|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56B | 0.60B | -0.34B | 0.10B | 0.26B | 0.41B | 0.43B | 0.77B | -1.22B | 0.03B | 0.41B | -0.18B | -0.05B | 0.15B | -0.01B | 0.01B | 0.02B | -0.02B | 0.09B | -0.03B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | 0.88B | 1.91B | 0.37B | 0.06B | 0.61B | 0.85B | -0.41B | -0.93B | 0.03B | 1.88B | -0.64B | -0.05B | -0.41B | -0.02B | -0.03B | -0.10B | -0.06B | 0.18B | -0.04B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | -0.49B | 0.34B | -0.24B | 0.78B | -0.39B | -7.20B | -1.10B | 1.35B | 0.06B | -0.84B | 2.41B | 0.89B | 0.70B | 0.29B | 0.12B | 0.31B | 0.36B | -1.10B | 0.21B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03B | 1.46B | 0.68B | -0.92B | 0.49B | 1.85B | 4.50B | 0.15B | 0.07B | 1.82B | 2.56B | 1.63B | 0.96B | 0.83B | 2.40B | 1.54B | 2.35B | 2.37B | 2.29B | 1.82B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.27B | -0.12B | 0.92B | 0.14B | 0.14B | -0.85B | 0.14B | 0.10B | 0.09B | 0.10B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.46B | 0.23B | 0.40B | 0.38B | 0.35B | -0.28B | 0.37B | 0.03B | 0.20B | 0.20B | 0.20B | 0.20B | 0.22B | 0.21B | 0.21B | 0.22B | 0.21B | 0.22B | 0.23B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.07B | 0.35B | 0.61B | 0.57B | 1.40B | -0.71B | -0.54B | 0.88B | -0.23B | 0.10B | -0.26B | 0.31B | 0.70B | 0.33B | 0.33B | 0.83B | 0.11B | 1.17B | 0.71B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | -0.15B | -0.88B | 0.73B | 1.14B | 0.35B | -1.25B | 1.27B | -0.61B | 0.53B | 0.12B | 0.50B | 0.70B | 0.21B | 0.11B | 0.72B | 0.67B | 0.39B | 0.19B | 0.53B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | -0.37B | -0.22B | -0.29B | 1.40B | 0.59B | -0.06B | -0.20B | 0.39B | 0.54B | -0.01B | 0.17B | 0.25B | 0.13B | 0.13B | 0.71B | 0.79B | 0.00B | 0.49B | 0.67B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.08B | 0.03B | -0.05B | -0.05B | -0.05B | -0.02B | -0.05B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.05B | -0.07B | -0.05B | -0.05B | -0.05B | -0.07B | -0.05B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48B | 1.61B | 0.21B | -0.09B | 0.57B | -0.71B | -0.19B | -0.18B | 0.80B | 0.14B | 0.47B | 0.06B | -0.21B | 0.26B | 0.96B | 0.27B | -0.40B | -0.06B | 0.06B | -0.08B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.30B | 0.22B | 0.24B | 0.31B | 0.25B | -0.14B | 0.30B | 0.09B | 0.22B | 0.25B | 0.20B | 0.29B | 0.27B | 0.27B | 0.21B | 0.33B | 0.31B | 0.43B | 0.33B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.02B | 0.02B | 0.03B | 0.04B | 0.09B | -0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.04B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.01B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | 0.04B | | | 0.03B | | | | | | | | 0.13B | 0.01B | 0.10B | 0.25B | 0.01B | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 1.25B | -7.40B | -0.41B | 0.53B | -0.11B | -8.11B | -3.07B | 0.62B | 9.49B | 1.97B | 2.61B | 0.12B | 0.44B | -1.62B | 0.00B | -0.00B | | | -0.04B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 2.48B | 0.29B | 0.65B | 2.02B | 0.22B | 2.73B | 1.97B | 2.61B | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 1.39B | 22.91B | -0.44B | 1.85B | 0.19B | 0.68B | 1.27B | -1.44B | 2.45B | 5.41B | -1.11B | -0.88B | 1.09B | 0.34B | -0.32B | -0.53B | -0.47B | 0.17B | -0.88B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.10B | -0.24B | -0.03B | -0.02B | -0.62B | 8.63B | 0.09B | 0.13B | 0.08B | 1.60B | -0.10B | 0.00B | 1.24B | -0.15B | | 0.14B | -0.07B | 0.05B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.40B | -0.39B | -32.85B | -1.46B | -1.68B | -1.99B | -8.41B | -5.23B | -1.12B | -1.87B | -0.40B | -0.20B | -2.89B | -1.46B | -2.08B | -2.28B | -3.21B | -0.37B | -2.83B | -2.83B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.18B | 0.20B | 0.15B | 0.15B | 0.09B | 0.09B | 0.31B | 0.31B | 0.31B | 0.30B | 0.39B | 0.38B | 0.38B | 0.38B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.10B | -0.08B | -0.07B | -0.19B | -0.36B | 0.25B | 0.07B | 0.01B | -0.17B | 0.21B | -0.06B | -0.08B | 0.09B | -0.14B | 0.08B | 0.10B | 0.00B | 0.01B | -0.06B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.10B | 2.18B | -9.34B | -2.53B | 0.65B | -0.85B | 4.97B | -5.22B | 0.96B | 0.28B | 4.64B | 1.53B | -6.34B | 1.62B | -0.69B | -1.01B | -1.39B | 1.53B | -0.23B | -1.98B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30B | 1.17B | 0.46B | -1.16B | 0.18B | 1.60B | 4.64B | -0.14B | -0.02B | 1.60B | 2.31B | 1.43B | 0.66B | 0.56B | 2.14B | 1.33B | 2.02B | 2.06B | 1.86B | 1.49B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.12B | 2.46B | -9.27B | -2.83B | 0.66B | 0.05B | -3.23B | -3.80B | -2.49B | 2.41B | 7.58B | 0.32B | -2.81B | 0.46B | 0.67B | -1.06B | -1.39B | 1.52B | -0.37B | -1.88B |