|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | -0.30B | -0.78B | -0.36B | 0.97B | 1.33B | 0.64B | 1.37B | 1.73B | 1.83B | 0.66B | 1.49B | 2.43B | 2.52B | 1.69B | 2.12B | 0.93B | 0.96B | -0.83B | 1.21B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.09B | 0.00B | | | 0.17B | 0.02B | 0.07B | | | 0.11B | 0.36B | | | 0.21B | | | 0.02B | 2.24B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.61B | | 0.18B | | | | | | -0.28B | | | | -0.21B | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47B | 2.24B | 1.02B | -0.55B | 5.03B | 1.29B | 2.68B | -3.15B | 6.41B | 2.06B | 2.76B | -1.57B | 6.98B | -0.89B | 3.41B | -2.52B | 3.41B | -1.13B | 2.98B | 0.08B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44B | | | | -0.11B | | | | -0.19B | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69B | 4.88B | 5.39B | 5.18B | 5.45B | 5.63B | 5.99B | 6.46B | 5.50B | 5.80B | 6.05B | 6.67B | 5.78B | 5.93B | 6.40B | 6.98B | 6.22B | 6.59B | 7.06B | 7.71B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.59B | 0.54B | 0.78B | 0.70B | 0.56B | 0.47B | 0.34B | 0.34B | 0.31B | 0.29B | 0.29B | 0.29B | 0.31B | 0.29B | 0.30B | 0.33B | 0.33B | 0.38B | 0.37B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.28B | -0.25B | -0.14B | -0.08B | -0.21B | -0.22B | -0.16B | -0.17B | -0.27B | -0.28B | -0.21B | -0.24B | -0.27B | -0.24B | -0.19B | -0.27B | -0.35B | -0.39B | -0.23B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.01B | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.84B | | | | 7.60B | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80B | -4.62B | -2.95B | 0.72B | -4.62B | -1.37B | -2.60B | 2.43B | -3.88B | 2.05B | -8.88B | 3.94B | -5.30B | 3.10B | -1.71B | 2.24B | 1.15B | -0.02B | 2.51B | -4.04B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | | | | -0.00B | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70B | 0.94B | -0.54B | 2.00B | -1.69B | 0.57B | -0.61B | 0.18B | -0.25B | -0.61B | -0.10B | -1.03B | -1.23B | -0.26B | -0.38B | -1.00B | -1.74B | 1.12B | -2.15B | -0.79B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | | | | 1.20B | | | | 1.40B | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | 0.05B | -0.23B | -0.07B | 0.47B | 0.25B | -0.14B | -0.11B | 0.25B | -0.10B | -0.03B | -0.02B | -0.02B | -0.11B | 0.15B | -0.05B | -0.01B | -0.09B | 0.13B | -0.22B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23B | -1.38B | -2.70B | 2.10B | -0.81B | 0.73B | -0.67B | -0.64B | 2.53B | 3.39B | -6.26B | 1.32B | 0.43B | 1.84B | 1.47B | -1.33B | 2.81B | -0.12B | 3.47B | -4.97B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.69B | 15.95B | 14.73B | 12.08B | 13.44B | 11.89B | 13.02B | 12.39B | 11.14B | 13.59B | 17.45B | 11.00B | 12.24B | 13.12B | 14.38B | 15.95B | 14.80B | 17.72B | 17.92B | 21.69B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44B | 2.52B | 1.27B | -0.41B | 5.10B | 1.50B | 2.90B | -2.99B | 6.59B | 2.33B | 3.04B | -1.36B | 7.22B | -0.61B | 3.65B | -2.32B | 3.65B | -0.77B | 3.38B | 0.31B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38B | -1.43B | -2.47B | 2.17B | -1.28B | 0.48B | -0.53B | -0.53B | 2.28B | 3.49B | -6.23B | 1.34B | 0.45B | 1.95B | 1.32B | -1.28B | 2.79B | -0.03B | 3.35B | -4.73B |