|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | 1.79B | 0.92B | 2.55B | 2.85B | 2.31B | 0.69B | 1.35B | 1.09B | 1.90B | 1.80B | 0.75B | 1.27B | 1.77B | 0.98B | 1.80B | 1.71B | 0.05B | 4.52B | 0.86B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.05B | 0.15B | 0.42B | -0.04B | -0.00B | 0.24B | 0.05B | 0.05B | 0.22B | 0.04B | 0.22B | -0.01B | -0.03B | 0.03B | 0.02B | 0.01B | 0.05B | 0.06B | 0.47B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.04B | 0.15B | 0.10B | 0.10B | 0.15B | -0.43B | 0.02B | -0.00B | 0.15B | -0.13B | 0.01B | 0.02B | 0.11B | 0.16B | 0.09B | -0.06B | -0.39B | 0.72B | -0.13B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39B | 3.41B | 3.74B | 2.25B | 4.62B | 4.68B | 3.35B | 0.96B | 2.04B | 2.61B | 3.54B | 2.13B | 2.99B | 2.20B | 2.46B | 2.99B | 2.25B | 2.86B | 2.70B | 2.39B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.02B | 0.01B | | 0.02B | 0.60B | 0.01B | | 0.01B | 0.19B | -0.01B | | | | -0.00B | | -0.01B | | -0.06B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.02B | 0.02B | -0.09B | 0.04B | -0.02B | -0.05B | -0.07B | 0.06B | 0.02B | -0.01B | -0.07B | 0.06B | -0.03B | -0.03B | -0.10B | -0.02B | -0.08B | 0.03B | -0.02B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.01B | 0.03B | 1.39B | 0.32B | 0.24B | 0.42B | 1.15B | 0.48B | 0.26B | 1.42B | 0.15B | 0.32B | 0.24B | 1.40B | 0.48B | 0.17B | 0.21B | 1.74B | 0.48B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 1.15B | 1.17B | 1.11B | 1.07B | 1.11B | 2.31B | 1.05B | 1.04B | 1.15B | 1.51B | 1.14B | 1.21B | 1.17B | 1.36B | 1.30B | 1.27B | 2.33B | 1.82B | 1.37B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01B | -0.76B | -1.24B | -1.08B | -1.08B | -0.87B | -0.90B | -0.91B | -1.16B | -0.83B | -0.71B | -0.77B | -1.19B | -0.98B | -0.92B | -0.90B | 1.52B | 1.68B | 1.03B | -1.53B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | | | 0.42B | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58B | -0.57B | -1.28B | -0.99B | -1.05B | -0.87B | -0.93B | -0.85B | -1.16B | -0.89B | -0.69B | -1.03B | -0.74B | -0.93B | -7.45B | -0.91B | 1.40B | 1.62B | 0.86B | -1.42B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.07B | 0.29B | 0.20B | 0.04B | 0.02B | 0.08B | 0.11B | 0.03B | 0.06B | 0.07B | 0.13B | 0.04B | 0.02B | 0.02B | 0.08B | 0.03B | 0.03B | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.81B | -2.26B | -2.58B | -1.75B | -3.48B | -3.56B | -2.16B | -0.72B | -0.86B | -1.71B | -2.29B | -1.18B | -2.14B | -1.41B | 4.58B | -2.10B | -0.84B | -1.23B | -1.44B | -0.91B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | -0.44B | -0.44B | -0.54B | -0.68B | -1.94B | -0.61B | -0.69B | -0.74B | -0.73B | -0.72B | -0.80B | -0.82B | -0.82B | -0.79B | -0.83B | -0.89B | -0.89B | -0.88B | -0.89B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 0.16B | -0.06B | -0.12B | 0.33B | 0.60B | -0.15B | -0.00B | -0.17B | 0.19B | -0.20B | 0.20B | -0.01B | -0.11B | 0.64B | -0.20B | -0.48B | 0.20B | -0.62B | 0.21B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.58B | -0.12B | -0.49B | 0.08B | 0.25B | 0.26B | -0.61B | 0.02B | 0.00B | 0.55B | -0.08B | 0.11B | -0.14B | -0.42B | -0.03B | 0.01B | 0.01B | 0.40B | 0.07B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.13B | 0.71B | 0.59B | 0.10B | 0.18B | 0.42B | 0.68B | 0.07B | 0.09B | 0.09B | 0.65B | 0.56B | 0.67B | 0.52B | 0.09B | 0.07B | 0.07B | 0.08B | 0.52B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 0.76B | 1.24B | 1.08B | 1.08B | 0.87B | 0.90B | 0.91B | 1.16B | 0.83B | 0.71B | 0.77B | 1.19B | 0.98B | 0.92B | 0.90B | -1.52B | -1.68B | -1.03B | 1.53B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.39B | -2.83B | -3.86B | -2.74B | -4.54B | -4.42B | -3.09B | -1.57B | -2.02B | -2.61B | -2.98B | -2.21B | -2.88B | -2.34B | -2.88B | -3.01B | 0.56B | 0.39B | -0.58B | -2.33B |