|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.48B | 0.73B | 0.44B | 0.44B | 0.34B | 0.59B | 0.54B | 0.55B | 0.65B | 0.77B | 0.75B | 0.74B | 0.77B | 0.85B | 0.63B | 0.99B | 1.08B | 1.13B | 0.86B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | -0.20B | -0.04B | 0.17B | 0.06B | -0.10B | -0.09B | 0.34B | -0.18B | -0.04B | -0.10B | 0.26B | 0.02B | -0.08B | -0.10B | 0.28B | -0.16B | -0.07B | -0.13B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | 0.49B | -0.00B | -0.01B | -0.44B | 1.00B | 0.01B | -0.48B | 0.48B | 0.01B | | -0.00B | -0.66B | 0.67B | 0.02B | 0.03B | 0.01B | 0.03B | 0.03B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84B | 1.29B | 1.20B | 0.43B | 0.97B | 1.52B | 1.08B | 0.87B | -0.05B | 1.77B | 1.63B | 1.10B | 1.26B | 1.68B | 1.87B | 0.98B | 1.29B | 1.84B | 1.81B | 1.04B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.06B | 0.09B | 0.08B | 0.09B | 0.09B | 0.07B | 0.14B | 0.11B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.22B | 0.01B | -0.03B | 0.33B | 0.33B | -0.03B | 0.08B | 0.40B | 0.36B | -0.17B | -0.14B | 0.41B | 0.34B | -0.12B | -0.21B | 0.45B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.77B | 0.31B | 0.45B | 0.56B | 0.65B | 0.54B | 0.76B | -0.03B | 0.55B | 0.54B | 0.87B | 1.04B | 0.62B | 0.53B | 1.11B | 0.67B | 0.38B | 0.11B | 0.86B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65B | 0.53B | -0.57B | 0.03B | 0.32B | -0.26B | 0.06B | 0.41B | 0.09B | -0.34B | 0.05B | 0.41B | 0.04B | -0.21B | 0.03B | 0.12B | 0.41B | -0.37B | 0.13B | 0.70B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | -0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.11B | -0.44B | 0.07B | 0.07B | 0.05B | 0.16B | 0.10B | 0.05B | 0.08B | 0.07B | 0.03B | 0.07B | 0.04B | 0.10B | 0.06B | 0.06B | 0.05B | 0.12B | 0.07B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00B | 2.90B | -0.10B | 0.26B | 2.60B | 1.50B | 2.18B | 0.18B | 0.60B | 0.80B | 0.71B | -0.88B | 2.30B | 1.50B | -0.23B | -0.73B | 1.70B | 1.60B | 10.31B | -0.16B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -1.17B | -0.72B | 0.13B | 0.26B | -1.09B | -0.57B | -0.45B | 0.50B | -1.32B | -1.17B | -0.43B | -0.89B | -1.09B | -1.36B | -0.40B | -0.74B | -1.31B | -1.30B | -0.33B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.00B | -0.04B | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67B | -0.03B | -0.62B | -0.59B | -1.19B | -0.48B | -0.46B | -0.55B | -0.46B | -0.49B | -0.45B | -0.53B | -0.48B | -0.52B | -0.55B | -0.61B | -0.54B | -0.54B | -0.54B | -0.66B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.12B | -0.34B | 0.13B | -0.12B | 0.01B | 0.49B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.54B | 0.01B | 0.01B | 0.01B | 0.58B | 0.01B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.01B | -0.00B | | -0.01B | -0.01B | 0.00B | -0.01B | 0.01B | -0.00B | | | -0.00B | 0.00B | -0.02B | 0.01B | -0.00B | 0.01B | 0.00B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.09B | -0.06B | -0.03B | 0.04B | -0.06B | 0.06B | -0.13B | 0.00B | -0.04B | 0.01B | 0.13B | -0.11B | 0.07B | -0.05B | -0.02B | 0.00B | -0.01B | -0.03B | 0.04B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 1.25B | 1.16B | 0.40B | 0.93B | 1.48B | 1.03B | 0.82B | -0.10B | 1.72B | 1.56B | 1.05B | 1.20B | 1.62B | 1.90B | 0.95B | 1.25B | 1.79B | 1.76B | 1.01B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.09B | -0.13B | -0.03B | 0.05B | -0.05B | 0.06B | -0.12B | -0.01B | -0.04B | 0.01B | 0.13B | -0.11B | 0.07B | -0.03B | -0.02B | 0.01B | -0.02B | -0.03B | 0.05B |