|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | -2.68B | 0.17B | -0.12B | 0.53B | -0.05B | 0.74B | 0.93B | 0.73B | 0.95B | 0.42B | 0.81B | 0.77B | 1.09B | 0.68B | 1.08B | 1.00B | -1.58B | 0.24B | 0.48B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.26B | 0.28B | 0.22B | 0.23B | 0.24B | 0.27B | 0.26B | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.29B | 0.18B | 0.23B | 0.16B | 0.21B | 0.15B | 0.15B | 0.10B | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 1.05B | 1.05B | 0.98B | 0.92B | 1.03B | 1.00B | 0.70B | 0.73B | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.30B | 1.31B | 1.26B | 1.14B | 1.26B | 1.24B | 0.97B | 0.99B | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 0.84B | 0.91B | 0.48B | 1.15B | 1.23B | 1.14B | 0.85B | 1.47B | 1.31B | 1.50B | 0.86B | 1.15B | 0.61B | 0.32B | -0.87B | -0.12B | 0.21B | 0.37B | 0.39B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.26B | 0.28B | 0.22B | 0.23B | 0.24B | 0.27B | 0.26B | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39B | -0.41B | -0.67B | -0.31B | -0.33B | -0.31B | -0.28B | -0.19B | -0.37B | -0.48B | -0.52B | -0.28B | -0.29B | -0.23B | -0.32B | -0.40B | -0.53B | -0.48B | -0.28B | -0.86B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89B | -2.46B | 0.33B | -0.47B | -0.55B | 1.13B | -0.86B | -4.78B | 1.01B | -1.56B | -1.86B | -0.43B | 1.95B | -1.99B | -0.77B | -0.17B | -1.19B | 0.42B | -2.63B | 0.76B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 1.34B | -1.55B | 0.32B | 0.13B | -0.85B | -0.74B | -0.49B | 0.26B | -0.72B | -1.07B | 0.33B | -1.37B | -0.77B | -0.24B | 2.83B | -1.28B | 0.66B | 0.16B | -0.24B |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.01B | -0.10B | -0.03B | 0.20B | 0.29B | -0.21B | -0.01B | 0.09B | 0.02B | -0.06B | 0.02B | 0.01B | -0.12B | 0.09B | -0.00B | -0.03B | -0.03B | -0.04B | -0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | -0.42B | -0.68B | 0.13B | 1.01B | 1.79B | -0.79B | -4.25B | 2.68B | -1.06B | -1.50B | 0.78B | 1.86B | -2.26B | -0.59B | 1.83B | -2.62B | 1.23B | -2.14B | 0.98B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.85B | | | 5.14B | 7.53B | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | 1.25B | 1.58B | 0.79B | 1.48B | 1.54B | 1.42B | 1.04B | 1.84B | 1.79B | 2.01B | 1.14B | 1.44B | 0.83B | 0.64B | -0.47B | 0.40B | 0.69B | 0.66B | 1.24B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | -0.28B | -0.31B | 0.34B | 0.73B | 1.50B | -0.46B | -4.42B | 2.74B | -0.98B | -1.44B | 0.76B | 1.73B | -2.10B | -0.69B | 1.78B | -2.57B | 1.29B | -2.10B | 0.90B |