|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 1.52B | -0.01B | 0.93B | 0.69B | 1.19B | -0.01B | 1.25B | 0.97B | 0.84B | -0.52B | 0.76B | 0.69B | 0.50B | -0.65B | 1.28B | 0.56B | 0.22B | -0.76B | 1.20B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.17B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.08B | 0.04B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.05B | 0.05B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | -0.20B | -0.07B | | | | -0.17B | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | -0.17B | 0.01B | -0.02B | 0.39B | 0.38B | -0.75B | 0.01B | 0.68B | 0.28B | -0.96B | 0.00B | 0.36B | 0.21B | -0.52B | -0.01B | 0.04B | 0.12B | -0.15B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.14B | | | 0.03B | 0.06B | 0.03B | | | 0.20B | 0.01B | 0.03B | -0.01B | -0.00B | 0.00B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 2.83B | -0.10B | 0.30B | 0.96B | 8.45B | -5.13B | 6.69B | 3.18B | 1.25B | -7.13B | 0.42B | 1.21B | 1.86B | -0.53B | 0.33B | 1.27B | 0.97B | -1.65B | 1.25B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.17B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | -0.99B | -0.01B | 1.36B | 0.37B | -1.74B | 0.07B | 1.43B | -1.70B | 0.40B | 0.21B | 1.89B | 0.17B | -1.95B | 0.56B | 1.75B | 0.04B | -1.82B | 0.59B | 1.91B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 0.27B | -0.47B | 1.09B | 0.27B | -0.41B | 0.03B | 0.75B | 0.22B | -0.11B | 0.04B | 1.49B | -0.28B | -0.32B | -0.69B | 1.01B | -0.39B | -0.97B | -0.12B | 2.72B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | 0.51B | -0.03B | -0.10B | -0.23B | 0.14B | 0.24B | -0.24B | 0.07B | 0.21B | 0.80B | -0.42B | 0.10B | -0.17B | 0.12B | 0.19B | 0.82B | 0.31B | 0.01B | 0.45B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.49B | 0.01B | 0.03B | 0.62B | -0.62B | 0.43B | 0.91B | 6.18B | 0.16B | -7.27B | -0.10B | 0.14B | -0.12B | 0.18B | 0.01B | 0.65B | -0.65B | -0.01B | -0.09B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.33B | 0.40B | 0.29B | 0.28B | 0.29B | 0.28B | 0.22B | 0.26B | 0.23B | 0.28B | 0.18B | 0.11B | 0.13B | 0.15B | 0.10B | 0.11B | 0.14B | 0.20B | 0.12B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 3.63B | 0.23B | 0.07B | 0.09B | 0.13B | 0.04B | 0.07B | 0.12B | 0.03B | 0.01B | 0.01B | 0.00B | 0.02B | 0.05B | | 0.00B | 0.00B | 0.08B | 0.91B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73B | 0.50B | 0.63B | 0.59B | 0.36B | 0.27B | 0.15B | 0.27B | 0.31B | 0.24B | 0.48B | 0.65B | -0.15B | 1.72B | 1.16B | 0.52B | 0.72B | 3.82B | -2.15B | 0.40B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71B | -4.25B | -0.10B | -0.65B | -1.02B | 1.68B | -1.01B | -1.29B | -0.73B | -0.58B | -0.88B | -0.41B | -1.00B | -1.47B | -0.06B | 0.31B | 0.35B | 0.98B | 0.63B | -2.55B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.02B | -0.11B | 0.11B | | -0.15B | -0.03B | 0.04B | | -0.12B | 0.00B | -0.07B | -0.01B | 0.08B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | 2.34B | -0.71B | 1.82B | 0.42B | -1.79B | -2.36B | 3.28B | 0.04B | -1.73B | -2.44B | 1.21B | -0.62B | -0.77B | -2.30B | 1.38B | -1.83B | -0.60B | -0.17B | 2.05B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50B | 0.93B | -0.91B | 1.47B | 0.36B | 8.34B | -8.50B | 8.67B | 2.48B | -1.07B | -10.45B | 1.22B | -0.41B | -0.39B | -2.90B | 2.03B | -0.21B | 1.35B | -1.19B | 0.75B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 2.51B | -0.49B | 0.01B | 0.68B | 8.16B | -5.40B | 6.46B | 2.91B | 1.02B | -7.42B | 0.25B | 1.10B | 1.73B | -0.68B | 0.24B | 1.16B | 0.84B | -1.85B | 1.13B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50B | 0.93B | -0.91B | 1.47B | 0.36B | 8.34B | -8.50B | 8.67B | 2.48B | -1.07B | -10.45B | 1.22B | -0.41B | -0.39B | -2.90B | 2.03B | -0.21B | 1.35B | -1.19B | 0.75B |