|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83B | 2.13B | -4.46B | -4.74B | -3.82B | 1.71B | 1.89B | 1.79B | 2.04B | 3.29B | 2.29B | 2.22B | 2.70B | 2.64B | 1.34B | 3.00B | 3.11B | 3.17B | 2.35B | 2.88B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.08B | 0.02B | 0.00B | | 0.08B | 0.02B | 0.00B | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | -0.18B | -0.09B | -0.02B | 0.05B | -0.26B | -0.01B | -0.03B | 0.00B | 1.16B | 0.02B | -0.15B | -0.02B | 0.05B | 0.20B | -0.18B | -0.22B | -0.12B | -0.16B | -0.17B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32B | 2.60B | 2.44B | 2.72B | 3.43B | 2.66B | 2.25B | 2.52B | 4.68B | 3.19B | 3.22B | 4.08B | 4.32B | 4.57B | 1.57B | 3.55B | 3.64B | 4.06B | 3.95B | 3.73B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.09B | -0.09B | -0.06B | -0.04B | -0.00B | 0.01B | 0.02B | 0.04B | 0.07B | 0.08B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.11B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | -0.27B | 0.12B | 1.44B | 0.20B | -1.06B | 0.40B | 1.64B | -0.43B | -0.55B | 0.59B | 2.08B | -0.20B | -1.19B | 0.87B | 1.21B | -0.54B | -0.39B | 1.08B | 1.98B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74B | 0.27B | 0.92B | 1.03B | 2.86B | -0.55B | 0.59B | 1.32B | 1.36B | 0.20B | 0.63B | 1.71B | 1.90B | 0.33B | 1.18B | 1.26B | 0.65B | -0.39B | 1.02B | 1.10B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | -2.47B | -0.27B | 0.34B | 0.27B | -0.41B | -0.39B | 0.00B | -0.00B | -0.34B | -0.27B | -0.14B | 0.23B | 0.52B | -0.57B | 0.58B | -0.61B | 0.65B | -0.59B | 0.11B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | -0.16B | 0.13B | -0.21B | -0.03B | -0.04B | 0.13B | -0.17B | 0.03B | 0.13B | 0.26B | -0.40B | 0.01B | 0.20B | 0.20B | -0.28B | -0.04B | -0.05B | 0.22B | -0.13B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | | | 5.09B | 0.07B | 0.02B | 0.23B | -0.47B | 0.25B | 0.24B | 0.30B | | | | 0.29B | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.53B | 0.21B | 0.24B | 0.20B | 0.37B | 0.27B | 0.29B | 0.37B | 0.23B | 0.18B | 0.36B | 0.51B | 0.35B | 0.22B | 0.52B | 0.28B | 0.70B | 0.24B | 0.48B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30B | 3.65B | 3.00B | 5.05B | 6.09B | 2.71B | 3.85B | 3.38B | 4.06B | 3.30B | 4.37B | 1.92B | 2.54B | 3.99B | 2.90B | 2.64B | 3.23B | 3.90B | 3.75B | 3.85B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73B | -2.91B | -0.99B | 2.12B | -6.33B | -0.45B | -0.57B | -1.69B | -3.17B | -2.21B | -3.75B | -2.32B | -5.38B | -2.47B | -0.80B | -2.83B | -5.30B | -2.33B | -2.83B | -2.34B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.11B | 0.06B | 0.03B | 0.07B | -0.11B | -0.04B | -0.04B | -0.06B | 0.16B | 0.08B | 0.06B | 0.05B | -0.11B | -0.08B | -0.03B | 0.55B | -0.12B | -0.10B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78B | 0.39B | -1.31B | 0.58B | -2.00B | -2.41B | -1.42B | -0.89B | -1.01B | -1.16B | 0.56B | -1.75B | 1.12B | -2.12B | -1.12B | -0.76B | 1.70B | -1.66B | -0.95B | -1.27B |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.34B | 0.34B | 0.34B | 0.35B | 0.34B | 0.34B | 0.34B | 0.36B | 0.35B | 0.35B | 0.35B | 0.37B | 0.37B | 0.37B | 0.36B | 0.39B | 0.38B | 0.38B | 0.38B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.07B | -0.04B | -0.10B | -0.08B | 0.07B | -0.00B | 0.06B | -0.09B | 0.04B | -0.01B | -0.10B | 0.05B | -0.10B | 0.06B | 0.16B | 0.05B | -0.05B | 0.00B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | 0.01B | 0.10B | 5.33B | -4.97B | -0.14B | 0.26B | -0.01B | 0.40B | -0.16B | 0.03B | -0.08B | 0.11B | -0.13B | -0.30B | 0.12B | 0.08B | 0.02B | 0.16B | 0.12B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32B | 2.60B | 2.44B | 2.72B | 3.43B | 2.66B | 2.25B | 2.52B | 4.68B | 3.19B | 3.22B | 4.08B | 4.32B | 4.57B | 1.57B | 3.55B | 3.64B | 4.06B | 3.95B | 3.73B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | 0.09B | 0.14B | 5.42B | -4.90B | -0.21B | 0.26B | -0.07B | 0.49B | -0.19B | 0.04B | 0.01B | 0.06B | -0.03B | -0.36B | -0.04B | 0.03B | 0.07B | 0.16B | 0.12B |