|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.71B | 0.80B | 0.68B | 0.63B | 0.61B | 0.68B | 0.74B | 0.52B | 0.82B | 0.99B | 0.77B | 0.47B | 0.64B | 0.86B | 0.65B | 0.49B | 0.89B | 0.84B | 0.77B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | -0.11B | 0.06B | 0.01B | 0.10B | -0.08B | -0.14B | 0.01B | -0.05B | 0.01B | 0.04B | 0.14B | 0.19B | 0.20B | 0.32B | 0.18B | 0.11B | 0.06B | 0.26B | 0.21B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 1.18B | 2.07B | 1.00B | 0.39B | 1.10B | 2.09B | 1.25B | 1.05B | 1.57B | 2.55B | 0.58B | 0.74B | 1.44B | 2.43B | 0.47B | 0.70B | 1.44B | 2.52B | 1.06B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | -0.00B | | | 0.00B | | | | 0.00B | -0.00B | | | 0.00B | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | -0.10B | 0.20B | 0.16B | -0.18B | -0.16B | 0.10B | -0.05B | 0.01B | -0.08B | -0.16B | 0.02B | -0.07B | 0.00B | 0.08B | 0.12B | 0.04B | -0.03B | -0.20B | 0.14B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | 0.05B | -0.27B | -0.24B | -0.19B | -0.01B | -0.16B | -0.10B | 0.07B | 0.20B | 0.09B | -0.20B | -0.07B | 0.01B | -0.07B | -0.17B | 0.08B | 0.10B | 0.00B | -0.05B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | 0.25B | 1.04B | -0.50B | -0.37B | 0.25B | 0.74B | -0.79B | -0.36B | 0.06B | 1.09B | -0.62B | -0.25B | 0.17B | 0.82B | -0.69B | -0.52B | 0.06B | 1.00B | -0.65B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | 0.04B | | -0.33B | 0.04B | -0.02B | | -0.43B | -0.09B | 0.05B | | -0.49B | -0.14B | -0.01B | -0.07B | -0.29B | -0.18B | -0.19B | -0.08B | -0.26B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 1.23B | 2.11B | 0.10B | 0.45B | 1.17B | 2.25B | -0.11B | 0.69B | 1.62B | 2.82B | 0.15B | 0.65B | 1.46B | 2.39B | 0.21B | 0.54B | 1.27B | 2.46B | 0.93B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.17B | 0.18B | 0.11B | 0.10B | 0.24B | 0.21B | 0.19B | 0.22B | 0.17B | 0.14B | 0.08B | 0.12B | 0.12B | 0.11B | 0.15B | 0.17B | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.26B | 0.26B | 0.25B | 0.30B | 0.29B | 0.31B | 0.29B | 0.34B | 0.34B | 0.31B | 0.33B | 0.33B | 0.31B | 0.35B | 0.29B | 0.30B | 0.29B | 0.34B | 0.32B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | -0.33B | -0.54B | -0.17B | -0.36B | -0.35B | -0.39B | -0.22B | -0.26B | -0.26B | -0.46B | -0.21B | -0.20B | -0.21B | -0.26B | -0.14B | -0.19B | -0.19B | -0.30B | -0.17B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.04B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | -0.01B | | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.06B | -0.40B | -0.31B | | -0.21B | -0.25B | -0.25B | | -0.36B | | | | | | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.04B | -0.05B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | -0.16B | 0.02B | 0.10B | -0.04B | 0.03B | 0.17B | 0.01B | 0.01B | 0.02B | -0.01B | -0.16B | -0.02B | 0.01B | -0.00B | 0.01B | 0.02B | -0.08B | -0.03B | -0.02B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.47B | -0.48B | -0.06B | -0.40B | -0.31B | -0.21B | -0.21B | -0.25B | -0.25B | -0.46B | -0.36B | -0.21B | -0.20B | -0.25B | -0.13B | -0.17B | -0.21B | -0.38B | -0.48B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77B | 3.40B | 2.98B | 2.45B | -0.00B | 3.30B | | 2.32B | -0.01B | 3.57B | 3.24B | -0.35B | -0.00B | 3.57B | -3.13B | -0.00B | 2.90B | | 3.46B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74B | 0.03B | -1.88B | -0.52B | -0.00B | -0.18B | -2.41B | -0.20B | -0.34B | -0.29B | -2.42B | -0.47B | -0.33B | -0.20B | -0.91B | -1.51B | -0.70B | -0.59B | -1.99B | -0.88B |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.06B | -0.00B | -0.02B | -0.18B | -0.14B | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48B | 3.40B | | 2.45B | 2.78B | 3.30B | 2.82B | 2.32B | 2.43B | 3.57B | 3.24B | 2.60B | 2.72B | 3.57B | -0.67B | 3.26B | 2.90B | 3.36B | -1.80B | 3.28B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | 0.09B | 0.04B | -0.25B | 0.12B | 0.02B | -0.09B | -0.02B | -0.11B | 0.02B | -0.21B | 0.03B | 0.14B | -0.05B | 0.28B | -0.18B | -0.15B | -0.11B | -0.03B | -0.15B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55B | 0.78B | -0.25B | -0.48B | 0.05B | 0.67B | -0.37B | -0.51B | 0.10B | 1.09B | -0.06B | -0.68B | 0.11B | 1.06B | 1.24B | -1.43B | -0.33B | 0.46B | 0.09B | -0.12B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | 2.53B | 3.18B | 3.18B | 2.61B | 2.60B | 3.28B | 2.86B | 2.43B | 2.46B | 3.52B | 3.25B | 2.47B | 2.55B | -4.65B | 4.88B | 3.38B | | 3.40B | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | 1.55B | 2.65B | 0.27B | 0.81B | 1.52B | 2.63B | 0.11B | 0.95B | 1.89B | 3.28B | 0.35B | 0.84B | 1.68B | 2.66B | 0.35B | 0.73B | 1.46B | 2.76B | 1.10B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55B | 0.78B | -0.25B | -0.48B | 0.05B | 0.67B | -0.37B | -0.51B | 0.10B | 1.09B | -0.06B | -0.68B | 0.11B | 1.06B | 1.24B | -1.43B | -0.33B | 0.46B | 0.09B | -0.43B |