|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.11B | 0.15B | 0.18B | -0.88B | 0.12B | 0.52B | 1.08B | -0.92B | 0.15B | 1.37B | -0.50B | 0.49B | 0.09B | -0.66B | 0.94B | 0.10B | -0.23B | -0.67B | -0.29B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.38B | 0.27B | 0.28B | 0.30B | 0.39B | 0.29B | 0.31B | 0.31B | 0.46B | 0.32B | 0.39B | 0.34B | 0.52B | 0.31B | 0.29B | 0.61B | 0.31B | 0.30B | 0.56B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.53B | 0.41B | 0.63B | 0.91B | 1.06B | 1.13B | 1.13B | 0.66B | 1.20B | 0.64B | 0.64B | 0.64B | 1.42B | 0.63B | 0.63B | 3.13B | 0.62B | 0.68B | 2.12B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | 0.14B | -0.07B | | 0.03B | -0.02B | -0.04B | 0.03B | -0.02B | 0.02B | -0.07B | 0.01B | 0.00B | -0.01B | 0.06B | -0.18B | -0.02B | -0.07B | 0.04B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | | | | 0.38B | | | | 0.23B | | | 0.38B | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.00B | | | | 0.01B | | | 0.03B | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | -0.13B | -0.29B | -0.81B | 0.37B | 0.01B | 0.33B | -0.44B | 0.59B | -0.01B | -0.31B | -0.64B | -0.37B | 0.04B | 0.31B | 0.30B | 0.10B | -0.34B | 0.10B | 0.15B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | -0.16B | 1.21B | | 0.60B | | | | 0.42B | | | | 0.38B | | | 0.41B | | | -0.01B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | -0.02B | | | | -0.04B | -0.09B | | | -0.20B | 0.03B | | -2.04B | | | -0.12B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.03B | | | | 0.10B | | | | 0.03B | | | 0.04B | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | -0.16B | -0.15B | -0.12B | | -0.04B | 0.13B | 0.20B | | 0.05B | 0.21B | -0.05B | | 0.04B | -0.02B | | 0.06B | -0.10B | 0.12B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | | | | 0.38B | | | | 0.23B | | | 0.38B | | | 0.53B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.38B | 0.27B | 0.28B | 0.30B | 0.39B | 0.29B | 0.31B | 0.31B | 0.46B | 0.32B | 0.39B | 0.34B | 0.52B | 0.31B | 0.29B | 0.61B | 0.31B | 0.30B | 0.56B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24B | -0.24B | -0.16B | -0.79B | -0.17B | -0.45B | -0.21B | -0.22B | -0.16B | -0.48B | -0.18B | -0.52B | -0.28B | -0.82B | -0.16B | -0.31B | -1.48B | -0.24B | -0.35B | 1.33B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | 0.02B | -0.00B | | 0.00B | | -0.01B | | 0.38B | 0.00B | | -0.00B | 0.09B | -0.03B | 0.03B | -0.01B | -0.03B | | 0.78B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43B | 0.00B | 1.41B | | | 0.00B | | -1.07B | -0.08B | -0.01B | 0.01B | -0.10B | | | | -2.83B | -1.69B | | -0.01B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.38B | 0.45B | | 0.12B | | | | 0.07B | | | | 0.19B | | | -3.07B | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.03B | -0.01B | -0.01B | -0.00B | 0.01B | 0.03B | 0.05B | 0.01B | -0.03B | -0.00B | -0.01B | 0.02B | -0.02B | -0.04B | 0.05B | -0.17B | -0.07B | -0.09B | 0.07B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | -0.54B | | | | -0.20B | | | | -0.89B | | | -3.07B | | | -0.54B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26B | -0.66B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.27B | | | | -0.13B | | | | 0.51B | | | 2.56B | | | -0.11B |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | | | | 0.67B | | | | 0.31B | | | | 0.27B | | | 0.57B | | | 0.66B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | -0.01B | -0.02B | 0.00B | -0.02B | -0.02B | 0.02B | 0.01B | 0.02B | -0.01B | 0.02B | -0.01B | -0.03B | 0.01B | -0.05B | 0.07B | 0.00B | -0.01B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.15B | | | | 0.07B | | 0.11B | | -0.15B | | -0.02B | -0.13B | | | -0.12B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | 0.16B | 0.79B | 0.17B | 0.89B | 0.21B | 0.22B | 0.16B | 0.87B | 0.18B | 0.52B | 0.28B | 1.05B | 0.16B | 0.31B | 1.86B | 0.24B | 0.35B | -0.80B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.17B | | | | 0.05B | | | | -0.15B | | | -0.13B | | | -0.12B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |