|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.70B | 0.69B | 0.93B | 0.63B | 0.78B | 0.81B | 1.04B | 0.78B | 0.86B | 0.88B | 1.18B | 0.83B | 0.96B | 0.96B | 1.25B | 0.91B | 1.01B | 1.06B | 1.36B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | 0.03B | 0.02B | -0.04B | 0.03B | 0.02B | -0.01B | -0.03B | -0.06B | 0.03B | -0.00B | -0.03B | -0.03B | 0.04B | -0.01B | -0.02B | 0.02B | 0.06B | 0.05B | 0.05B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52B | -0.00B | -0.00B | 0.59B | 0.27B | -0.01B | 0.55B | 0.24B | -0.81B | 0.09B | -0.08B | 0.80B | -0.78B | -0.00B | 0.01B | 0.83B | 0.36B | 0.01B | 0.00B | -0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.12B | 1.09B | 0.97B | 0.91B | 0.72B | 0.90B | 1.40B | 1.19B | 0.33B | 1.03B | 1.50B | 1.30B | 0.82B | 1.15B | 1.53B | 1.44B | 0.64B | 1.13B | 2.24B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.02B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.27B | 0.27B | 0.28B | 0.28B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.05B | -0.03B | 0.51B | -0.05B | -0.20B | 0.20B | -0.08B | -0.05B | 0.11B | 0.27B | 0.11B | -0.01B | -0.12B | 0.21B | 0.04B | 0.01B | -0.10B | -0.04B | 0.18B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.06B | 0.04B | -0.02B | 0.02B | -0.03B | 0.01B | -0.01B | 0.02B | -0.03B | 0.01B | 0.01B | 0.01B | 0.05B | 0.03B | -0.04B | 0.02B | -0.04B | 0.01B | -0.01B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37B | -0.41B | 0.05B | 0.47B | -0.16B | -0.19B | 0.12B | 0.05B | 0.33B | -0.31B | 0.30B | 0.15B | -0.16B | -0.00B | -0.11B | 0.09B | 0.00B | -0.38B | 0.37B | 0.84B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.49B | 0.17B | 0.27B | -0.78B | 0.26B | 0.02B | -0.11B | -0.00B | 0.30B | 0.01B | -0.09B | -0.07B | 0.22B | 0.05B | -0.12B | -0.10B | 0.34B | 0.01B | -0.02B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.05B | 0.03B | 0.05B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | | 0.01B | | | | | | 0.02B | 0.00B | 0.00B | | 0.00B | | | 0.01B | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.08B | 0.09B | 0.08B | 0.10B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.09B | 0.12B | 0.14B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | | 0.03B | | | | | 0.00B | 0.00B | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | 1.28B | 0.72B | 1.37B | 0.88B | 1.62B | 0.91B | 1.36B | 0.82B | 0.63B | 0.87B | 2.12B | 2.41B | 1.27B | 1.26B | 1.26B | 2.76B | 1.90B | 1.54B | 2.93B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15B | -1.24B | -2.23B | -2.50B | -1.05B | -1.58B | 0.11B | -0.58B | -0.46B | -0.22B | 0.14B | -1.09B | -0.22B | -1.64B | -1.26B | -0.56B | 0.42B | -1.86B | -0.68B | -1.22B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | -0.05B | | 0.15B | 0.05B | -0.19B | -0.01B | 0.10B | 0.27B | -0.32B | -0.02B | 0.39B | 0.30B | -0.64B | -0.00B | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.49B | 11.18B | -1.52B | 12.71B | -8.73B | -16.30B | 6.68B | 3.94B | -9.99B | -1.90B | 5.72B | 5.87B | -11.12B | -6.49B | 13.97B | -9.40B | -5.06B | 0.16B | 29.18B | -22.04B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.39B | 0.39B | 0.44B | 0.43B | 0.43B | 0.43B | 0.52B | 0.52B | 0.52B | 0.52B | 0.58B | 0.58B | 0.57B | 0.57B | 0.63B | 0.63B | 0.63B | 0.63B | 0.69B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.02B | 0.00B | 0.01B | -0.08B | -0.04B | 0.02B | -0.00B | 0.00B | -0.02B | 0.03B | -0.03B | -0.01B | 0.02B | -0.05B | 0.02B | 0.05B | -0.01B | 0.04B | -0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.98B | 10.05B | -2.66B | 11.20B | -8.95B | -17.21B | 7.71B | 4.76B | -9.27B | -1.81B | 6.92B | 6.25B | -10.04B | -7.29B | 13.81B | -8.40B | -3.14B | -1.06B | 29.67B | -21.06B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.09B | 1.05B | 0.92B | 0.87B | 0.67B | 0.85B | 1.35B | 1.12B | 0.29B | 0.98B | 1.44B | 1.25B | 0.77B | 1.11B | 1.49B | 1.41B | 0.60B | 1.11B | 2.19B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.98B | 10.07B | -2.66B | 11.19B | -8.86B | -17.16B | 7.69B | 4.76B | -9.27B | -1.79B | 6.89B | 6.27B | -10.03B | -7.31B | 13.87B | -8.43B | -3.19B | -1.06B | 29.63B | -21.02B |