|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.39B | 0.00B | 0.03B | 0.29B | 0.04B | 0.02B | 0.02B | 0.05B | -0.05B | 0.01B | 0.03B | 0.09B | 0.14B | 0.05B | 0.04B | 0.06B | | 0.06B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | -0.04B | 0.08B | 0.07B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 0.04B | -0.01B | | 0.13B | | | | 0.10B | 0.06B | 0.09B | 0.09B | 0.11B | 0.06B | 0.04B | -0.01B | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.06B | 0.09B | 0.01B | 0.07B | 0.15B | 0.05B | 0.00B | 0.04B | 0.07B | -0.08B | 0.05B | 0.00B | 0.09B | -0.00B | 0.01B | 0.02B | 0.09B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,686.00B | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.02B | 0.04B | -0.09B | -0.02B | 0.06B | | -0.07B | 0.00B | 0.02B | | -0.05B | 0.01B | 0.05B | 0.02B | 0.00B | 0.05B | -0.00B | -0.07B | -0.01B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | -0.10B | 0.04B | 0.02B | 0.00B | 0.10B | -0.03B | 0.11B | -0.12B | -0.01B | 0.04B | 0.73B | -0.04B | 0.09B | 0.04B | 0.69B | 0.68B | 0.09B | 0.04B | 0.73B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.03B | 0.03B | -0.04B | 0.02B | -0.02B | 0.01B | -0.01B | 0.03B | -0.04B | 0.03B | -0.03B | 0.03B | -0.03B | 0.03B | -0.03B | 0.01B | -0.00B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.05B | -0.04B | -0.07B | 0.04B | 0.04B | 0.02B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.04B | 0.06B | 0.03B | -0.08B | -0.02B | 0.03B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.11B | 0.40B | 0.19B | 0.20B | 0.24B | 0.11B | 0.31B | 0.03B | 0.30B | 0.25B | 0.12B | 0.34B | 0.26B | 0.28B | 0.24B | 0.31B | -0.45B | -0.22B | 0.17B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 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 | 0.05B | 0.07B | 0.10B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | -0.10B | 0.06B | 0.05B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92B | 2.76B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | -0.04B | 0.08B | 0.07B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.05B | -0.07B | -0.07B | -0.08B | -0.07B | 0.25B | -0.09B | -0.10B | -0.11B | 0.12B | -0.04B | -0.04B | -0.03B | -0.04B | -0.08B | -0.10B | -0.07B | -0.08B | -0.11B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | | 0.01B | 0.00B | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | 0.28B | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.12B | | 0.01B | -0.74B | 1.23B | -0.02B | | | | -0.06B | -0.05B | -0.06B | -0.06B | -0.04B | -0.04B | -0.05B | 3.95B | | 0.02B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.07B | -0.06B | -0.06B | -0.08B | 0.41B | 0.06B | -0.09B | -0.10B | -0.10B | -0.10B | -0.08B | -0.10B | -0.09B | -0.09B | -0.12B | -0.14B | 3.89B | -0.13B | -0.09B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | -0.02B | -0.01B | 0.00B | -0.01B | 0.01B | -0.00B | -0.01B | 0.01B | -0.00B | -0.02B | -0.00B | 0.03B | -0.00B | 0.04B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09B | -0.41B | -0.09B | -0.13B | -0.00B | -0.95B | 0.02B | -0.16B | -0.14B | -0.07B | -0.24B | -0.26B | -0.17B | -0.07B | -0.06B | -0.10B | 0.52B | -3.27B | 0.15B | -0.29B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | -0.04B | -0.04B | 0.30B | -0.04B | -0.04B | -0.04B | 0.19B | | -0.08B | -0.04B | -0.04B | -0.04B | -0.04B | -0.65B | -0.04B | -0.04B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.01B | -0.02B | -0.01B | -0.05B | -0.04B | 0.03B | 0.01B | -0.00B | -0.03B | 0.01B | -0.02B | -0.01B | 0.02B | -0.04B | 0.02B | 0.04B | -0.03B | 0.01B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.23B | 0.24B | -0.00B | 0.12B | -0.30B | 0.20B | 0.06B | -0.21B | 0.13B | 0.03B | -0.23B | 0.08B | 0.10B | 0.14B | 0.03B | 0.68B | 0.17B | -0.20B | -0.21B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.16B | 0.47B | 0.26B | 0.28B | 0.31B | -0.14B | 0.41B | 0.13B | 0.40B | 0.12B | 0.15B | 0.38B | 0.29B | 0.33B | 0.32B | 0.41B | -0.38B | -0.15B | 0.28B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.23B | 0.24B | -0.00B | 0.11B | -0.30B | 0.19B | 0.06B | -0.21B | 0.13B | -0.10B | -0.23B | 0.08B | 0.10B | 0.14B | 0.03B | 0.68B | 0.17B | -0.20B | -0.21B |