|
Net Income
|
0.28B | 0.32B | 0.27B | 0.07B | 0.32B | 0.29B | 0.32B | 0.28B | 0.33B | 0.31B | 0.34B | 0.28B | 0.33B | 0.39B | 0.33B | 0.29B | 0.26B | 0.23B | 0.24B | 0.21B | 0.26B | 0.28B | 0.28B | 0.53B | 0.32B | 0.39B | 0.42B | 0.20B | 0.17B | 0.15B | 0.10B | 0.23B | 0.10B | 0.16B | 0.19B | 0.23B | | -0.18B | | 0.49B |
|
Share-based Compensation
|
| | | | | 0.02B | | | | 0.03B | | | | 0.01B | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | |
|
Deferred Taxes
|
| | | | | 0.07B | | 2.28B | | 0.01B | | 2.38B | | -0.03B | | 2.43B | | 0.03B | | 2.88B | | -0.02B | | 3.22B | | -0.00B | | 3.28B | | -0.03B | | 3.22B | | -0.05B | | 3.03B | | -0.06B | | |
|
Gains from Investment Securities
|
| | | | | 0.02B | | | | 0.04B | | | | 0.09B | | | | 0.01B | | | | 0.11B | | | 0.07B | 0.10B | 0.07B | 0.14B | 0.05B | 0.11B | 0.05B | 0.03B | 0.05B | 0.08B | 0.05B | -0.07B | 0.05B | 0.10B | 0.06B | -0.08B |
|
Non-cash Items
|
| | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | 0.04B | | | | 0.19B | | | | 0.01B | | | | 0.29B | | | | 0.10B | | | | -0.09B | | | | -0.06B | | | | 0.16B | | | | -0.02B | | |
|
Change in Receivables
|
0.03B | 0.05B | -0.08B | 0.03B | 0.04B | 0.05B | | 1.26B | -0.11B | 0.24B | -0.11B | 0.04B | 0.01B | 1.37B | | -0.41B | 0.11B | 1.45B | | -0.09B | 0.18B | 1.90B | | 0.39B | 0.15B | 2.12B | | -0.11B | 0.13B | 2.41B | | 0.11B | 0.13B | 2.56B | | 2.64B | 0.13B | 2.53B | | 2.72B |
|
Change in Inventory
|
-0.01B | 0.01B | 0.07B | -0.04B | 0.00B | -0.01B | | 0.31B | 0.01B | 0.03B | -0.01B | -0.03B | -0.02B | 0.25B | | -0.05B | -0.01B | 0.24B | | -0.04B | 0.02B | 0.30B | | -0.09B | -0.05B | 0.34B | | -0.03B | -0.03B | 0.43B | | 0.05B | -0.04B | 0.39B | | 0.45B | 0.04B | 0.35B | | 0.35B |
|
Change in Accured Expenses
|
-0.01B | 0.14B | -0.17B | 0.14B | 0.05B | -0.13B | | | 0.10B | -0.23B | 0.10B | 0.02B | -0.05B | 2.09B | | -0.04B | 0.08B | 2.07B | | -0.01B | 0.16B | 2.53B | | 0.04B | 0.17B | 2.67B | | 0.09B | -0.40B | 2.42B | | 0.11B | -0.17B | 2.42B | | 2.60B | -0.17B | 2.44B | | 2.51B |
|
Other Working Capital Changes
|
-0.02B | 0.14B | -0.18B | 0.06B | -0.05B | 0.18B | | 0.39B | 0.02B | 0.10B | -0.21B | 0.06B | 0.03B | 0.49B | | 0.41B | -0.03B | 0.39B | | 0.08B | 0.02B | 0.50B | | 0.04B | -0.03B | 0.56B | | 0.12B | -0.10B | 0.60B | | 0.07B | -0.09B | 0.64B | | 0.03B | -0.07B | | | 0.06B |
|
Cash from Operations
|
0.41B | 0.69B | 0.79B | 0.55B | 0.54B | 0.84B | 0.90B | 0.77B | 0.66B | 0.93B | 0.82B | 0.72B | 0.59B | 0.87B | 0.87B | 0.63B | 0.88B | 1.05B | 0.68B | 0.79B | 0.74B | 1.01B | 1.04B | 0.71B | 0.90B | 0.98B | 1.00B | 0.83B | 0.56B | 0.83B | 0.97B | 0.97B | 0.71B | 1.01B | 1.05B | 0.77B | | 0.84B | | 0.81B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | |
