|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.27B | 0.29B | 0.31B | 0.26B | 0.28B | 0.31B | 0.36B | 0.26B | 0.33B | 0.32B | 0.38B | 0.28B | 0.35B | 0.32B | 0.39B | 0.32B | 0.34B | 0.35B | 0.41B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.09B | -0.02B | 0.02B | 0.03B | 0.09B | 0.01B | 0.02B | 0.02B | 0.09B | 0.07B | 0.02B | 0.02B | 0.08B | -0.01B | 0.05B | 0.04B | 3.75B | -0.03B | 0.02B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 1.74B | -0.60B | 0.64B | 0.60B | 1.69B | | 0.68B | 0.70B | 2.09B | | 0.57B | 0.60B | 2.14B | | 0.85B | 0.58B | 2.21B | | 0.80B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.10B | 0.02B | -0.02B | -0.03B | -0.32B | | -0.03B | 0.16B | 0.11B | | -0.10B | -0.03B | 0.18B | | 0.05B | -0.10B | 0.03B | | 0.04B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.67B | 1.96B | 2.04B | 2.01B | 1.84B | 2.17B | 2.42B | 2.19B | 1.81B | 2.14B | 2.18B | 2.07B | 1.74B | 2.27B | 2.40B | 2.36B | 2.10B | 2.17B | 2.51B | 2.74B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.08B | -0.03B | 0.03B | 0.03B | 0.09B | -0.03B | 0.03B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.04B | -0.01B | 0.01B | 0.02B | 0.05B | -0.02B | 0.01B | 0.01B | 0.04B | -0.01B | 0.01B | 0.01B | 0.05B | -0.01B | 0.02B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.27B | 0.29B | 0.31B | 0.26B | 0.28B | | 0.36B | 0.26B | 0.33B | | 0.38B | 0.28B | 0.35B | | 0.39B | 0.32B | 0.34B | | 0.41B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.61B | -1.82B | 5.55B | -0.68B | -0.65B | -1.99B | 5.81B | -0.67B | -0.70B | -2.09B | 6.34B | -0.79B | -0.78B | -2.48B | 7.54B | -1.03B | -1.07B | -3.14B | 9.49B | -1.10B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.10B | 0.31B | -0.04B | -0.05B | -0.12B | 0.39B | -0.03B | -0.03B | -0.09B | 0.29B | -0.03B | -0.04B | -0.10B | 0.31B | -0.04B | -0.05B | -0.16B | 0.45B | -0.03B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70B | | -0.78B | 2.53B | -0.85B | | -0.96B | 2.58B | | | 0.22B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.67B | -1.99B | 0.53B | -0.72B | -0.72B | -2.23B | 0.50B | -0.70B | -0.75B | -2.23B | 0.89B | -0.85B | -0.84B | -2.64B | 0.35B | -0.99B | -1.09B | -2.92B | 1.14B | -1.00B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.12B | 0.18B | -0.03B | -0.04B | -0.11B | 0.17B | -0.03B | -0.04B | -0.10B | -0.54B | -0.04B | -0.04B | -0.11B | -0.67B | -0.03B | -0.06B | -0.17B | 0.27B | -0.03B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.22B | -0.28B | 0.27B | 0.10B | 0.71B | -0.26B | 0.29B | 0.16B | 0.56B | -0.54B | 0.23B | 0.23B | 0.69B | -0.36B | 0.35B | 0.32B | 0.84B | -0.45B | 0.19B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.04B | 0.54B | -0.02B | -0.01B | -0.04B | 0.84B | -0.02B | -0.01B | -0.05B | 0.90B | -0.02B | -0.02B | -0.06B | 0.18B | -0.02B | -0.01B | -0.04B | 0.97B | -0.02B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.00B | | 0.01B | 0.03B | -0.01B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | 0.01B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.23B | -0.30B | -0.07B | 0.18B | -0.02B | 0.20B | -0.29B | 0.27B | 0.10B | 0.42B | -0.48B | -0.04B | -0.01B | 0.25B | -0.48B | 0.20B | -0.21B | 0.12B | -0.02B | -0.01B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 1.82B | -5.55B | 0.68B | 0.65B | 1.99B | -5.81B | 0.67B | 0.70B | 2.09B | -6.34B | 0.79B | 0.78B | 2.48B | -7.54B | 1.03B | 1.07B | 3.14B | -9.49B | 1.10B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.38B | -1.77B | 0.25B | -0.46B | -0.62B | -1.51B | 0.24B | -0.41B | -0.60B | -1.68B | 0.35B | -0.62B | -0.61B | -1.95B | -0.01B | -0.65B | -0.77B | -2.08B | 0.69B | -0.81B |