|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97B | 1.01B | 1.06B | 1.00B | 0.97B | 1.04B | 1.08B | 1.03B | 1.02B | 1.06B | 1.03B | 1.23B | 1.08B | 1.10B | 1.14B | 1.12B | 1.02B | 102.29B | 92.29B | 1.17B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.33B | 0.58B | 0.23B | -1.78B | -1.17B | 1.50B | 0.72B | 1.10B | 0.62B | 0.87B | 10.92B | | -4.09B | -3.54B | | | -3.24B | -3.08B | -3.76B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.33B | | | -0.17B | -0.36B | -0.29B | 0.10B | -0.17B | -0.38B | -0.31B | 0.78B | 0.10B | -0.36B | -0.08B | -0.32B | -0.22B | 0.01B | -0.51B | -0.25B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | | | 0.02B | 0.04B | 0.06B | | 0.07B | 0.09B | 0.13B | | 0.01B | 0.10B | 0.07B | | 0.04B | 0.08B | 0.12B | 0.10B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.11B | | | 0.92B | 1.02B | 0.93B | -0.02B | 0.97B | 1.11B | 1.02B | 0.05B | 1.05B | 1.26B | 1.41B | 1.30B | 1.20B | 1.28B | 1.34B | 1.19B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.74B | 0.78B | 0.75B | 0.69B | 0.75B | 0.80B | 0.83B | 0.76B | 0.75B | 0.78B | 0.96B | 0.76B | 0.81B | 0.81B | 0.87B | | 81.57B | 70.53B | 0.92B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.12B | | | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.13B | 0.14B | 0.13B | 0.15B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.08B | | | -0.17B | 0.01B | -0.15B | -0.09B | -0.02B | -0.01B | -0.05B | -0.07B | -0.02B | -0.01B | 0.05B | -0.18B | 0.08B | -0.09B | -0.16B | -0.09B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.28B | 0.24B | 0.28B | 0.29B | 0.28B | 0.28B | 0.29B | 0.31B | 0.30B | 0.27B | 0.32B | 0.33B | 0.34B | 0.30B | 0.33B | 0.33B | 0.29B | 0.25B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.08B | -0.00B | | | | | | -0.01B | -0.36B | | | -0.07B | -0.00B | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | | | -0.05B | | 0.00B | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | -0.49B | 0.33B | 0.22B | 0.18B | -0.24B | 0.02B | -0.67B | 0.53B | -0.07B | -0.06B | -0.76B | 0.49B | -0.63B | 0.87B | -0.72B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.01B | -0.01B | -0.02B | -0.01B | -0.03B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95B | -1.45B | | | -0.90B | -0.05B | -1.37B | -0.98B | -0.08B | -0.95B | -0.98B | -0.10B | -0.08B | -1.59B | -1.12B | -0.08B | -1.15B | -0.09B | -3.15B | -0.09B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86B | | | | -0.86B | | -0.84B | 1.70B | | | -0.89B | 3.55B | | | -1.03B | | -1.06B | -0.00B | -1.07B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.01B | | | -0.10B | -0.07B | -0.03B | 0.03B | 0.01B | -0.03B | 0.00B | -0.01B | -0.00B | -0.00B | -0.08B | 0.06B | 0.02B | -0.05B | -0.05B | -0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46B | -0.43B | | | -0.43B | 0.12B | -0.40B | 0.05B | 0.90B | -0.47B | -0.25B | 0.15B | 1.60B | -0.76B | 0.14B | 0.14B | 0.32B | 0.43B | -1.32B | 0.13B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 1.11B | | | 0.92B | 1.02B | 0.93B | -0.02B | 0.97B | 1.11B | 1.02B | 0.05B | 1.05B | 1.26B | 1.41B | 1.30B | 1.20B | 1.28B | 1.34B | 1.19B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | -0.34B | | | -0.26B | 0.49B | -0.11B | -0.77B | 1.07B | -0.09B | 0.06B | -0.72B | 1.50B | -0.40B | 0.23B | 0.46B | 0.54B | 0.56B | -0.95B | 0.38B |