|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.44B | -0.32B | 1.28B | 1.91B | 0.58B | 0.47B | 0.64B | 1.39B | 0.55B | 0.87B | 0.73B | 0.60B | 0.10B | 0.60B | 0.61B | 0.93B | 0.67B | 1.14B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.01B | 0.11B | -0.07B | -0.11B | 0.02B | -0.01B | -0.00B | 0.00B | 0.01B | 0.05B | 0.05B | 0.15B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.15B | 0.14B | 0.09B | -0.05B | 0.01B | -0.27B | -0.03B | -0.00B | 0.12B | -0.02B | -0.03B | -0.03B | -0.25B | -0.05B | -0.09B | -0.24B | 0.21B | -0.02B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 1.11B | 1.70B | 1.73B | -0.23B | 2.34B | 2.19B | -0.21B | 1.48B | 2.04B | 2.16B | 1.43B | 2.05B | 1.81B | 1.45B | 0.92B | 1.71B | 1.55B | 1.73B | 1.59B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.05B | -0.02B | -0.10B | -0.19B | -0.05B | -0.02B | 0.02B | -0.01B | | -0.00B | -0.08B | 0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.08B | 0.02B | -0.06B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71B | -1.08B | -1.19B | -0.97B | -1.29B | -1.01B | 0.50B | -1344.03B | -1.12B | -1.60B | -0.88B | -0.20B | 0.36B | 0.60B | | -0.60B | 0.67B | -0.19B | -0.26B | -0.83B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.66B | 8.65B | 10.09B | 9.83B | 12.79B | 15.03B | 10.36B | 9.51B | 9.58B | 10.87B | 5.22B | 10.25B | 11.29B | | 9.83B | 9.90B | 9.34B | | 7.91B | 9.73B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.84B | 0.92B | 2.10B | 0.81B | 0.89B | 1.08B | 0.82B | 0.80B | 0.89B | 0.93B | 0.89B | 0.90B | 0.89B | 0.88B | 0.92B | 0.85B | 0.96B | 0.98B | 1.07B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43B | -0.43B | 28.12B | -0.66B | -0.59B | -0.65B | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | | | | -0.37B | -0.00B | -0.01B | -0.34B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.07B | -0.09B | -0.01B | -2.46B | -0.01B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.08B | -0.26B | 0.20B | 0.01B | 0.09B | 0.03B | 0.01B | 0.00B | 0.00B | -0.94B | 0.02B | -0.86B | 0.02B | -0.00B | -0.94B | 0.01B | | 1.35B | 0.07B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.00B | 0.04B | -0.10B | -0.09B | -0.02B | -0.01B | -0.06B | -0.01B | -0.02B | -0.01B | -0.04B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | 0.01B | 0.09B | 0.00B | -0.22B | -0.01B | 0.09B | -0.01B | 0.00B | -0.09B | 0.07B | -0.07B | -0.03B | 0.03B | 0.05B | -0.02B | 0.01B | -0.00B | 0.01B | -0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.58B | -0.73B | -0.73B | -0.86B | -1.58B | -0.55B | -0.32B | -0.48B | -1.94B | -0.47B | -0.50B | -0.67B | -0.86B | -0.53B | -0.20B | -0.78B | -1.10B | 1.54B | -0.97B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.20B | -0.20B | -0.20B | -0.43B | -0.25B | -0.25B | -0.23B | -0.27B | -0.26B | -0.27B | -0.28B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.04B | 0.05B | -0.01B | -0.07B | 0.09B | -0.01B | -0.01B | -0.06B | 0.04B | -0.05B | 0.04B | 0.02B | -0.03B | 0.57B | -0.01B | -0.09B | 0.03B | -0.05B | 0.18B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.15B | 0.76B | 0.68B | 0.42B | 0.23B | 0.76B | -1.83B | 0.09B | -0.68B | 0.71B | 0.13B | 0.55B | -0.04B | -0.01B | -0.23B | -0.15B | -0.48B | 0.60B | -0.12B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.43B | -28.12B | 0.66B | 0.59B | 0.65B | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.58B | -0.73B | -0.73B | -0.86B | -1.58B | -0.55B | -0.32B | -0.48B | -1.94B | -0.47B | -0.50B | -0.67B | -0.86B | -0.53B | -0.20B | -0.78B | -1.10B | 1.54B | -0.97B |