|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 274.81B | 0.29B | 0.29B | 0.29B | 277.84B | 0.28B | 0.31B | 0.31B | 309.17B | 387.07B | 428.38B | 321.82B | -114.28B | 0.31B | 0.30B | -102.74B | -926.66B | 0.32B | 0.32B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.02B | -0.03B | -0.02B | -0.01B | -0.01B | -0.04B | -0.02B | -0.04B | 0.00B | -0.01B | 0.01B | 0.01B | 0.02B | -0.00B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.03B | 0.04B | -0.00B | -0.00B | -0.00B | -0.06B | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.11B | -0.01B | -0.02B | -0.04B | -0.02B | -0.02B | -0.02B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.17B | -0.01B | -0.02B | -0.03B | -0.09B | 0.08B | | 0.12B | | 12.23B | | | | 19.60B | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.42B | 0.38B | 0.37B | 0.33B | 374.83B | 0.45B | 0.35B | 0.30B | 0.37B | 423.97B | 372.54B | 363.16B | 0.36B | 0.46B | 0.31B | 0.33B | 0.48B | 0.63B | 0.33B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 8.29B | -0.01B | -0.02B | -0.08B | 2.12B | 2.16B | 2.33B | -0.06B | 2.20B | 0.05B | -0.04B | -0.05B | 2.25B | 0.03B | -0.09B | 13.85B | 2.54B | 13.56B | 2.58B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.12B | 0.11B | 0.11B | 0.12B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -29.32B | -0.03B | -0.03B | -0.03B | -25.70B | -0.02B | -0.02B | -20.38B | 63.22B | -0.02B | -0.02B | -26.02B | 64.49B | -0.02B | -0.02B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | 0.00B | | 0.93B | -0.94B | -0.93B | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -31.24B | -0.02B | -0.02B | -0.03B | -35.78B | -0.03B | -0.03B | -29.66B | 88.48B | -0.02B | -0.03B | -28.60B | 86.85B | -0.03B | -0.03B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.01B | | -0.04B | | -0.56B | 36.49B | -0.02B | -1.09B | -1.33B | 1,155.79B | -0.08B | -0.01B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | | 19.63B | | | | -98.59B | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.06B | -0.00B | -0.02B | 0.00B | 0.08B | -0.02B | 0.00B | 0.02B | -0.00B | 0.02B | -0.00B | -0.00B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.06B | -0.16B | -0.10B | -0.39B | -66.79B | -0.14B | -0.07B | -0.13B | -69.37B | -0.11B | -0.07B | | | -0.08B | -1.15B | | | -0.14B | -0.08B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.01B | -0.07B | 0.04B | 0.04B | -0.03B | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | -0.13B | -727.92B | -0.31B | -0.12B | -241.52B | -0.08B | -366.03B | -113.61B | -450.25B | -745.90B | -373.98B | -519.37B | 31.59B | 0.13B | 0.08B | 0.05B | -0.45B | -0.63B | -0.14B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | 0.02B | 0.02B | -0.03B | -0.03B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | -0.02B | -0.04B | -0.01B | 22.35B | 0.02B | 0.01B | -0.03B | -21.66B | -0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.34B | -371.64B | -0.07B | -0.22B | | 594.61B | 0.08B | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.44B | 0.42B | 0.40B | 0.36B | 404.16B | 0.48B | 0.38B | 0.33B | 26.07B | 423.99B | 372.56B | 383.54B | -62.85B | 0.48B | 0.32B | 26.35B | -64.01B | 0.64B | 0.35B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.24B | -0.36B | -0.03B | -0.18B | 66.52B | 0.22B | -365.76B | -113.43B | -519.25B | -322.03B | -1.51B | -156.21B | 31.95B | 0.51B | -0.77B | 0.38B | 0.03B | -0.15B | 0.10B |