|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 1.10B | 0.32B | 0.51B | 0.58B | 0.67B | 0.17B | -0.06B | -3.31B | 0.37B | 0.28B | -1.20B | 0.42B | 0.53B | 0.46B | 0.50B | 1.23B | 0.93B | 0.10B | 0.43B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | -0.02B | 0.00B | 0.00B | 0.01B | -0.01B | -0.03B | -0.01B | 0.02B | -0.03B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.19B | 0.14B | 0.14B | 0.12B | -0.02B | | | 0.80B | 0.28B | | 1.21B | 0.96B | 0.90B | | 1.39B | 0.31B | 0.76B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 1.53B | 0.76B | 0.98B | 1.01B | 1.24B | -1.28B | -0.40B | 0.71B | 1.00B | 0.74B | 0.70B | 0.90B | 1.21B | 0.96B | 0.90B | 1.04B | 1.39B | 0.61B | 0.76B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42B | 0.03B | -0.58B | -0.51B | -0.39B | 0.64B | -0.01B | 0.04B | 0.23B | 0.75B | 0.30B | 0.35B | 0.15B | 0.31B | -0.25B | 0.02B | -0.07B | 0.40B | -0.19B | -0.49B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.33B | -0.15B | 0.14B | -0.20B | -0.01B | -0.45B | -0.06B | -0.47B | -0.10B | -0.44B | 0.21B | -0.00B | 0.28B | -0.17B | -0.07B | 0.12B | 0.17B | -0.05B | 0.17B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.10B | 0.11B | -0.03B | -0.01B | 0.19B | -0.10B | 0.09B | 0.04B | 0.11B | -0.25B | 0.03B | 0.10B | 0.10B | -0.25B | -0.03B | -0.06B | 0.19B | 0.28B | -0.07B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.10B | 0.11B | 0.19B | 0.14B | 0.14B | 0.12B | -0.02B | 0.11B | 0.14B | 0.14B | -0.29B | 0.15B | 0.28B | 0.19B | 0.21B | 0.40B | 0.30B | 0.04B | 0.17B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 1.65B | 0.00B | 0.68B | 0.51B | 2.16B | -0.63B | -0.31B | 0.15B | 1.57B | 0.55B | 1.01B | 1.56B | 1.90B | 0.47B | 0.45B | 0.86B | 1.79B | 0.80B | 0.20B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.28B | 0.23B | 0.24B | 0.29B | 0.38B | 0.34B | 0.31B | 3.79B | 0.33B | 0.28B | 1.96B | 0.25B | 0.31B | 0.30B | 0.24B | 0.23B | 0.24B | 0.22B | 0.21B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | -0.08B | -0.09B | -0.11B | -0.12B | -0.16B | -0.10B | -0.09B | -0.09B | -0.08B | -0.05B | -0.08B | -0.06B | -0.07B | -0.08B | -0.06B | -0.05B | -0.09B | 0.61B | -0.46B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99B | 0.02B | 1.57B | 2.38B | -6.39B | -0.05B | 0.26B | -0.26B | -0.20B | -0.02B | -0.15B | -0.65B | -0.03B | -0.01B | 0.14B | -1.18B | 0.34B | -0.55B | 0.20B | -0.39B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.06B | 0.15B | -0.71B | 0.22B | 0.11B | -0.23B | -0.16B | 0.53B | -0.11B | -0.07B | 0.12B | -0.35B | 0.34B | -0.06B | -0.01B | 0.13B | 0.07B | -0.10B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.09B | 0.06B | 0.03B | -0.03B | -0.02B | -0.00B | 0.00B | 0.22B | -0.10B | 0.06B | -0.03B | 0.04B | -0.05B | -0.01B | 0.24B | -0.07B | -0.09B | -0.20B | -0.04B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | -0.53B | 0.84B | -1.57B | -0.57B | -0.43B | -0.08B | -0.77B | 0.56B | 0.40B | -0.92B | -0.62B | -0.46B | -0.59B | -0.08B | -0.38B | -0.13B | -0.96B | -0.25B | -0.97B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | -0.00B | -0.00B | -0.34B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.37B | | -0.45B | -0.01B | -0.45B | | -0.50B | -0.00B | -0.49B | | -0.51B | -0.00B | -0.49B | | -0.52B | -0.00B | -0.51B | | -0.53B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.00B | 0.06B | 0.33B | 0.28B | -0.27B | 0.00B | 0.06B | -0.01B | -0.34B | 0.15B | -0.08B | -0.14B | 0.31B | -0.46B | -0.09B | -0.09B | -0.15B | 0.15B | 0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.82B | 2.48B | 1.82B | -6.18B | 0.17B | -0.46B | -1.28B | 0.50B | 0.90B | -0.36B | -0.34B | 0.93B | 0.71B | 0.08B | -1.19B | 0.99B | 0.13B | 0.91B | -1.12B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70B | 5.05B | 5.87B | 8.35B | 10.17B | 3.99B | 4.17B | 3.71B | 2.43B | 2.92B | 3.82B | 3.46B | 3.12B | 4.06B | 4.77B | 4.84B | 3.65B | 4.64B | 4.77B | 5.49B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71B | 1.73B | 0.09B | 0.80B | 0.63B | 2.32B | -0.53B | -0.23B | 0.24B | 1.65B | 0.60B | 1.08B | 1.62B | 1.98B | 0.55B | 0.51B | 0.92B | 1.89B | 0.20B | 0.66B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.12B | 0.85B | -0.89B | -0.07B | 1.73B | -0.72B | -1.08B | 0.71B | 1.98B | -0.37B | 0.39B | 1.11B | 1.31B | 0.39B | 0.07B | 0.73B | 0.83B | 0.56B | -0.76B |