|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.08B | 0.02B | 0.34B | 0.08B | -0.84B | -0.01B | 0.19B | 0.58B | 0.41B | 0.52B | 0.45B | 0.46B | 0.58B | 0.77B | 1.19B | 0.41B | 0.71B | 0.62B | 0.89B | 0.94B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.11B | 0.02B | -0.05B | 0.07B | 0.06B | 0.06B | 0.05B | -0.04B | -0.13B | -0.02B | 0.06B | 0.00B | -0.71B | -0.05B | 0.04B | -0.03B | -0.66B | 0.22B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.03B | 0.14B | -0.11B | 0.09B | 0.19B | 0.11B | -0.34B | 0.16B | -0.24B | 0.22B | 0.45B | -0.01B | 0.35B | -0.30B | 1.00B | 0.06B | 0.01B | 0.03B | 0.04B | 0.05B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03B | | -0.00B | 0.02B | 0.01B | | -0.03B | | | | 0.08B | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.51B | 0.42B | 0.77B | 0.07B | 0.32B | 0.60B | 0.90B | 0.46B | 0.86B | 0.81B | 0.93B | 0.78B | 0.35B | 1.01B | 1.19B | 0.71B | 0.51B | 0.93B | 1.66B | 0.50B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.28B | 0.26B | 0.27B | 0.28B | 0.28B | 0.25B | 0.26B | 0.27B | 0.28B | 0.27B | 0.27B | 0.28B | 0.28B | 0.28B | 0.29B | 0.28B | 0.29B | 0.28B | 0.33B | 0.35B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.07B | -0.04B | 0.43B | 0.20B | 0.16B | 0.06B | 0.21B | 0.33B | -0.01B | 0.14B | 0.52B | -0.20B | 0.20B | -0.21B | 0.36B | -0.49B | -0.04B | 0.02B | 0.15B | -0.02B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.03B | -0.03B | -0.02B | 0.20B | 0.20B | 0.22B | 0.26B | 0.27B | 0.07B | 0.08B | 0.05B | 0.27B | -0.14B | 0.03B | -0.05B | 0.11B | -0.01B | -0.13B | -0.04B | -0.04B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.08B | -0.08B | 0.26B | 0.07B | 0.11B | 0.08B | 0.34B | 0.04B | -0.20B | -0.05B | 0.27B | 0.17B | 0.05B | -0.27B | 0.13B | -0.09B | -0.07B | -0.18B | 0.35B | -0.25B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02B | -0.16B | 0.09B | 0.28B | 0.34B | -0.81B | 0.10B | 0.06B | 1.16B | -1.38B | -0.26B | 0.15B | -0.13B | 0.46B | -0.21B | 0.34B | -0.60B | 0.81B | -0.23B | 0.20B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.17B | 0.20B | 0.27B | 0.27B | 0.23B | 0.23B | 0.27B | 0.31B | 0.28B | 0.28B | 0.36B | 0.33B | 0.29B | 0.30B | 0.35B | 0.30B | 0.30B | 0.29B | 0.38B | 0.34B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.05B | 0.09B | 0.14B | 0.09B | 0.05B | 0.05B | 0.03B | 0.05B | 0.04B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.06B | 0.04B | 0.03B | 0.07B | 0.06B | 0.05B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | | | 0.02B | | | | | | | | | 0.03B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.04B | -0.08B | -0.25B | -0.27B | -0.16B | -0.15B | -0.98B | -0.23B | -0.18B | -0.09B | -0.31B | -0.27B | -0.26B | -0.27B | -0.22B | -0.31B | -0.29B | -1.05B | -0.39B | 1.04B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | -0.04B | -0.04B | -0.01B | 0.02B | -0.00B | -0.06B | -0.01B | 0.01B | 0.00B | -0.06B | -0.00B | 0.01B | -0.01B | -0.09B | -0.02B | -0.05B | -0.03B | -0.13B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -1.03B | -0.30B | -0.56B | -0.47B | -0.40B | -0.43B | -0.29B | -0.25B | -0.30B | -0.31B | -1.17B | -0.43B | -0.50B | -0.36B | -0.23B | -0.50B | -0.44B | -0.28B | -0.26B | 9.52B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.22B | 0.16B | 0.16B | 0.01B | 0.34B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01B | -0.02B | -0.04B | 0.00B | -0.02B | -0.10B | 0.02B | -0.06B | 0.02B | -0.01B | -0.01B | -0.02B | -0.02B | 0.00B | -0.04B | 0.02B | 0.03B | 0.01B | 0.01B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.47B | 0.01B | -0.07B | -0.66B | -0.26B | -0.08B | -0.36B | -0.07B | 0.39B | 0.40B | -0.56B | 0.07B | -0.43B | 0.38B | 0.70B | -0.09B | -0.19B | -0.39B | 1.02B | 11.05B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.34B | 0.22B | 0.51B | -0.20B | 0.10B | 0.37B | 0.63B | 0.15B | 0.58B | 0.53B | 0.58B | 0.45B | 0.06B | 0.71B | 0.84B | 0.41B | 0.21B | 0.63B | 1.28B | 0.16B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.48B | 0.03B | -0.04B | -0.66B | -0.24B | 0.02B | -0.38B | -0.02B | 0.37B | 0.41B | -0.55B | 0.09B | -0.41B | 0.38B | 0.74B | -0.10B | -0.22B | -0.41B | 1.01B | 11.06B |