|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.42B | 0.34B | 0.58B | 0.48B | 0.51B | 0.80B | 0.59B | 0.69B | 0.97B | 0.89B | 0.76B | 0.92B | 1.20B | 0.99B | 0.86B | 1.05B | 0.79B | 0.76B | 0.57B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.05B | 0.06B | 0.09B | 0.09B | 0.08B | 0.09B | 0.11B | 0.08B | 0.07B | 0.09B | 0.10B | 0.09B | 0.09B | 0.12B | 0.09B | 0.09B | 0.06B | 0.12B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.20B | 0.00B | -0.18B | -0.13B | -0.09B | -0.16B | -0.09B | -0.10B | -0.16B | -0.17B | -0.02B | -0.18B | -0.33B | -0.12B | -0.04B | -0.18B | -0.37B | -0.35B | -0.06B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.02B | | 0.04B | 0.02B | -0.06B | 0.00B | 0.03B | -0.03B | | -0.00B | 0.02B | -0.02B | 0.04B | -0.00B | 0.02B | 0.10B | -0.10B | 0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.01B | | | | 0.01B | | | | | 0.01B | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 0.68B | 1.34B | 0.81B | 0.99B | 1.18B | 1.63B | 1.13B | 0.88B | 1.56B | 1.59B | 0.83B | 1.34B | 2.24B | 2.22B | 0.65B | 1.67B | 1.80B | 1.94B | 0.60B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.50B | 0.48B | 0.49B | 0.48B | 0.45B | 0.43B | 0.43B | 0.43B | 0.39B | 0.38B | 0.37B | 0.37B | 0.34B | 0.33B | 0.33B | 0.34B | 0.32B | 0.31B | 0.31B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.30B | 0.30B | 0.31B | 0.33B | 0.34B | 0.34B | 0.35B | 0.36B | 0.38B | 0.39B | 0.40B | 0.41B | 0.43B | 0.42B | 0.44B | 0.46B | 0.47B | 0.49B | 0.51B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.14B | 0.06B | 0.06B | 0.30B | 0.16B | 0.25B | -0.26B | 0.12B | 0.01B | 0.10B | -0.00B | 0.18B | -0.04B | 0.03B | 0.15B | 0.13B | -0.17B | 0.01B | -0.11B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | -0.07B | 0.21B | -0.08B | 0.19B | -0.01B | 0.41B | -0.34B | -0.24B | 0.27B | 0.25B | -0.46B | 0.01B | 0.58B | 0.29B | -0.45B | 0.17B | 0.39B | 0.76B | -0.61B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.32B | 0.35B | 0.33B | 0.39B | 0.43B | 0.33B | 0.34B | 0.34B | 0.35B | 0.35B | 0.42B | 0.35B | 0.40B | 0.40B | 0.34B | 0.48B | 0.51B | 0.44B | 0.46B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | 0.04B | 0.03B | | | 0.23B | 0.00B | | | | | | | | | 0.19B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.00B | 0.35B | | 0.67B | 0.01B | 0.31B | | | | 0.01B | | | | | 0.32B | 0.02B | | 0.45B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.02B | 0.06B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.00B | | 0.01B | 0.00B | 0.03B | 0.00B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.03B | 0.02B | 0.00B | | 0.01B | 0.01B | | | | 0.01B | 0.00B | 0.01B | 0.04B | 0.01B | | 0.47B | 0.01B | 0.21B | 0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.27B | -0.67B | -0.10B | -1.06B | -0.37B | -0.58B | -0.31B | -0.30B | -0.10B | -0.36B | -0.40B | -0.81B | -0.53B | -0.66B | -0.93B | -0.34B | -0.63B | -0.62B | -0.20B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | 0.01B | -0.03B | -0.00B | -0.00B | 0.08B | | -0.00B | 0.00B | -0.00B | 0.00B | 0.02B | -0.02B | 0.02B | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16B | 0.83B | 1.26B | 0.70B | 0.49B | 0.26B | 0.17B | 2.07B | 1.09B | 2.03B | 0.38B | 2.74B | 0.45B | 2.95B | 0.64B | 0.78B | 2.90B | 2.07B | 0.75B | 0.41B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69B | 1.10B | 1.37B | 1.09B | 0.52B | 1.33B | 0.37B | 0.42B | 0.55B | 0.67B | 1.36B | 0.99B | 0.47B | 3.21B | 0.73B | 0.95B | 1.41B | 0.99B | 0.60B | 0.63B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10B | 0.34B | 0.35B | 0.22B | 0.65B | 1.15B | -0.18B | -0.78B | 0.01B | -1.26B | 0.58B | -0.48B | 1.02B | -0.19B | -0.07B | 2.70B | -0.77B | -0.76B | -1.54B | 0.11B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | | | | 0.48B | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.05B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | -0.04B | 0.01B | 0.01B | -0.02B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | -0.03B | | | | 0.02B | -0.02B | 0.01B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82B | -0.10B | -0.43B | -1.08B | 0.32B | -0.44B | -1.28B | -1.15B | -0.60B | -1.29B | -1.32B | -0.19B | -0.93B | -1.07B | -1.98B | 0.63B | -1.79B | -1.37B | -1.30B | -0.92B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.05B | 0.04B | 0.02B | 0.00B | -0.03B | 0.04B | -0.02B | 0.01B | 0.04B | -0.06B | 0.03B | 0.07B | -0.01B | 0.01B | -0.03B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.31B | 0.23B | -0.37B | 0.23B | 0.31B | -0.18B | -0.32B | -0.02B | 0.15B | -0.04B | 0.23B | -0.39B | 0.67B | -0.48B | 0.38B | -0.40B | -0.20B | 0.04B | -0.55B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 0.36B | 1.00B | 0.48B | 0.60B | 0.75B | 1.30B | 0.79B | 0.54B | 1.20B | 1.24B | 0.41B | 0.99B | 1.84B | 1.82B | 0.31B | 1.19B | 1.30B | 1.50B | 0.14B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.32B | 0.24B | -0.36B | 0.25B | 0.36B | -0.23B | -0.33B | -0.02B | 0.18B | -0.08B | 0.24B | -0.39B | 0.63B | -0.42B | 0.35B | -0.47B | -0.20B | 0.02B | -0.53B |