|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 0.18B | -0.53B | 0.31B | 0.22B | 0.23B | -0.08B | 0.38B | 0.20B | 0.23B | -0.29B | 0.25B | 0.26B | 0.88B | 0.26B | 0.26B | 0.80B | 0.19B | 0.74B | 0.33B | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | 0.18B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | | | 0.06B | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.00B | | 0.08B | 0.08B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | -0.14B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | 0.51B | -0.48B | 0.11B | 0.13B | 0.14B | -0.37B | | | 0.10B | -0.31B | -0.02B | 0.30B | 0.07B | 0.01B | 0.22B | -0.00B | -0.03B | 0.05B | -0.07B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | 0.33B | -0.31B | -0.20B | 0.33B | 0.09B | -0.14B | | | 0.04B | 0.03B | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | -0.03B | 0.02B | 0.04B | 0.02B | 0.03B | 0.08B | | | 0.07B | 0.00B | 0.06B | -0.02B | 0.08B | 0.01B | -0.09B | 0.02B | -0.16B | -0.02B | 0.00B | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | 0.09B | -0.09B | -0.04B | 0.11B | 0.03B | -0.22B | | | -0.30B | -0.03B | 0.06B | 0.00B | 0.13B | 0.10B | -0.27B | 0.21B | -0.15B | -0.28B | -0.08B | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | 0.12B | -0.12B | -0.18B | 0.34B | 0.02B | -0.28B | | | -0.07B | 0.08B | 0.02B | 0.03B | 0.05B | 0.01B | -0.02B | 0.00B | -0.06B | -0.08B | -0.03B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | 0.05B | | | | 0.08B | | | | -0.19B | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 0.87B | -0.82B | 0.04B | 0.25B | 0.19B | 0.34B | | | 0.23B | 0.19B | 0.15B | 0.26B | 0.67B | 0.11B | 0.19B | 0.47B | -0.19B | 0.38B | 0.12B | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | | 0.00B | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 0.29B | 3.83B | 4.21B | -0.05B | -3.88B | 4.26B | 4.20B | -4.17B | 0.06B | 4.64B | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 0.10B | 1.05B | 1.07B | 0.02B | 0.05B | 1.18B | 1.21B | | 0.06B | 1.40B | 0.06B | 1.40B | 0.19B | 0.06B | | 0.19B | 0.08B | 0.25B | 0.09B | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | 0.02B | -0.02B | 0.02B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 0.05B | -0.05B | -0.02B | 0.05B | 0.01B | -0.04B | | | -0.06B | 0.04B | 0.00B | 0.02B | 0.03B | 0.02B | -0.06B | 0.05B | -0.02B | -0.07B | -0.03B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.07B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | -0.02B | | | -0.02B | 0.01B | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 3.71B | 0.11B | -0.45B | 0.98B | 0.08B | -1.31B | | | -0.80B | -0.12B | 1.98B | 0.09B | 2.43B | 0.12B | -0.51B | 0.75B | -0.29B | -0.44B | -0.13B | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.01B | -0.01B | -0.01B | 0.03B | -0.00B | 0.00B | | | -0.05B | 0.01B | -0.10B | 0.12B | 0.18B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 1.24B | -1.17B | -0.05B | 0.21B | -0.01B | -0.33B | | | -0.04B | -0.15B | 1.67B | -0.10B | 1.76B | 0.02B | -0.21B | 0.09B | -0.06B | -0.27B | -0.12B | |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | 0.10B | 0.02B | | 0.38B | -0.54B | -0.32B | -0.13B | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | -0.08B | 0.08B | | | | -0.01B | | | -0.01B | 0.01B | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | 0.09B | -0.09B | 0.90B | -0.77B | | 0.13B | | | -0.21B | 0.33B | 0.79B | -0.71B | 0.96B | 1.04B | -1.18B | 0.66B | 0.66B | 0.88B | 0.70B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | 0.07B | -0.06B | 0.14B | -0.05B | -0.00B | 0.03B | | | -0.05B | 0.07B | 0.01B | -0.08B | -0.10B | -0.03B | 0.05B | 0.03B | 0.02B | 0.06B | 0.02B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83B | -1.72B | 1.84B | 0.01B | -0.27B | 0.29B | -0.48B | -0.06B | -0.01B | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | 0.94B | | 1.22B | | | | | | | | 0.95B | | 1.05B | 1.09B | | 1.01B | 1.18B | 1.14B | 0.82B | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 0.87B | -0.82B | 0.04B | 0.25B | 0.19B | 0.34B | | | 0.23B | 0.19B | 0.15B | 0.26B | 0.67B | 0.11B | 0.19B | 0.47B | -0.19B | 0.38B | 0.12B | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 5.82B | -1.88B | -0.46B | 1.43B | 0.27B | -1.29B | | | -0.60B | -0.07B | 3.80B | 0.25B | 4.86B | 0.25B | -0.53B | 1.31B | -0.54B | -0.32B | -0.13B | |