|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.35B | 0.12B | 1.40B | 1.36B | 0.91B | -1.77B | 0.74B | 1.07B | 1.07B | 0.62B | 0.87B | 1.50B | 1.35B | 1.72B | 1.40B | 1.52B | 2.90B | 1.34B | 4.01B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.54B | -3.43B | 0.46B | 0.48B | 0.46B | 0.60B | 0.49B | 0.48B | 0.50B | 0.56B | 0.47B | 0.48B | 0.48B | 0.48B | 0.41B | 0.44B | 0.46B | 0.60B | 0.50B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.52B | 1.61B | 1.25B | 1.30B | 0.92B | 0.99B | 0.86B | 1.14B | 1.20B | 1.12B | 0.83B | 1.54B | 1.33B | 1.70B | 1.36B | 1.83B | 2.65B | 3.42B | 2.91B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Accounting (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | 0.01B | | 0.00B | 0.04B | 0.04B | 0.05B | 0.02B | 0.06B | 0.05B | 0.06B | 0.12B | 0.15B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.20B | -0.00B | -0.02B | -0.06B | -0.32B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.01B | -0.00B | -0.02B | -0.17B | -0.09B | -0.04B | -0.04B | 0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 1.64B | 0.00B | 0.02B | | 0.29B | 0.02B | 0.00B | 0.00B | -0.48B | 0.00B | | 0.00B | 0.01B | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | 2.14B | 3.29B | 0.71B | 1.42B | 1.83B | 1.02B | 0.27B | 0.77B | 1.36B | 1.95B | 0.49B | 1.12B | 1.90B | 3.09B | 0.78B | 2.04B | 3.94B | 7.15B | 2.48B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | 0.06B | 0.46B | -0.13B | -0.03B | -0.05B | 0.54B | -0.19B | -0.03B | -0.04B | 0.67B | -0.24B | 0.11B | -0.25B | 0.76B | -0.10B | -0.13B | 0.18B | 0.07B | -0.30B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49B | 0.32B | 0.30B | 0.30B | 0.28B | 0.21B | -0.13B | 0.20B | -0.23B | 0.22B | 0.17B | 0.17B | -0.30B | 0.24B | 0.69B | 0.28B | -0.42B | 0.48B | 0.79B | 0.75B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.02B | -0.07B | -0.08B | -0.13B | -0.09B | 0.08B | 0.04B | -0.06B | -0.08B | -0.00B | -0.07B | -0.03B | 0.04B | -0.23B | -0.01B | -0.10B | -0.02B | -0.24B | -0.26B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | | | 1.00B | 0.92B | 0.76B | 0.80B | 0.78B | 0.83B | 1.13B | 1.00B | 0.76B | 1.16B | 1.18B | 1.39B | 1.21B | 1.33B | 2.42B | 2.73B | 2.55B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.06B | 0.09B | 0.09B | 0.07B | 0.05B | 0.06B | 0.04B | 0.05B | 0.02B | 0.03B | 0.05B | 0.08B | 0.07B | 0.06B | 0.06B | 0.04B | 0.06B | 0.04B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.54B | -3.43B | 0.46B | 0.48B | 0.46B | 0.60B | 0.49B | 0.48B | 0.50B | 0.56B | 0.47B | 0.48B | 0.48B | 0.48B | 0.41B | 0.44B | 0.46B | 0.60B | 0.50B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 1.71B | -0.67B | 0.19B | 0.23B | -0.79B | 0.32B | 0.23B | -0.77B | 0.23B | -0.86B | -0.73B | -0.82B | -0.74B | -0.89B | -0.84B | -0.93B | -0.94B | -1.11B | -0.98B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.01B | 0.00B | 0.02B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.01B | | 0.00B | | 0.00B | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.01B | 0.36B | 0.31B | 0.10B | 0.10B | 0.07B | 0.02B | 0.07B | 0.11B | 0.05B | 0.04B | 0.04B | 0.07B | 0.04B | 1.00B | 0.06B | 1.16B | -0.00B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.12B | | -0.00B | | | 0.00B | | | 0.03B | 0.04B | 0.02B | | | | 0.04B | 0.11B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60B | -0.50B | -0.39B | 0.01B | -0.30B | -0.64B | -0.78B | -0.62B | -0.74B | -0.69B | -0.77B | -0.68B | -0.70B | -0.60B | -0.78B | -0.74B | 0.09B | -0.86B | 0.28B | -0.61B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 0.01B | 0.04B | | 0.06B | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | -0.01B | 0.01B | -0.00B | 0.06B | 0.00B | 0.01B | -0.03B | 0.00B | -0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57B | -0.65B | -0.76B | -0.41B | -0.73B | -0.66B | -0.81B | -0.22B | -0.31B | -0.33B | -0.34B | -0.28B | -0.36B | -0.39B | -0.76B | -0.44B | -0.72B | -1.29B | -1.37B | -1.51B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | | -0.16B | -0.18B | -0.35B | -0.35B | -0.26B | -0.17B | -0.17B | -0.17B | -0.18B | -0.17B | -0.17B | -0.17B | -0.17B | -0.17B | -0.17B | -0.25B | -0.29B | -0.70B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | 0.00B | -0.00B | -0.00B | | 0.04B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.02B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | | 0.24B | 0.61B | -0.11B | -0.54B | -0.80B | -0.06B | -0.22B | 0.10B | -0.11B | -0.21B | 0.09B | 0.19B | -0.15B | 0.03B | 0.69B | 0.27B | 1.64B | 0.42B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38B | | | | 3.94B | | | | 4.11B | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | -1.71B | 0.67B | 0.82B | 0.70B | 1.55B | 0.47B | 0.55B | 1.60B | 0.90B | 1.86B | 1.49B | 1.98B | 1.92B | 2.28B | 2.05B | 2.26B | 3.37B | 3.83B | 3.53B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | -1.15B | -1.15B | 0.61B | -0.10B | -0.54B | -0.80B | -0.06B | -0.22B | 0.10B | -0.11B | -0.20B | 0.09B | 0.19B | -0.15B | 0.03B | 0.69B | 0.27B | 1.64B | 0.42B |