|
Net Income
|
-0.00B | 0.25B | 0.31B | -0.21B | 0.59B | 0.18B | 1.27B | 2.23B | 1.64B | 2.12B | 2.30B | 2.53B | 3.26B | 3.52B | 2.89B | 4.17B |
|
Depreciation and Depletion
|
0.11B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.11B | 0.10B | 0.10B |
|
Share-based Compensation
|
0.02B | 0.05B | 0.08B | 0.09B | 0.10B | 0.10B | 0.08B | 0.08B | 0.10B | 0.09B | 0.08B | 0.09B | 0.12B | 0.21B | 0.17B | 0.25B |
|
Deferred Taxes
|
0.01B | 0.03B | 0.02B | 0.05B | 0.04B | -0.24B | 0.28B | 0.08B | | 0.08B | 0.05B | -0.03B | 0.01B | -0.35B | -0.38B | -0.32B |
|
Cash from Discontinued Operations
|
| 0.75B | 0.44B | 0.54B | 1.87B | 0.34B | -0.13B | | | | | | | | | |
|
Gains from Investment Securities
|
0.42B | 0.41B | 0.45B | 0.24B | 0.79B | 0.42B | 0.26B | 0.68B | 0.71B | 0.56B | 0.66B | 0.68B | 0.88B | 1.55B | 1.28B | 1.16B |
|
Asset Writedowns and Impairment
|
0.03B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.12B | 0.01B | 0.02B | 0.03B | 0.04B |
|
Cash from Operations
|
1.33B | 0.70B | 0.92B | 0.73B | 0.78B | 1.21B | 0.36B | 1.56B | 2.02B | 2.06B | 2.78B | 3.57B | 3.60B | 2.60B | 3.71B | 5.69B |
|
Amortizatization of Intangibles
|
0.05B | 0.02B | 0.03B | 0.05B | 0.05B | 0.05B | 0.07B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.10B | 0.91B | 1.04B | 1.08B |
|
Amortization of Deferred Charges
|
0.27B | 0.25B | 0.20B | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.14B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.11B | 0.10B | 0.10B |
|
Change in Receivables
|
-0.05B | 0.07B | -0.01B | 0.25B | 0.04B | 0.01B | 0.12B | 0.18B | 0.20B | 0.16B | 0.14B | -0.02B | 0.14B | -0.04B | 0.29B | 0.08B |
|
Change in Inventory
|
-0.07B | -0.03B | -0.01B | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01B | 0.10B | -0.05B | 0.07B | -0.09B | 1.59B | 0.12B | 0.05B | -0.09B | -0.11B | 0.07B | 0.13B | -0.04B | -0.17B | 0.33B | -0.42B |
|
Change in Taxes
|
-0.02B | -0.05B | 0.06B | 0.12B | -0.24B | -0.09B | 0.13B | 0.17B | 0.03B | -0.01B | -0.04B | -0.00B | -0.04B | -0.14B | -0.17B | 0.19B |
|
Other Working Capital Changes
|
0.03B | 0.06B | 0.04B | 0.02B | 0.11B | 0.08B | 0.13B | 0.11B | 0.09B | 0.07B | 0.26B | 0.22B | 0.20B | 0.12B | 0.35B | 0.22B |
|
Capital Expenditures
|
0.09B | 0.09B | 0.09B | 0.10B | 0.12B | 0.09B | 0.14B | 0.12B | 0.12B | 0.11B | 0.12B | 0.08B | 0.04B | 0.09B | 0.14B | 0.12B |
|
Sales of Property, Plant and Equipment
|
| 0.03B | 0.02B | | 0.05B | 0.08B | 0.01B | 1.50B | 0.00B | 0.01B | 0.09B | 0.02B | 0.02B | 3.51B | 1.01B | |
|
Acquisitions
|
| 0.33B | 0.19B | 0.18B | | | | | | | 0.09B | 0.20B | 0.10B | -0.21B | 0.30B | 0.30B |
|
Divestments
|
| -0.21B | 0.03B | -0.20B | 2.13B | 0.32B | | | | | | | | 3.51B | 1.01B | 0.17B |
|
Change in Acquisitions & Divestments
|
0.03B | -0.00B | 0.01B | -0.03B | 0.02B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.02B | 0.00B | 0.00B | 0.01B | -0.01B |
|
Cash from Investing Activities
|
-0.28B | -0.39B | -0.27B | -0.25B | -0.13B | -0.07B | -2.52B | 1.17B | -0.21B | -0.51B | -0.13B | -0.24B | -0.12B | 3.63B | 0.56B | -0.26B |
|
Other financing activities
|
| -0.00B | 0.02B | 0.04B | 0.04B | 0.13B | -0.09B | -0.06B | -0.05B | | | | | 0.41B | | |
|
Cash from Financing Activities
|
-0.34B | -0.53B | -1.66B | -0.91B | -1.74B | -0.46B | 1.35B | -1.66B | -1.51B | -2.29B | -1.75B | -2.17B | -1.01B | -11.33B | -4.28B | -5.00B |
|
Dividends Paid - Common
|
0.28B | 0.29B | 0.30B | 0.98B | 0.31B | 0.33B | 0.36B | 0.38B | 0.42B | 0.50B | 0.56B | 0.65B | 0.74B | 1.04B | 1.16B | 1.15B |
|
Exchange Rate Effect
|
0.02B | -0.01B | -0.01B | 0.01B | -0.00B | -0.07B | -0.07B | -0.16B | 0.09B | -0.08B | 0.03B | 0.07B | -0.08B | -0.12B | 0.01B | -0.06B |
|
Change in Cash
|
0.74B | 0.30B | -1.02B | -0.42B | -1.09B | 0.95B | -1.02B | 0.91B | 0.39B | -0.82B | 0.93B | 1.24B | 2.38B | -5.22B | 0.00B | 0.38B |
|
Free Cash Flow
|
1.24B | 0.62B | 0.83B | 0.63B | 0.67B | 1.12B | 0.22B | 1.45B | 1.89B | 1.95B | 2.66B | 3.49B | 3.56B | 2.51B | 3.57B | 5.57B |
|
Net Cash Flow
|
0.72B | -0.21B | -1.01B | -0.42B | -1.09B | 0.68B | -0.82B | 1.07B | 0.30B | -0.74B | 0.89B | 1.16B | 2.46B | -5.09B | -0.01B | 0.44B |