|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.78B | 0.75B | 0.69B | 0.75B | 0.80B | 0.74B | 0.72B | 0.75B | 0.73B | 0.96B | 0.76B | 0.78B | 0.81B | 0.81B | 0.81B | 70.51B | 76.47B | 81.33B | 0.82B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.58B | 0.23B | -1.78B | -1.17B | 1.50B | 0.72B | 1.10B | 0.31B | 0.87B | 10.92B | -3.51B | -4.09B | -3.54B | -1.59B | -2.37B | -3.24B | -3.08B | -3.76B | -1.03B |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | 0.72B | -0.73B | -0.01B | | 0.76B | 0.78B | 0.81B | 0.81B | 0.81B | -0.81B | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | | | 0.00B | -0.01B | 0.00B | | 0.01B | -0.01B | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | -0.00B | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 1.08B | 1.09B | 0.92B | 1.02B | 0.93B | 1.07B | 0.97B | 1.11B | 1.02B | 1.16B | 1.05B | 1.26B | 1.41B | 1.30B | 1.20B | 1.28B | 1.34B | 1.19B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.06B | 0.03B | 0.04B | 0.04B | 0.01B | 0.10B | -0.04B | 0.03B | 0.04B | 0.04B | 0.05B | -0.02B | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.42B | -0.25B | -0.32B | -0.29B | -0.30B | 0.04B | -0.01B | -0.20B | -0.22B | 0.11B | -0.06B | -0.27B | -0.01B | 0.13B | -0.23B | -0.28B | -0.11B | 0.03B | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.10B | 0.05B | -0.02B | 0.02B | 0.08B | -0.12B | -0.01B | -0.07B | 0.07B | 0.02B | -0.03B | 0.01B | -0.02B | 0.06B | -0.08B | 0.03B | 0.11B | -0.06B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | -0.29B | -0.24B | -0.17B | -0.36B | -0.29B | -0.26B | -0.17B | -0.38B | -0.31B | -0.25B | 0.10B | -0.36B | -0.08B | -0.32B | -0.22B | -0.13B | -0.38B | -0.25B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.12B | -0.07B | -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 | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.79B | 1.86B | 0.74B | 0.66B | 0.64B | 1.90B | 0.80B | 0.73B | 0.71B | 2.03B | 1.15B | 0.90B | 1.32B | 1.64B | 0.98B | 1.16B | 0.96B | 1.91B | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 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 | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.07B | 0.50B | -0.09B | -0.07B | -0.07B | 0.54B | -0.10B | -0.06B | -0.04B | 0.47B | -0.06B | -0.06B | -0.06B | 0.44B | -0.10B | -0.06B | -0.05B | 0.51B | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.08B | -0.00B | | | | | | -0.01B | -0.36B | | | -0.07B | -0.00B | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -9.01B | 8.93B | -8.99B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | 0.01B | | -0.01B | 0.48B | -0.48B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | -0.20B | -0.61B | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.01B | -0.02B | 0.03B | | 0.00B | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.03B | -0.23B | -0.08B | -0.19B | -0.16B | -0.23B | -0.67B | 0.86B | -0.00B | | 0.06B | 0.45B | 0.09B | 0.09B | 0.03B | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84B | 3.41B | -0.86B | | -0.84B | 3.39B | | | -0.89B | 3.55B | | | -1.03B | 4.83B | -1.06B | -0.00B | -1.07B | 4.27B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45B | -0.87B | -0.05B | -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 | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.03B | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43B | -0.28B | 0.19B | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.85B | 1.37B | 0.83B | 0.72B | 0.71B | 1.35B | 0.90B | 0.79B | 0.75B | 1.56B | 1.21B | 0.96B | 1.39B | 1.20B | 1.08B | 1.21B | 1.01B | 1.40B | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43B | -0.28B | 1.21B | -0.43B | 0.12B | -0.40B | 1.14B | 0.90B | -0.47B | -0.25B | 1.26B | 1.60B | -0.76B | 0.14B | 0.80B | 0.32B | 0.43B | -1.32B | 1.10B | |