|
Amortization
|
0.57B | 0.48B | 0.61B | -1.59B | -0.61B | -0.55B | 2.71B | 2.79B | -0.63B | -0.00B | 2.89B | 1.90B | 0.42B | | | 0.19B | 0.24B | -0.14B | 0.64B | -0.43B | 0.05B | 0.24B | 0.05B | 1.53B | 0.44B | 0.52B | 0.32B | 10.19B | 0.17B | 0.14B | 0.11B | 12.62B | 0.19B | 0.16B | 0.18B | 0.84B | 0.37B | 43.76B | 42.76B | 0.89B |
|
Depreciation & Amortization (CF)
|
0.36B | 0.39B | 0.40B | 0.40B | 0.40B | 0.39B | 0.44B | 0.44B | 0.44B | 0.43B | 0.44B | 0.44B | 0.46B | 0.47B | 0.49B | 0.51B | 0.54B | 0.52B | 0.58B | 0.61B | 0.62B | 0.65B | 0.64B | 0.66B | 0.66B | 0.65B | 0.65B | 0.68B | 0.76B | 0.75B | 0.75B | 0.76B | 0.79B | 0.73B | 0.71B | 0.72B | | 0.72B | | |
|
Capital Expenditures
|
-0.56B | -0.48B | -0.60B | | -0.61B | 1.74B | | | 0.60B | -1.71B | 2.79B | | -0.56B | | | -3.84B | -0.55B | | | -0.47B | -0.78B | | | -0.72B | -0.73B | | | 4.63B | -0.53B | | | 0.39B | -0.54B | | | 0.39B | -0.41B | | | 0.47B |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.00B | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | |
|
Acquisitions
|
| | | | | -0.35B | | | | -0.04B | | | | -0.02B | | | | -0.08B | | | | -0.01B | | | | -0.28B | | | | | | | | -0.06B | | | | -0.32B | | |
|
Divestments
|
0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -0.91B | | | | -0.62B | | | | -1.20B | | | | -0.59B | | | | -0.70B | | | | -1.13B | | | | -0.68B | | | | -0.92B | | | | -0.79B | | |
|
Other financing activities
|
0.11B | 0.11B | | | | 0.01B | | | | -0.05B | | | | -0.02B | | | | -0.05B | | | | -0.02B | | | | -0.05B | | | | -0.01B | | | | -0.01B | | -0.08B | | -0.02B | | -0.01B |
|
Cash from Financing Activities
|
| | | | | -0.24B | | | | -0.11B | | | | 0.05B | | | | -0.52B | | | | -0.08B | | | | -0.16B | | | | -0.33B | | | | -1.00B | | | | 1.87B | | |
|
Beginning Cash Balance
|
| | | | | 0.59B | | | | 0.32B | | | | 0.44B | | | | 0.76B | | | | 1.55B | | | | 0.61B | | | | 0.65B | | | | 1.58B | | | | 0.73B | | |
|
Free Cash Flow
|
0.97B | 1.17B | 1.40B | 0.55B | 1.15B | -0.91B | 0.90B | 0.77B | 0.06B | 2.64B | -1.97B | 0.72B | 1.16B | 0.87B | 0.87B | 4.47B | 1.43B | 1.05B | 0.68B | 1.26B | 1.52B | 1.01B | 1.04B | 1.43B | 1.63B | 0.98B | 1.00B | -3.80B | 1.09B | 0.83B | 0.97B | 0.57B | 1.24B | 1.01B | 1.05B | 0.38B | 0.41B | 0.84B | | 0.34B |
|
Net Cash Flow
|
0.41B | 0.69B | 0.79B | 0.55B | 0.54B | -0.31B | 0.90B | 0.77B | 0.66B | 0.21B | 0.82B | 0.72B | 0.59B | -0.28B | 0.87B | 0.63B | 0.88B | -0.06B | 0.68B | 0.79B | 0.74B | 0.23B | 1.04B | 0.71B | 0.90B | -0.31B | 1.00B | 0.83B | 0.56B | -0.17B | 0.97B | 0.97B | 0.71B | -0.90B | 1.05B | 0.77B | | 1.93B | | 0.81B |