|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.53B | 0.47B | 0.52B | 0.94B | 0.39B | -0.05B | 3.16B | -1.74B | | 1.58B | | -1.07B | -0.11B | -0.82B | 0.55B | 1.16B | | | -0.47B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.97B | 2.39B | 0.11B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.71B | -0.68B | -1.07B | -1.55B | -1.73B | -0.06B | | | | | | | | | | | | | | -0.58B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | | 2.90B | | 0.32B | | | | 1.50B | | 4.45B | | | | | | | | 0.22B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | | 2.72B | | | 2.07B | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49B | -0.27B | 0.92B | -0.33B | 0.04B | 0.05B | | | | | 0.29B | 1.52B | 0.52B | | | | 0.59B | 0.68B | 0.65B | 0.61B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44B | 0.11B | 5.50B | -2.02B | 0.35B | 2.19B | | | | | 0.38B | 2.00B | 0.22B | | | | 2.67B | 3.19B | 2.91B | 2.71B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | -0.34B | | | | | -0.02B | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.56B | 1.21B | 2.09B | -0.60B | 0.28B | -0.13B | | 0.49B | | 0.82B | | 0.76B | 0.56B | 0.44B | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 0.82B | 9.43B | 8.40B | 0.52B | 0.32B | | | | | | | | | | | 10.97B | 11.43B | 13.35B | 0.42B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.23B | 0.23B | 0.41B | 0.57B | -0.38B | 0.23B | | | | | | | | | | | | | | -0.21B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | -0.12B | -0.32B | -0.46B | 1.59B | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.01B | 0.00B | 0.02B | 0.01B | 0.00B | | | | | 0.00B | | 0.00B | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | 0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74B | -0.12B | -0.30B | -0.42B | -0.65B | -0.12B | -0.11B | | -0.20B | | -0.15B | | -0.25B | -0.30B | -0.29B | | | | -0.78B | -0.15B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92B | -0.53B | -0.95B | 1.83B | -1.21B | -0.02B | 0.18B | | 0.21B | | | | -1.15B | 0.12B | 0.03B | | | | 1.53B | -0.33B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | -0.00B | -0.42B | -0.38B | -0.39B | -0.00B | | | | | 0.00B | | 1.08B | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.01B | -0.08B | -0.12B | -0.10B | 0.01B | -0.02B | | 0.24B | | -0.06B | | 0.04B | 0.03B | -0.04B | | | | | -0.10B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93B | -0.11B | 0.48B | 0.28B | -0.19B | 0.15B | -0.08B | | 0.74B | | 0.28B | | -1.26B | 0.42B | 0.14B | | | | 0.30B | -0.63B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | 0.68B | 1.53B | 2.55B | -2.19B | 0.28B | -0.13B | | 0.49B | | 0.82B | | 0.76B | 0.56B | 0.44B | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90B | -0.10B | -0.04B | 3.50B | -2.46B | 0.14B | -0.06B | | 0.49B | | 0.67B | | -0.64B | 0.39B | 0.17B | | | | 0.75B | -0.47B |