|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | -0.13B | -4.16B | -1.24B | 0.16B | -3.31B | -0.66B | -0.42B | -0.15B | -1.64B | -0.03B | -0.35B | -1.44B | -6.17B | -3.86B | -0.03B | -0.61B | -5.34B | 8.22B | -0.01B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.16B | 0.20B | 0.03B | -0.04B | 0.20B | 0.22B | -0.01B | -0.01B | 0.14B | 0.12B | -0.04B | -0.07B | 0.10B | 0.14B | 0.02B | -0.01B | 0.08B | 0.16B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.00B | 0.00B | 0.03B | -0.29B | -0.13B | -0.01B | 0.00B | -0.03B | 0.06B | 0.38B | -0.01B | 0.04B | -0.30B | 0.35B | 0.01B | 0.00B | -0.23B | -0.05B | 0.03B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.03B | 0.07B | | 0.01B | 0.03B | 0.01B | 0.00B | | 0.03B | 0.02B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48B | -0.26B | 0.72B | -3.22B | 0.08B | 3.19B | 3.46B | -0.32B | 2.88B | 0.02B | 3.38B | -3.36B | -3.92B | -1.34B | -3.45B | -1.62B | 0.23B | 1.12B | 1.33B | -0.18B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.52B | 0.53B | 0.49B | 0.50B | 0.49B | 0.50B | 0.46B | 0.46B | 0.47B | 0.48B | 0.44B | 0.44B | 0.44B | 0.51B | 0.47B | 0.46B | 0.49B | 0.54B | 0.57B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | -0.24B | 0.43B | -0.24B | 0.59B | -0.33B | -0.16B | 0.34B | 0.09B | 0.09B | -0.40B | 0.33B | 0.19B | -0.25B | -0.24B | 0.57B | 0.11B | 0.15B | -0.74B | 0.51B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09B | -0.10B | 1.64B | 1.20B | 0.06B | -0.10B | -1.58B | 0.39B | -0.15B | 0.70B | 0.74B | 3.78B | 2.16B | 0.92B | 5.50B | 1.52B | -1.15B | -0.26B | 1.39B | 2.63B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22B | -1.53B | -0.22B | -0.37B | 0.76B | 0.20B | 0.25B | 0.23B | 0.62B | 0.13B | 0.69B | -0.26B | 0.04B | 0.34B | -0.92B | -0.10B | 0.05B | 0.58B | 0.18B | 1.07B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00B | -0.56B | -0.52B | -0.59B | -0.24B | 3.25B | 0.54B | -0.77B | 0.37B | -0.17B | 1.35B | -0.67B | 0.22B | 0.77B | 1.24B | -0.39B | 0.14B | 0.82B | 0.77B | -1.26B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | 1.14B | -0.28B | -0.40B | 0.17B | 1.62B | -0.04B | -0.12B | -0.30B | 0.50B | -0.03B | -0.06B | -0.13B | -0.09B | -0.28B | 0.03B | -0.03B | 0.10B | 0.02B | -0.02B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | 2.67B | -0.37B | -0.32B | -0.36B | 1.16B | -0.12B | 2.35B | 0.73B | -3.35B | 0.25B | -0.74B | -0.24B | -0.22B | 0.03B | -0.65B | 0.32B | -0.43B | -0.05B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.24B | 0.22B | 0.35B | 0.26B | 0.28B | 0.33B | 0.47B | 0.30B | 0.33B | 0.43B | 0.57B | 0.40B | 0.61B | 0.65B | 0.67B | 0.43B | 0.89B | 0.96B | 1.27B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.33B | 0.14B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.25B | 10.68B | 9.82B | 5.04B | 4.26B | 0.89B | 0.44B | 2.20B | 3.36B | 4.93B | 5.24B | 2.91B | 0.27B | 1.37B | 0.20B | 7.75B | 11.10B | 13.83B | 13.95B | 16.26B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 2.97B | 1.94B | 2.96B | 3.27B | 0.29B | -2.15B | -1.82B | -3.02B | -0.40B | 2.80B | 2.07B | -2.10B | 0.68B | -12.63B | -1.72B | -2.23B | -1.96B | 6.40B | 5.71B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | -0.02B | 0.02B | -0.07B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -1.17B | -4.36B | -0.40B | -0.60B | -0.02B | -0.25B | -1.68B | -3.41B | -0.04B | -0.36B | -4.46B | 10.00B | -0.30B | 19.97B | -0.34B | -0.39B | -0.09B | -2.95B | -7.03B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.02B | -0.01B | -0.00B | -0.07B | -0.06B | 0.06B | 0.01B | -0.01B | -0.02B | 0.05B | -0.03B | 0.00B | 0.03B | -0.06B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.51B | -1.72B | -0.65B | 2.68B | 3.40B | 1.12B | -3.81B | -3.56B | -0.44B | 5.88B | -5.78B | 3.98B | -0.93B | 3.84B | -3.66B | -2.37B | -0.91B | 4.78B | -1.50B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70B | -0.51B | 0.49B | -3.56B | -0.18B | 2.91B | 3.13B | -0.79B | 2.58B | -0.31B | 2.95B | -3.93B | -4.33B | -1.96B | -4.10B | -2.29B | -0.20B | 0.24B | 0.38B | -1.45B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.53B | -1.71B | -0.65B | 2.75B | 3.46B | 1.06B | -3.82B | -3.55B | -0.42B | 5.83B | -5.75B | 3.98B | -0.97B | 3.90B | -3.67B | -2.39B | -0.92B | 4.78B | -1.50B |