Cash from Operations
|
0.37B | 0.50B | 0.60B | 0.68B | 0.80B | 0.84B | 0.93B | 0.96B | 1.23B | 1.43B | 1.46B | 1.53B | 2.01B | 0.73B | 2.04B | 2.39B |
|
Amortizatization of Intangibles
|
0.07B | 0.09B | 0.10B | 0.12B | 0.15B | 0.16B | 0.17B | 0.20B | 0.30B | 0.32B | 0.37B | 0.45B | 0.57B | 0.61B | 0.72B | 0.78B |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
0.03B | 0.12B | 0.14B | 0.15B | 0.19B | 0.20B | 0.20B | 0.24B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Change in Receivables
|
0.03B | -0.01B | -0.03B | 0.02B | -0.03B | 0.00B | -0.05B | 0.02B | 0.01B | 0.08B | 0.03B | -0.02B | 0.07B | -0.00B | 0.05B | -0.01B |
|
Change in Inventory
|
0.03B | -0.01B | -0.02B | -0.02B | 0.01B | -0.01B | 0.00B | -0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B | 0.01B | 0.00B |
|
Change in Account Payables
|
| | | | | | | | | | | 0.00B | 0.02B | 0.02B | 0.02B | -0.01B |
|
Change in Accured Expenses
|
-0.06B | 0.05B | 0.02B | 0.01B | 0.02B | 0.01B | -0.01B | 0.02B | 0.07B | 0.07B | -0.01B | 0.07B | 0.03B | -0.01B | -0.00B | 0.11B |
|
Change in Taxes
|
-0.01B | 0.01B | 0.01B | -0.02B | -0.01B | -0.05B | 0.00B | -0.05B | -0.26B | -0.07B | -0.11B | | | | | |
|
Other Working Capital Changes
|
0.00B | -0.02B | 0.01B | 0.01B | 0.01B | -0.03B | 0.02B | 0.03B | 0.07B | 0.09B | 0.11B | 0.06B | 0.16B | 0.05B | 0.09B | 0.11B |
|
Capital Expenditures
|
0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.02B | 0.03B | 0.04B | 0.07B | 0.07B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | 0.00B | 0.00B | | | | | 0.01B | | | | 0.03B | | | |
|
Acquisitions
|
0.35B | 0.54B | 0.23B | 1.47B | 1.07B | 0.31B | 1.76B | 3.72B | 0.15B | 1.28B | 2.39B | 6.02B | 0.22B | 4.28B | 2.05B | 3.61B |
|
Divestments
|
| | | | | | 0.11B | | | | 1.16B | -0.00B | 0.12B | 5.56B | 0.03B | 0.25B |
|
Cash from Investing Activities
|
-0.37B | -0.56B | -0.28B | -1.51B | -1.12B | -0.35B | -1.70B | -3.75B | -0.21B | -1.34B | -1.30B | -6.07B | -0.25B | -4.35B | -2.13B | -3.47B |
|
Other financing activities
|
0.03B | 0.02B | 0.01B | 0.04B | 0.05B | 0.06B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.04B | -0.01B | -0.01B | | 0.04B |
|
Cash from Financing Activities
|
-0.01B | 0.17B | -0.26B | 0.85B | 0.40B | -0.30B | 1.00B | 2.81B | -1.17B | -0.39B | 0.18B | 4.14B | -1.81B | -1.47B | -0.50B | 1.07B |
|
Dividends Paid - Common
|
0.03B | 0.04B | 0.04B | 0.07B | 0.05B | 0.08B | 0.10B | 0.12B | 0.14B | 0.17B | 0.19B | 0.21B | 0.24B | 0.26B | 0.29B | 0.32B |
|
Exchange Rate Effect
|
0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.04B | -0.06B | -0.04B | 0.06B | -0.01B | 0.00B | 0.01B | -0.01B | -0.04B | 0.01B | -0.02B |
|
Change in Cash
|
-0.01B | 0.10B | 0.07B | 0.03B | 0.09B | 0.15B | 0.17B | -0.02B | -0.09B | -0.31B | 0.35B | -0.40B | 0.04B | 0.44B | -0.58B | -0.03B |
|
Beginning Cash Balance
|
0.18B | 0.17B | 0.27B | 0.34B | 0.37B | 0.46B | 0.61B | 0.78B | 0.76B | 0.67B | 0.36B | 0.71B | 0.31B | 0.35B | 0.79B | 0.21B |
|
Free Cash Flow
|
0.34B | 0.47B | 0.56B | 0.64B | 0.76B | 0.80B | 0.89B | 0.93B | 1.19B | 1.38B | 1.42B | 1.50B | 1.98B | 0.69B | 1.97B | 2.33B |
|
Net Cash Flow
|
-0.02B | 0.10B | 0.07B | 0.03B | 0.09B | 0.19B | 0.23B | 0.02B | -0.15B | -0.29B | 0.34B | -0.41B | -0.05B | -5.08B | -0.59B | -0.01B |