|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | | | | 0.76B | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.06B | 0.12B | | 0.12B | | 0.04B | 0.34B | -0.30B | | 0.19B | 0.18B | | | 0.00B | 0.00B | 0.00B | | 0.01B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.05B | | | | 0.00B | | | | 0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 0.01B | -0.16B | 0.02B | -0.08B | -0.02B | -0.21B | 0.03B | | | 0.08B | 1.57B | -0.04B | 0.70B | 3.13B | -0.01B | 0.01B | 0.71B | 0.04B | 0.00B |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.03B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.01B | 0.00B | -0.02B | -0.01B | -0.00B | 0.02B | | -0.00B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65B | | | | 0.38B | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.02B | -0.57B | 0.10B | 0.28B | 0.10B | -0.28B | 0.06B | 0.14B | 0.06B | 0.57B | -0.10B | 0.05B | -0.10B | 0.82B | -0.21B | -0.10B | 0.08B | 0.90B | -0.20B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.12B | 0.55B | | 0.54B | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.24B | 0.20B | 0.14B | 0.18B | 0.14B | | 0.18B | 0.20B | 0.18B | | 0.00B | 0.17B | 0.00B | | 0.18B | 0.17B | 0.36B | | 0.17B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 1.41B | 1.38B | 1.97B | 6.28B | 6.41B | 1.51B | 1.92B | 6.23B | 5.93B | 4.09B | 1.37B | 1.56B | 1.35B | 3.66B | 1.09B | 1.41B | 1.39B | 1.12B | 0.84B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.91B | 0.93B | 0.93B | 0.94B | 0.91B | | 0.91B | 0.92B | 0.92B | | 0.93B | 0.93B | 0.92B | | 0.89B | 0.93B | 0.95B | | 0.99B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98B | -0.92B | -3.84B | -1.04B | -0.96B | -1.01B | 6.36B | -0.86B | -0.97B | -0.86B | -2.61B | -0.71B | -0.72B | -0.70B | -2.10B | -0.51B | -0.55B | -0.65B | 4.36B | -0.61B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | -0.01B | -0.00B | | -0.00B | | 0.00B | -0.15B | 0.00B | -0.16B | -0.05B | -0.32B | 0.31B | -0.42B | -3.38B | -0.02B | -3.53B | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.15B | 0.00B | | | | | | 0.03B | 0.03B | | 0.05B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.06B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.00B | 0.00B | -0.11B | 0.40B | -0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01B | -1.27B | -2.50B | -1.05B | -0.93B | -1.02B | -1.43B | -0.87B | -1.08B | -0.88B | -1.51B | -0.78B | -1.38B | -0.77B | -0.43B | -0.24B | -0.54B | -0.88B | -0.93B | -0.66B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.01B | -0.06B | 0.00B | | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.03B | -0.01B | -0.09B | -0.00B | -0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72B | 0.18B | -0.44B | -0.42B | -0.78B | -0.40B | -0.52B | -0.79B | -0.56B | -0.80B | -0.12B | -0.43B | 0.32B | -0.43B | -1.12B | -1.22B | -1.26B | -0.55B | -0.29B | 0.51B |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | | | | -0.02B | -0.02B | -0.02B | -0.07B | -0.03B | -0.03B | -0.06B | -0.05B | -0.03B | -0.03B | -0.05B | | -0.02B |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.70 | -0.07B | 0.04B | -0.07B | -0.03B | 2.71 | -0.01B | -0.03B | -0.04B | -0.03B | -0.01B | -0.02B | -0.01B | -0.04B | -0.01B | | -0.02B | 1.68B | -0.01B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | -0.00B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 0.26B | -0.01B | -0.01B | 0.33B | -0.01B | | 0.09B | -0.15B | 0.09B | 0.35B | 0.34B | 0.45B | 0.34B | 0.94B | -0.36B | -0.39B | -0.03B | | 0.69B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | | | 0.47B | 0.14B | | | 0.33B | 0.48B | | | 1.04B | 0.58B | | | 1.10B | 0.76B | | | 0.23B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02B | 2.33B | 5.22B | 3.01B | 7.24B | 7.42B | -4.84B | 2.78B | 7.20B | 6.79B | 6.70B | 2.07B | 2.28B | 2.05B | 5.76B | 1.60B | 1.96B | 2.04B | -3.24B | 1.45B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70B | 0.33B | -1.56B | 0.51B | 4.57B | 4.99B | -0.43B | 0.26B | 4.59B | 4.25B | 2.46B | 0.16B | 0.50B | 0.16B | 2.11B | -0.36B | -0.39B | -0.03B | -0.10B | 0.69B |