|
Net Income (Quarter)
|
| | | 0.00B | 0.01B | -0.00B | -0.04B | 0.13B | 0.02B | -0.07B | 0.17B | -0.09B | 0.36B | 0.08B | 0.50B | 0.34B | 0.27B | 0.07B | 0.67B | -0.28B | 0.52B | 0.61B | -0.08B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.00B | 0.01B | | | | | | | | | 0.09B | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 0.01B | | | | | -0.00B | | | | 1.00B | | | 0.25B | |
|
Deferred Taxes (Quarter)
|
| | | 0.00B | 0.00B | -0.02B | | 0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.03B | 0.05B | 0.01B | -0.34B | -0.35B | -0.46B | -0.09B | 0.08B | 0.08B | -0.05B |
|
Cash from Discontinued Operations (Quarter)
|
| | | -0.02B | 0.03B | 0.68B | | 0.08B | 0.39B | 0.10B | | 0.20B | 0.56B | 0.19B | | 0.23B | 1.21B | 0.88B | | 0.53B | 0.51B | 0.45B | |
|
Gains from Investment Securities (Quarter)
|
| | | 0.09B | 0.06B | 0.08B | | 0.11B | 0.04B | 0.01B | | 0.04B | -0.00B | 0.03B | 0.03B | 0.06B | 0.13B | 0.14B | 0.16B | 0.16B | 0.08B | 0.15B | 0.11B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 0.03B | | 0.01B | 0.02B | -0.03B | | 0.00B | 0.02B | 0.04B | | -0.00B | 0.01B | 0.03B | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.18B | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.13B | | | | |
|
Change in Working Capital (Quarter)
|
| | | | 0.01B | 0.01B | | -0.03B | 0.18B | 0.21B | | -0.03B | 0.25B | 0.15B | -0.39B | -0.06B | -0.02B | 0.41B | -0.37B | -0.32B | -0.09B | 0.26B | 0.14B |
|
Change in Receivables (Quarter)
|
| | | | | | | | 0.01B | -0.27B | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | -0.00B | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | 0.07B | 0.06B | 2.13B | 4.81B | -0.01B | 0.92B | 0.08B | 0.52B | 0.46B | 1.29B | 0.18B | 0.66B | 0.44B | 0.91B | 0.28B | 0.87B | 0.48B | 0.12B | -0.15B | 0.43B |
|
Change in Accured Expenses (Quarter)
|
| | | -0.09B | -0.03B | 2.13B | | -0.01B | | -0.01B | | | | | | | | | 0.96B | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | 2.35B | 0.54B | 0.56B | | 2.57B | 11.76B | 0.29B | | 8.26B | 4.83B | -0.88B | |
|
Other Working Capital Changes (Quarter)
|
| | | -0.03B | -0.01B | 0.10B | | | 0.20B | -0.02B | | -0.01B | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | 0.03B | | | | 0.39B | 1.13B | | | | 2.27B | -1.52B | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 0.00B | | 0.00B | | | | 0.05B | 0.10B | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | -0.00B | 0.14B | | | | 0.05B | | | | | | 0.00B | -0.01B | -0.01B | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.06B | 0.06B | 0.05B | 0.06B | 0.04B | 0.05B | 0.06B |
|
Capital Expenditures (Quarter)
|
| | | | -0.00B | -0.00B | | | -0.01B | -0.00B | | -0.03B | 0.03B | -0.00B | 1.36B | -0.02B | -0.01B | -0.03B | 2.44B | -0.01B | -0.02B | -0.02B | 1.53B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | -0.01B | -0.09B | -0.15B | | -0.03B | -0.07B | -1.21B | 1.40B | 0.11B | -1.51B | -0.23B | 1.96B | -0.16B | -0.88B | -0.12B | 1.39B |
|
Change in Intangibles (Quarter)
|
| | | | -0.00B | | | | -0.01B | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | -4.09B | -4.09B | | | | | | | | | -21.69B | | | | |
|
Divestments (Quarter)
|
| | | 0.04B | -0.39B | -1.47B | | -0.27B | -3.95B | -0.11B | | -0.07B | -1.49B | -0.22B | 1.85B | -2.29B | 9.22B | -1.25B | -5.68B | -5.57B | 2.75B | -3.13B | 5.95B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | 0.07B | | 1.58B | 3.48B | 0.02B | | 3.07B | 1.51B | -16.74B | 27.48B | -6.79B | 2.62B | -21.50B | 26.31B | -7.86B | -3.76B | 26.58B | 0.84B |
|
Cash from Investing Activities (Quarter)
|
| | | | -0.39B | -1.47B | | | -3.95B | -2.28B | | | | 7.35B | -7.60B | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | 1.17B | 1.15B | | 0.12B | | 0.00B | | 0.09B | -0.09B | | | | | 0.00B | 0.00B | -0.09B | | | 0.53B |
|
Cash from Financing Activities (Quarter)
|
| | | | 1.17B | 1.15B | | | 5.26B | -0.04B | | 0.09B | 1.46B | 0.58B | 0.34B | 0.33B | 1.33B | 0.69B | -0.43B | 1.05B | 1.55B | 1.79B | 3.41B |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | 2.46B | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | 1.16B | 1.16B | 0.54B | | 0.45B | | 0.43B | | | | | | | | -1.12B | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | -0.00B | 0.01B | -0.03B | | | 0.03B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.08B | -0.03B | -0.01B | -0.03B | 0.90B |
|
Exchange Rate Effect (Quarter)
|
| | | | 0.00B | 0.00B | | 0.32B | -0.00B | -0.00B | | -0.00B | 0.00B | 3.45B | -3.45B | -0.01B | 0.00B | -0.02B | 0.04B | 0.00B | 0.01B | 0.01B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | 0.81B | 0.37B | | -0.07B | 1.69B | -0.05B | | 0.21B | 0.54B | 0.56B | 0.86B | -1.73B | 11.76B | 0.32B | -2.42B | -3.99B | 4.82B | -0.89B | 0.81B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.24B | 12.24B | |
|
Free Cash Flow (Quarter)
|
| | | | 0.03B | 0.00B | | | 0.40B | 1.13B | | 0.03B | -0.03B | 2.27B | -2.88B | 0.02B | 0.01B | 0.03B | -2.44B | 0.01B | 0.02B | 0.02B | -1.53B |
|
Net Cash Flow (Quarter)
|
| | | | 0.81B | -0.31B | | | 1.69B | -1.19B | | 0.09B | 1.46B | 10.20B | -8.79B | 0.33B | 1.33B | 0.69B | -0.43B | 1.05B | 1.55B | 1.79B | 3.41B |