|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.73B | 0.44B | 0.70B | 0.89B | 0.82B | -0.44B | 0.01B | 0.04B | -0.20B | 0.07B | 0.09B | 0.14B | -1.21B | | | | | | 0.88B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.02B | 0.06B | 0.04B | 0.04B | 0.03B | 0.07B | 0.05B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.06B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 2.10B | 0.68B | 0.66B | 0.92B | 0.93B | 1.19B | 1.07B | 1.21B | 1.30B | 1.14B | 1.28B | 1.34B | 1.47B | 1.20B | 1.29B | 1.28B | 1.46B | 1.43B | 1.40B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.06B | -0.02B | -0.17B | 0.04B | 0.04B | 0.11B | -0.11B | 0.06B | 0.05B | 0.13B | -0.17B | 0.05B | 0.08B | 0.03B | -0.05B | 0.01B | 0.01B | -0.03B | -0.12B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 0.70B | 0.46B | 0.17B | 0.58B | -0.45B | 1.56B | 0.46B | 0.42B | -0.61B | 1.53B | 0.10B | 0.02B | 0.01B | 1.46B | 0.33B | 0.30B | 0.47B | 0.58B | 0.11B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77B | 0.71B | 9.71B | 0.13B | 0.09B | 0.14B | 0.19B | 0.06B | 0.03B | 0.06B | 0.02B | 0.04B | 0.01B | 0.06B | 0.01B | 0.15B | 0.18B | 0.09B | 0.03B | 0.02B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.25B | 0.00B | | 0.14B | | | 0.16B | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.07B | -1.02B | -10.17B | -0.51B | -0.39B | -0.60B | -0.85B | -0.28B | -0.44B | -0.45B | -0.53B | -0.44B | -0.09B | 1.30B | -0.36B | -0.35B | -0.49B | -0.55B | -0.47B | -0.47B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 3.08B | -2.98B | 0.01B | 0.04B | 2.50B | -2.52B | 0.00B | 0.01B | 0.00B | 0.01B | -0.07B | -0.02B | 0.19B | -0.06B | -0.07B | 0.10B | 0.12B | -0.38B | 0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.07B | 0.70B | 8.14B | -0.25B | -0.50B | -0.21B | -0.46B | -1.01B | -0.56B | -0.71B | -0.82B | -0.39B | -1.03B | -3.13B | -0.91B | -0.84B | -0.91B | -1.01B | -1.44B | -0.83B |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.36B | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.58B | 0.02B | 0.64B | -0.64B | | 0.01B | 0.01B | 1.45B | -1.43B | 0.01B | 0.16B | 0.01B | 0.17B | 0.03B | 0.03B | 0.08B | 0.03B | 0.13B | 0.03B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.07B | -0.01B | 0.03B | -0.09B | -0.08B | 0.02B | 0.00B | 0.02B | -0.06B | 0.07B | -0.03B | -0.12B | 0.02B | -0.10B | 0.03B | 0.09B | -0.00B | -0.01B | 0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 1.70B | -1.36B | -0.07B | -0.07B | 0.05B | -0.11B | -0.22B | 0.22B | 0.08B | -0.14B | 0.42B | 0.10B | -0.34B | -0.17B | 0.13B | -0.03B | -0.11B | -0.50B | 0.13B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 1.40B | 0.22B | 0.49B | 0.33B | 1.38B | -0.38B | 0.61B | 0.79B | 1.92B | -0.39B | 1.18B | 1.32B | 1.46B | -0.26B | 0.96B | 0.98B | 0.99B | 0.85B | 1.29B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 1.77B | -1.35B | -0.10B | 0.02B | 0.12B | -0.13B | -0.22B | 0.21B | 0.14B | -0.20B | 0.46B | 0.22B | -0.36B | -0.07B | 0.10B | -0.12B | -0.10B | -0.48B | 0.10B |