|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 1.15B | 0.31B | 0.47B | 0.51B | 0.58B | 0.15B | -0.06B | -2.82B | 0.32B | 0.25B | -1.03B | 0.37B | 0.45B | 0.40B | 0.48B | 1.19B | 0.91B | 0.10B | 0.44B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | -0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.03B | -0.01B | 0.02B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | 1.59B | 0.75B | 0.92B | 0.88B | 1.07B | -1.13B | -0.35B | 0.60B | 0.86B | 0.66B | 0.61B | 0.79B | 1.04B | 0.83B | 0.86B | 1.01B | 1.36B | 0.31B | 0.77B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.52B | -0.73B | -0.03B | 0.10B | 0.49B | -0.87B | -0.14B | -0.03B | 0.08B | -0.44B | 0.08B | 0.08B | 0.47B | -0.64B | -0.12B | 0.32B | 0.55B | -0.38B | -0.21B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | 0.03B | -0.57B | -0.48B | -0.34B | 0.55B | -0.01B | 0.04B | 0.19B | 0.65B | 0.26B | 0.30B | 0.13B | 0.27B | -0.21B | 0.02B | -0.07B | 0.39B | -0.19B | -0.49B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.34B | -0.15B | 0.13B | -0.17B | -0.01B | -0.39B | -0.06B | -0.40B | -0.09B | -0.39B | 0.18B | -0.00B | 0.24B | -0.15B | -0.07B | 0.12B | 0.17B | -0.05B | 0.18B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.11B | 0.10B | -0.03B | -0.01B | 0.16B | -0.09B | 0.08B | 0.04B | 0.10B | -0.22B | 0.03B | 0.09B | 0.09B | -0.22B | -0.03B | -0.06B | 0.19B | 0.28B | -0.07B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.11B | 0.11B | 0.18B | 0.12B | 0.12B | 0.10B | -0.02B | 0.10B | 0.12B | 0.12B | -0.25B | 0.13B | 0.24B | 0.16B | 0.20B | 0.38B | 0.29B | 0.04B | 0.18B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 1.72B | 0.00B | 0.64B | 0.44B | 1.86B | -0.56B | -0.27B | 0.13B | 1.36B | 0.49B | 0.87B | 1.38B | 1.63B | 0.41B | 0.43B | 0.83B | 1.76B | 0.81B | 0.21B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.29B | 0.23B | 0.23B | 0.25B | 0.33B | 0.30B | 0.27B | 3.23B | 0.29B | 0.25B | 1.69B | 0.22B | 0.26B | 0.26B | 0.23B | 0.22B | 0.23B | 0.22B | 0.21B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.08B | -0.09B | -0.11B | -0.10B | -0.14B | -0.09B | -0.08B | -0.08B | -0.07B | -0.04B | -0.07B | -0.05B | -0.06B | -0.07B | -0.06B | -0.05B | -0.09B | 0.61B | -0.47B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06B | 0.02B | 1.55B | 2.24B | -5.59B | -0.04B | 0.23B | -0.23B | -0.17B | -0.02B | -0.13B | -0.56B | -0.03B | -0.01B | 0.12B | -1.12B | 0.33B | -0.54B | 0.20B | -0.40B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.06B | 0.14B | -0.62B | 0.19B | 0.10B | -0.20B | -0.13B | 0.46B | -0.10B | -0.06B | 0.11B | -0.30B | 0.29B | -0.06B | -0.01B | 0.13B | 0.07B | -0.10B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | -0.09B | 0.06B | 0.02B | -0.03B | -0.02B | -0.00B | 0.00B | 0.19B | -0.08B | 0.05B | -0.03B | 0.03B | -0.04B | -0.01B | 0.23B | -0.07B | -0.09B | -0.20B | -0.04B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29B | -0.55B | 0.83B | -1.48B | -0.50B | -0.37B | -0.07B | -0.67B | 0.47B | 0.35B | -0.82B | -0.53B | -0.41B | -0.51B | -0.07B | -0.36B | -0.12B | -0.94B | -0.25B | -0.98B |
|
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 | -0.38B | | -0.42B | -0.01B | -0.39B | | -0.44B | -0.00B | -0.42B | | -0.44B | -0.00B | -0.42B | | -0.50B | -0.00B | -0.50B | | -0.54B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.00B | 0.06B | 0.31B | 0.25B | -0.23B | 0.00B | 0.05B | -0.01B | -0.29B | 0.14B | -0.07B | -0.12B | 0.26B | -0.40B | -0.08B | -0.09B | -0.15B | 0.15B | 0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.86B | 2.44B | 1.71B | -5.40B | 0.15B | -0.40B | -1.12B | 0.42B | 0.78B | -0.32B | -0.29B | 0.82B | 0.61B | 0.07B | -1.13B | 0.95B | 0.13B | 0.92B | -1.13B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01B | 5.25B | 5.79B | 7.84B | 8.89B | 3.43B | 3.68B | 3.25B | 2.07B | 2.53B | 3.39B | 2.98B | 2.76B | 3.47B | 4.11B | 4.61B | 3.54B | 4.54B | 4.81B | 5.59B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | 1.80B | 0.09B | 0.75B | 0.55B | 2.00B | -0.47B | -0.20B | 0.21B | 1.43B | 0.53B | 0.93B | 1.43B | 1.69B | 0.48B | 0.49B | 0.89B | 1.85B | 0.20B | 0.68B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.17B | 0.84B | -0.84B | -0.06B | 1.49B | -0.63B | -0.95B | 0.60B | 1.71B | -0.33B | 0.34B | 0.98B | 1.12B | 0.34B | 0.07B | 0.71B | 0.81B | 0.56B | -0.78B |