|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 1.11B | 3.14B | 1.05B | 0.98B | 1.12B | -0.02B | 0.47B | 1.05B | 0.77B | 0.97B | 0.62B | 0.61B | 0.64B | 0.91B | 0.56B | 0.41B | 0.76B | 0.80B | 0.55B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.07B | 0.13B | 0.07B | 0.07B | 0.07B | 0.17B | 0.10B | 0.09B | 0.09B | 0.18B | 0.09B | 0.10B | 0.09B | 0.19B | 0.14B | 0.10B | 0.09B | 0.18B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.14B | -0.49B | 0.01B | -0.01B | 0.05B | 0.53B | -0.14B | -0.69B | 0.05B | -0.15B | -0.01B | 0.01B | 0.07B | -0.19B | -0.02B | -0.06B | 0.02B | 0.06B | -0.04B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.15B | 1.80B | -0.19B | -0.12B | -0.06B | -0.11B | -0.00B | -0.03B | 0.10B | 0.34B | 0.02B | -0.01B | 0.01B | 0.01B | -0.04B | -0.04B | -0.03B | 0.64B | -0.03B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.05B | -0.04B | -0.10B | -0.05B | -0.04B | -0.06B | -0.09B | -0.07B | -0.08B | -0.07B | -0.09B | -0.06B | -0.06B | -0.06B | -0.07B | -0.07B | -0.09B | -0.09B | -0.10B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.09B | 2.85B | 1.66B | 0.51B | 0.39B | 1.90B | -0.02B | 0.64B | 0.98B | 1.98B | 0.12B | 0.58B | 1.42B | 1.62B | 0.37B | 0.04B | 1.66B | 1.62B | 0.38B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.20B | 0.20B | 0.20B | 0.19B | 0.18B | 0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.20B | 0.21B | 0.21B | 0.21B | 0.20B | 0.20B | 0.31B | 0.21B | 0.21B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | -0.17B | 0.61B | -0.36B | 0.25B | -0.98B | -0.18B | -0.24B | -0.18B | 0.25B | -0.10B | -0.45B | 0.55B | 0.34B | 0.48B | -0.97B | 0.12B | 0.80B | 0.58B | -0.36B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.67B | -0.04B | 1.28B | -0.01B | -0.70B | -0.78B | -0.23B | -0.14B | 0.01B | -0.30B | 0.05B | 0.63B | 0.28B | -0.10B | 0.75B | -0.28B | 0.20B | 0.16B | 0.26B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.62B | 0.12B | 2.04B | -1.05B | -1.47B | -0.42B | -1.73B | -0.20B | 0.80B | -0.11B | -0.74B | 1.10B | 1.08B | 1.40B | -0.40B | -1.30B | 1.79B | 1.05B | 0.21B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 0.12B | 0.04B | -0.02B | -0.03B | -0.12B | 0.03B | 0.22B | 0.11B | 0.02B | -0.16B | 0.05B | -0.18B | 0.04B | 0.07B | 0.01B | -0.13B | -0.24B | -0.03B | -0.03B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47B | 0.50B | -0.22B | 0.96B | -0.47B | 1.10B | -0.48B | -0.28B | 0.40B | 0.59B | -0.65B | 0.48B | 0.08B | 0.03B | 0.47B | 0.42B | -0.58B | 0.11B | -0.22B | 0.84B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.16B | 0.17B | 0.27B | 0.18B | 0.20B | 0.12B | 0.19B | 0.13B | 0.14B | 0.13B | 0.16B | 0.12B | 0.16B | 0.15B | 0.30B | 0.18B | 0.21B | 0.20B | 0.23B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | 0.02B | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.41B | 0.27B | 0.02B | 0.00B | | 2.73B | | 0.01B | | 0.00B | | | 0.01B | 0.04B | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | | 0.00B | | | | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | -0.30B | -0.40B | -0.28B | -0.18B | -0.21B | -2.88B | -0.43B | -0.01B | -0.13B | -0.02B | -0.23B | -0.05B | -0.24B | -0.13B | -0.30B | -0.83B | 0.02B | -0.06B | -0.27B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87B | -0.78B | -1.59B | -2.28B | 0.76B | 0.73B | -1.27B | -0.93B | -0.46B | -1.07B | -0.44B | -0.71B | -0.43B | -0.83B | -1.12B | -0.43B | 0.63B | -1.54B | -0.72B | -0.67B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.23B | 0.22B | 0.27B | 0.26B | 0.26B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.28B | 0.27B | 0.27B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 0.28B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74B | 0.01B | 0.86B | -0.91B | 1.08B | 0.91B | -2.24B | -1.38B | 0.17B | -0.22B | 1.51B | -0.81B | 0.10B | 0.36B | 0.38B | -0.36B | -0.16B | 0.14B | 0.84B | -0.56B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 0.94B | 2.68B | 1.38B | 0.33B | 0.20B | 1.79B | -0.21B | 0.51B | 0.84B | 1.84B | -0.04B | 0.46B | 1.26B | 1.47B | 0.07B | -0.14B | 1.45B | 1.43B | 0.15B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74B | 0.01B | 0.86B | -0.91B | 1.08B | 0.91B | -2.24B | -1.38B | 0.17B | -0.22B | 1.51B | -0.81B | 0.10B | 0.36B | 0.38B | -0.36B | -0.16B | 0.14B | 0.84B | -0.56B |