|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.40B | 1.10B | 1.69B | 0.52B | 0.00B | -1.22B | -0.39B | 1.25B | -2.07B | -0.63B | -0.71B | 2.21B | -3.52B | 0.03B | -0.13B | 0.30B | -0.65B | 0.17B | -0.04B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.04B | 0.17B | 0.16B | -0.00B | 0.12B | -0.15B | -0.08B | -0.12B | 0.12B | -0.47B | 0.01B | -0.01B | -0.00B | 0.09B | -0.03B | -0.00B | 0.01B | 0.10B | 0.01B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | | -0.00B | | -0.00B | | 0.37B | -0.37B | -0.00B | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54B | -3.42B | | -3.40B | -0.81B | -0.30B | | -0.85B | -0.19B | -0.76B | | -0.40B | -2.47B | -0.86B | | -0.73B | 0.06B | -0.98B | | 3.16B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | -2.04B | 0.10B | 0.20B | -0.16B | -0.61B | 1.44B | -0.52B | 0.17B | 0.42B | -0.38B | 0.56B | 0.37B | 0.44B | -3.21B | -0.19B | 0.26B | -0.02B | 0.15B | -0.11B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | | -0.01B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.01B | | -0.02B | -0.01B | -0.01B | | -0.01B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.09B | | 0.08B | 0.07B | 0.07B | | 0.11B | 0.10B | 0.11B | | 0.12B | 0.11B | 0.12B | | 0.06B | 0.07B | 0.06B | | 0.07B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | | 0.15B | | 0.63B | | 0.27B | | | -0.42B | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.34B | 0.47B | -0.09B | -0.04B | -0.11B | 0.21B | 0.17B | -0.38B | -0.17B | 0.61B | -0.10B | 0.31B | 0.35B | 0.42B | 0.08B | 0.08B | 0.12B | 0.59B | -2.62B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | | 0.01B | 0.02B | 0.74B | | 0.91B | 0.02B | -0.90B | | 0.04B | 0.00B | 0.01B | | 0.03B | -0.12B | -0.61B | | 0.01B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.24B | 1.98B | -0.03B | -0.01B | 3.75B | 0.03B | -0.03B | | 0.01B | | | | | | | 0.69B | -0.02B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.40B | 6.42B | 2.71B | 1.45B | 2.79B | 3.52B | 1.29B | 3.92B | 4.20B | 4.79B | 5.99B | 2.72B | 7.87B | 3.85B | 7.06B | 2.84B | 2.29B | 4.07B | 2.52B | 7.89B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.69B | -5.89B | | -2.73B | -2.60B | -2.90B | | -5.11B | -5.59B | -4.42B | | -2.59B | -7.37B | -3.27B | | -2.94B | -3.72B | -5.01B | | -4.50B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.47B | 2.47B | | 2.58B | 2.58B | 2.58B | | 4.02B | 4.02B | 4.02B | | 2.34B | 2.34B | 2.34B | | 2.21B | 2.21B | 2.21B | | 1.86B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 3.76B | -0.75B | 0.25B | -0.94B | | 5.62B | 2.31B | 2.19B | 1.41B | -1.29B | 0.51B | -1.62B | 3.96B | 0.25B | 0.27B | -0.88B | 3.54B | -0.16B | 0.36B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.56B | 0.00B | -0.00B | -0.04B | -2.32B | 0.03B | 0.01B | 0.01B | -0.03B | 0.04B | -0.02B | 0.01B | 0.02B | -0.06B | 0.03B | 0.01B | 0.01B | 0.01B | -0.03B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | -0.14B | 0.44B | -0.66B | 0.28B | -0.27B | 1.96B | -1.12B | -0.15B | -0.19B | -0.25B | 0.26B | -0.15B | 0.00B | -0.15B | -0.45B | -0.13B | 0.12B | 0.04B | 0.23B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | | -0.15B | | -0.63B | | -0.27B | | | 0.42B | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |