|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.12B | -0.16B | -0.16B | 0.02B | 0.07B | 0.19B | -2.05B | 0.10B | 0.18B | 0.27B | -0.02B | 0.40B | 0.15B | 0.16B | 0.12B | 0.10B | 0.17B | 0.22B | 0.15B | 0.18B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.61B | 0.01B | | 0.03B | 1.89B | 0.04B | 0.12B | 0.09B | 1.75B | 0.06B | 0.14B | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | 0.03B | 0.00B | -0.02B | -0.01B | | 0.03B | 0.02B | 0.03B | -0.06B | 0.11B | 0.05B | 0.08B | 0.03B | 0.02B | -0.00B | 0.00B | 0.01B | 0.01B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 10.32B | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | | 0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.12B | | -2.77B | -4.01B | 0.68B | 1.61B | 0.59B | 0.87B | 0.66B | 0.95B | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 20.11B | 4.04B | | 10.37B | | 18.29B | 44.10B | 36.99B | 115.20B | 11.13B | 26.70B | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.01B | -0.06B | -0.11B | -0.10B | -0.06B | -0.07B | -0.05B | -0.05B | -0.05B | -0.08B | -0.09B | -0.07B | -0.13B | -0.07B | -0.07B | -0.08B | -0.07B | -0.06B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -2.16B | | -13.73B | -23.14B | -11.34B | -20.10B | -11.21B | -36.03B | -44.30B | 27.98B | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 2.06B | | 5.34B | | 6.73B | 15.30B | 12.66B | | 47.22B | -27.91B | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.02B | -0.00B | -0.02B | 0.02B | -2.08B | -0.01B | -0.02B | 0.03B | 0.04B | -0.01B | -0.02B | -0.03B | -0.04B | -0.01B | -0.02B | 0.06B | 0.05B | 0.04B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.46B | 0.11B | | 0.10B | 0.19B | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.01B | 0.05B | 0.05B | 0.04B | 0.11B | 0.19B | | 0.06B | 0.17B | 0.32B | | 0.16B | 0.09B | 0.11B | 0.04B | 0.08B | 0.12B | 0.14B | 0.13B | 0.10B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4.58B | | 22.87B | | 16.59B | 41.03B | 22.56B | | 17.36B | 25.14B | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.16B | 0.04B | 0.09B | 0.13B | 0.17B | 0.04B | 0.09B | 0.14B | 0.15B | 0.04B | 0.05B | 0.05B | 0.20B | 0.06B | 0.06B | 0.05B | 0.23B | 0.06B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.00B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.04B | -0.06B | -0.08B | -0.01B | -0.05B | -0.10B | -68.50B | -0.04B | -0.10B | -0.14B | -0.15B | -0.04B | -0.09B | -0.15B | -0.21B | -0.03B | -0.08B | -0.13B | -0.20B | -0.05B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.02B | -0.03B | -0.04B | -0.11B | -0.13B | -0.14B | -55.55B | -0.01B | -0.04B | -0.10B | -0.13B | -0.03B | -0.09B | -0.12B | -0.16B | -0.05B | -0.08B | -0.15B | -0.20B | -0.08B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | 0.02B | -0.09B | -0.03B | 0.01B | | 0.01B | 0.00B | -0.04B | -0.07B | -0.00B | -0.03B | -0.03B | -0.03B | -0.00B | -0.02B | -0.06B | -0.07B | 0.01B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 79.03B | 0.00B | | | | -0.00B | | | | 0.00B | | | 0.00B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.06B | -0.09B | -0.00B | 0.16B | -0.07B | -0.17B | -0.23B | -0.05B | -0.09B | -0.14B | -0.20B | -0.06B | -0.14B | -0.18B | -0.27B | -0.07B | -0.12B | -0.18B | -0.23B | -0.04B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -31.51B | -67.56B | -21.48B | -46.53B | -24.26B | -59.81B | -32.24B | -26.67B | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | 60.92B | -0.01B | -0.01B | -1.15B | 130.18B | -0.01B | -0.01B | -0.01B | 87.33B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.04B | -0.05B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.02B | -0.01B | -0.03B | -0.11B | 20.65B | -0.00B | -0.02B | -0.06B | -0.10B | -0.01B | -0.02B | -0.02B | -0.03B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.06B | -0.05B | 0.16B | 0.11B | -0.01B | 0.02B | | 0.02B | 0.08B | 0.14B | | 0.11B | -0.02B | 0.07B | -0.06B | 0.00B | 0.05B | 0.04B | 0.06B | 0.07B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 98.84B | | | | 79.74B | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.06B | 0.04B | 0.11B | 0.19B | 0.01B | 0.06B | 0.18B | 0.33B | 0.01B | 0.17B | 0.10B | 0.12B | 0.05B | 0.08B | 0.12B | 0.15B | 0.15B | 0.11B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.06B | -0.06B | 0.07B | 0.11B | -0.00B | 0.02B | -0.23B | 0.02B | 0.08B | 0.14B | -0.27B | 0.11B | -0.07B | -0.09B | -0.27B | 0.00B | -0.03B | -0.10B | -0.18B | 0.07B |