|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | -0.32B | 1.28B | 3.18B | 4.34B | 0.58B | 0.47B | 0.64B | 2.51B | 0.55B | 0.87B | 0.73B | 2.20B | 0.10B | 0.60B | 0.61B | 2.18B | 0.67B | 1.14B | 2.07B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.01B | 0.11B | -0.07B | -0.11B | 0.02B | -0.10B | -0.00B | 0.00B | 0.01B | 0.07B | 0.05B | 0.15B | 0.03B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.14B | 0.09B | -0.05B | 0.48B | 0.01B | -0.27B | -0.03B | -0.31B | 0.12B | -0.02B | -0.03B | -0.09B | -0.25B | -0.05B | -0.09B | -0.38B | 0.21B | -0.02B | 0.22B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 1.73B | 1.08B | 3.41B | 6.47B | 2.19B | -0.21B | 1.48B | 3.31B | 2.16B | 1.43B | 2.05B | 5.28B | 1.45B | 0.92B | 1.71B | 4.23B | 1.73B | 1.59B | 4.07B |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.10B | -0.19B | -0.24B | -0.19B | -0.02B | 0.02B | -0.01B | 0.07B | -0.00B | -0.08B | 0.00B | -0.09B | 0.00B | 0.02B | -0.00B | -0.08B | 0.02B | -0.06B | -0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83B | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 0.21B | -0.95B | -1.01B | 0.91B | 0.50B | -1344.03B | 0.10B | -1.60B | 0.70B | -274.58B | 0.36B | 0.60B | 0.35B | -0.60B | 0.67B | -0.19B | -0.13B | -0.83B | 0.50B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 1.73B | | 3.41B | 6.47B | | | | 3.31B | | | | 5.28B | | | | 4.23B | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 2.10B | 0.81B | 1.70B | 2.46B | 1.08B | 0.82B | 0.80B | 2.52B | 0.93B | 0.89B | 0.90B | 2.67B | 0.88B | 0.92B | 0.85B | 2.78B | 0.98B | 1.07B | 1.07B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50B | -0.66B | -0.59B | -1.23B | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28B | | -0.00B | -0.30B | -0.01B | -0.34B | -0.00B | -0.37B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.07B | -0.09B | -0.17B | -2.46B | -0.01B | -0.00B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | -0.75B | 0.75B | 0.83B | 1.13B | 0.03B | 0.01B | 0.00B | 0.01B | -0.94B | 0.02B | -0.86B | 0.03B | -0.00B | -0.94B | 0.01B | 0.01B | 1.35B | 0.07B | 0.05B |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.04B | -0.10B | -0.19B | -0.14B | -0.02B | -0.01B | -0.06B | -0.08B | -0.02B | -0.01B | -0.04B | -0.05B | -0.01B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.02B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | -0.31B | | -0.62B | -0.88B | | | | -2.99B | | | | -2.65B | | | | -2.93B | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -1.99B | -0.22B | -0.23B | -0.18B | 0.09B | -0.01B | 0.00B | -0.09B | 0.07B | -0.07B | -0.03B | -0.08B | 0.05B | -0.02B | 0.01B | 0.84B | 0.01B | -0.00B | 0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | -0.73B | -0.86B | -2.43B | -5.31B | -0.55B | -0.32B | -0.48B | -2.74B | -0.47B | -0.50B | -0.67B | -2.03B | -0.53B | -0.20B | -0.78B | -2.10B | 1.54B | -0.97B | -2.84B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.42B | 1.34B | 3.05B | 5.59B | 1.33B | -1.51B | 0.62B | 1.22B | 1.22B | 0.59B | 1.20B | 2.63B | 0.37B | -0.02B | 0.72B | 1.29B | -0.88B | 0.81B | 3.23B |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.06B | -0.05B | -0.22B | -0.37B | -0.16B | -0.15B | -0.20B | -0.54B | -0.20B | -0.20B | -0.43B | -0.88B | -0.25B | -0.23B | -0.27B | -0.77B | -0.27B | -0.28B | -0.30B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.01B | -0.07B | 0.09B | 0.20B | -0.01B | 0.00B | -0.06B | 0.04B | -0.05B | 0.04B | 0.02B | 0.04B | 0.15B | 0.00B | -0.09B | -0.06B | -0.05B | 0.04B | 0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.68B | 0.42B | 0.64B | 0.48B | 0.76B | -1.83B | 0.09B | -2.43B | 0.71B | 0.13B | 0.55B | 0.64B | -0.01B | -0.23B | -0.15B | -0.87B | 0.60B | -0.12B | 0.43B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 1.59B | 2.27B | 2.67B | 2.83B | 2.57B | 3.35B | 1.53B | 3.37B | 0.93B | 1.65B | 1.75B | 2.31B | 2.22B | 2.16B | 2.00B | 2.25B | 1.36B | 2.00B | 1.86B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20B | 2.40B | 0.59B | 4.64B | 6.47B | | | | 3.31B | | | | 5.28B | | | | 4.23B | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.69B | -0.86B | 0.35B | 0.28B | -0.55B | -0.32B | -0.48B | -2.42B | -0.47B | -0.50B | -0.67B | 0.61B | -0.53B | -0.20B | -0.78B | -0.81B | 1.54B | -0.97B | -2.84B |