|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.93B | 0.70B | 0.82B | 0.61B | 1.06B | 0.65B | 0.42B | 0.89B | 0.87B | 0.38B | 0.99B | 0.83B | 0.51B | 1.07B | 0.58B | 1.06B | 0.91B | 1.01B | 0.92B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | -0.25B | 0.03B | -0.00B | -0.00B | -0.00B | 0.17B | -0.05B | 0.11B | 0.05B | -0.09B | 0.23B | 0.03B | -0.09B | -0.04B | -0.10B | 0.20B | 0.08B | -0.03B | -0.02B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.06B | 0.10B | 0.01B | 0.16B | 0.20B | 0.13B | 0.01B | 0.03B | 0.76B | -0.84B | 0.00B | | 0.06B | 0.05B | 0.00B | 0.03B | 0.69B | -0.32B | 0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | | 0.01B | 0.08B | 0.01B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | -0.00B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 0.84B | 1.55B | 0.41B | 1.41B | 1.37B | 1.22B | 1.06B | 0.56B | 0.93B | 2.14B | 1.44B | 1.72B | 3.05B | 0.38B | 1.69B | 1.76B | 2.20B | 2.67B | 0.46B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.03B | 0.00B | -0.01B | 0.01B | -0.01B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.04B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.01B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.12B | 0.21B | 0.10B | 0.13B | -0.09B | -0.18B | -0.26B | -0.22B | 0.15B | 0.05B | | 0.04B | -0.27B | 0.01B | 0.22B | -0.12B | 0.35B | -0.29B | 0.27B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 0.80B | -0.08B | -0.24B | 0.58B | -0.02B | 0.30B | 1.07B | 0.08B | 0.08B | 1.84B | 0.45B | 1.16B | 1.84B | 0.39B | 0.94B | 1.24B | 1.60B | 0.83B | 0.73B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | -0.01B | 0.15B | -0.46B | 0.23B | -0.18B | 0.20B | -0.22B | 0.17B | 0.12B | 0.29B | -0.44B | 0.22B | 0.19B | 0.13B | -0.45B | 0.18B | 0.25B | 0.29B | -0.47B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.12B | 0.10B | 0.03B | 0.18B | -0.59B | 0.14B | 0.17B | 0.24B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | 0.35B | -0.02B | -0.19B | -0.20B | 0.06B | 0.03B | -0.14B | 0.27B | -0.12B | -0.05B | -0.36B | 0.03B | -0.43B | 0.49B | -0.29B | 0.14B | -0.18B | 0.24B | -0.31B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66B | 3.28B | -8.44B | 0.01B | 3.98B | -3.94B | 0.05B | 0.03B | 4.40B | 2.23B | -5.93B | 3.28B | -3.22B | 1.74B | 13.87B | 4.22B | -2.65B | 0.33B | 0.25B | 0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.46B | -3.01B | -1.67B | -2.93B | -4.65B | -4.34B | -3.15B | -2.87B | -1.32B | -1.92B | -0.57B | 0.17B | 0.64B | -0.78B | -1.74B | 0.80B | 1.00B | -1.59B | -0.67B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.24B | 0.77B | 1.80B | 2.30B | -3.87B | 6.66B | 0.01B | 0.14B | 0.10B | -0.25B | 0.03B | 0.06B | 0.10B | 0.63B | 0.36B | -0.17B | -0.14B | -0.04B | 0.11B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | 0.36B | 1.46B | 0.52B | 2.09B | 3.61B | 2.22B | 3.16B | 1.19B | -0.32B | 0.38B | -1.43B | -1.10B | -1.17B | -1.46B | -0.49B | -1.94B | -1.86B | -0.87B | -1.55B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.01B | -0.02B | | -0.10B | 0.05B | 0.01B | 0.02B | -0.02B | 0.03B | -0.01B | 0.00B | 0.03B | -0.03B | 0.01B | 0.03B | -0.01B | 0.00B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 0.72B | 0.01B | -0.76B | 0.57B | 0.23B | -0.86B | 1.08B | -1.11B | -0.74B | 0.63B | -0.56B | 0.78B | 2.54B | -1.89B | -0.53B | 0.65B | 1.34B | 0.21B | -1.76B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90B | 0.81B | 1.52B | 0.36B | 1.37B | 1.33B | 1.16B | 1.01B | 0.52B | 0.88B | 2.09B | 1.39B | 1.70B | 3.00B | 0.33B | 1.65B | 1.73B | 2.16B | 2.62B | 0.43B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 0.74B | 0.01B | -0.74B | 0.57B | 0.33B | -0.91B | 1.07B | -1.12B | -0.72B | 0.60B | -0.56B | 0.78B | 2.51B | -1.86B | -0.54B | 0.63B | 1.35B | 0.20B | -1.76B |