|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 0.77B | 0.62B | -0.70B | 0.86B | 1.67B | 1.24B | 0.27B | 1.29B | 2.51B | 0.22B | 0.78B | 1.52B | 2.52B | 1.07B | 0.33B | 0.90B | 2.75B | 1.43B | 1.08B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.11B | 0.13B | 0.13B | 0.16B | 0.14B | 0.13B | 0.13B | 0.17B | 0.14B | 0.14B | 0.14B | 0.17B | 0.14B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.22B | -0.10B | -0.22B | 0.05B | -0.08B | -0.01B | -0.34B | -0.05B | -0.02B | -0.07B | -0.04B | 0.03B | -0.07B | 0.17B | -0.14B | -0.26B | -0.08B | -0.03B | 0.05B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49B | -0.03B | 0.37B | -0.38B | 0.00B | 0.01B | 0.00B | -0.01B | | -0.02B | 0.05B | -0.01B | -0.03B | 0.04B | -0.05B | 0.14B | -0.12B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.60B | 0.28B | 1.70B | 2.68B | 0.00B | 2.17B | 2.89B | 1.74B | 1.37B | 1.35B | 2.70B | 2.52B | 2.37B | 0.72B | 3.28B | 3.20B | 1.44B | 1.49B | 3.21B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.13B | 0.04B | 0.04B | 0.03B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.13B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.35B | -0.17B | 0.33B | 0.79B | 0.24B | -0.13B | -0.16B | 0.83B | 0.83B | -0.18B | 0.18B | 0.65B | -0.18B | -0.14B | 0.10B | 0.98B | -0.25B | -0.10B | -0.15B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86B | 0.11B | -0.54B | 1.87B | 2.99B | -1.27B | 0.13B | 2.04B | 1.09B | -0.48B | 0.10B | 2.12B | 1.21B | -1.03B | -0.95B | 1.90B | 1.89B | -2.42B | -0.58B | 1.83B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | -0.14B | -0.04B | 0.06B | 0.51B | 0.47B | -0.82B | -0.12B | 0.21B | 0.04B | -0.28B | 0.10B | 0.08B | -0.19B | 0.49B | -0.16B | -0.20B | 0.04B | -0.04B | 0.03B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.08B | 0.10B | 0.11B | 0.09B | 0.10B | 0.07B | 0.09B | 0.09B | 0.07B | 0.09B | 0.13B | 0.15B | 0.08B | 0.08B | 0.12B | 0.06B | 0.06B | 0.07B | 0.11B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.50B | | | 0.03B | 0.00B | 1.68B | 0.05B | 0.05B | 0.06B | 0.22B | 0.30B | 0.07B | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.08B | -0.78B | -0.12B | -0.12B | -0.79B | 0.51B | 1.59B | -0.04B | -0.02B | -0.04B | 0.07B | 0.14B | -0.00B | -0.07B | -0.12B | -0.06B | -0.06B | -0.07B | -0.11B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | 0.00B | -0.03B | 0.05B | -0.02B | -0.00B | 0.02B | 0.09B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01B | -1.10B | -0.01B | -2.14B | -1.24B | -2.00B | 0.48B | -2.56B | -1.23B | -2.63B | -2.49B | 0.78B | -1.97B | -3.17B | 0.14B | -3.97B | -1.80B | -2.48B | -0.67B | -4.03B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.29B | 0.30B | 0.32B | 0.32B | 0.31B | 0.26B | 0.33B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.01B | -0.00B | -0.01B | -0.04B | -0.04B | 0.04B | 0.01B | -0.01B | -0.02B | -0.01B | -0.03B | -0.03B | 0.27B | -0.40B | 0.22B | 0.68B | 0.00B | -0.01B | -0.17B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92B | 0.41B | -0.51B | -0.57B | 1.29B | -2.82B | 3.21B | 1.92B | 0.46B | -1.30B | -1.19B | 3.53B | 0.67B | -0.52B | 0.39B | -0.58B | 2.02B | -1.11B | 0.74B | -1.09B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.52B | 0.18B | 1.59B | 2.60B | -0.10B | 2.10B | 2.80B | 1.65B | 1.30B | 1.25B | 2.57B | 2.38B | 2.30B | 0.65B | 3.16B | 3.14B | 1.37B | 1.42B | 3.11B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93B | 0.42B | -0.51B | -0.56B | 1.32B | -2.78B | 3.16B | 1.91B | 0.47B | -1.28B | -1.18B | 3.56B | 0.70B | -0.79B | 0.79B | -0.80B | 1.34B | -1.11B | 0.75B | -0.92B |