|
Net Income (Quarter)
|
-0.03B | 0.00B | -0.02B | -0.01B | 0.00B | -0.03B | 0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.04B | -0.01B | 0.00B | -0.03B | -0.02B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | -0.00B | 0.00B | -0.00B | 0.00B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B |
|
Deferred Taxes (Quarter)
|
-0.18B | 0.59B | 0.36B | 0.10B | 0.11B | -0.04B | -0.08B | -0.06B | -0.10B | -0.06B | 0.42B | -0.58B | -0.03B | -0.01B | | | | | | | | | | | | | | 0.01B | -0.05B | 0.02B | 0.09B | -0.07B | -0.14B | -0.07B | 0.08B | -0.17B | -0.02B | 0.01B | -0.09B | 0.01B | -0.10B | 0.03B | -0.01B | 0.03B | 0.02B | 0.13B | 0.07B | -0.03B | -0.11B | -0.09B | 0.07B | -0.02B | -0.12B | 0.03B | 0.06B | 0.07B | -0.07B | 0.05B | 0.07B | 0.07B | -0.00B | 0.06B | 0.08B | 0.21B | -0.03B | 0.01B | 0.03B | -0.02B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-0.13B | 0.02B | 0.23B | 0.06B | 0.04B | 0.03B | 0.05B | 0.08B | -0.27B | 0.37B | -0.42B | 0.42B | 0.00B | 0.02B | 0.03B | -0.05B | 0.00B | -0.02B | 0.02B | 0.15B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.15B | -0.14B | 0.03B | 0.02B | 0.02B | 0.08B | 0.03B | 0.03B | -0.06B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | -0.07B | 0.02B | 0.04B | 0.04B | 0.06B | 0.08B | -0.06B | 0.03B | 0.03B | 0.03B | -0.03B | 0.03B | 0.10B | 0.49B | -0.33B | 0.05B | 0.09B | -0.06B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | -0.01B | 0.01B | 0.04B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 58.00 | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.07B | 0.94B | 0.59B | 0.85B | 0.84B | 0.71B | 0.42B | 0.76B | 0.41B | 1.04B | 0.42B | -0.08B | 0.06B | 0.17B | | | | | | | | | | | | | | 0.88B | 0.37B | 0.35B | 0.14B | 0.83B | -0.41B | -0.18B | 1.67B | 0.74B | -0.21B | 0.62B | 0.39B | 1.71B | 0.56B | 0.17B | 1.18B | 0.99B | -0.17B | 0.28B | 0.62B | 0.95B | -0.20B | 0.45B | 0.92B | -0.01B | 0.88B | -0.08B | 2.08B | 1.58B | 0.72B | 0.58B | 0.57B | 1.04B | 0.36B | -0.22B | -1.21B | 1.73B | -0.14B | 1.23B | 0.40B | 0.72B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.04B | 0.09B | 0.04B | 0.03B | 0.03B | -0.01B | 0.05B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.10B | 0.11B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | -0.01B | 0.06B | 0.06B | | | | | | | | | | | | | | 0.07B | 0.06B | 0.06B | 0.17B | 0.02B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.09B | 0.10B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | -0.00B | 0.02B | 0.00B | 0.06B | -0.05B | 0.04B | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Change in Inventory (Quarter)
|
0.00B | -0.51B | 0.64B | -0.20B | -0.17B | -0.02B | 0.14B | -0.17B | 0.06B | -0.27B | -0.04B | -0.11B | -0.01B | 0.07B | | | | | | | | | | | | | | -0.02B | -0.02B | 0.20B | -0.04B | -0.06B | 0.05B | 0.16B | -0.30B | 0.05B | -0.07B | 0.06B | 0.12B | -0.11B | 0.13B | 0.03B | -0.04B | 0.08B | -0.24B | -0.15B | 0.09B | 0.00B | 0.08B | 0.04B | 0.05B | -0.20B | 0.15B | -0.04B | 0.26B | -0.24B | 0.29B | 0.06B | 0.15B | -0.18B | 0.03B | 0.05B | 0.18B | -0.12B | 0.01B | 0.08B | -0.40B | 0.09B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | 0.51B | 0.11B | 0.09B | -0.40B | -0.18B | -0.19B | 0.71B | -0.79B | 0.06B | 0.04B | -0.03B |
|
Other Working Capital Changes (Quarter)
|
-0.35B | 0.44B | -0.83B | -0.25B | -0.27B | -0.33B | 0.12B | -0.06B | -0.02B | -0.39B | -0.63B | 0.65B | 0.40B | -0.18B | | | | | | | | | | | | | | -0.24B | -0.01B | -0.01B | -0.40B | 0.24B | 0.76B | 0.39B | -0.55B | -0.01B | 0.34B | 0.08B | 0.06B | -0.49B | 0.29B | -0.51B | -0.05B | -0.29B | 0.36B | 0.55B | 0.19B | -0.21B | 0.15B | 0.79B | -0.17B | -0.15B | 1.23B | 0.52B | -1.44B | -0.33B | -0.25B | 0.18B | -0.14B | -0.18B | -0.01B | -0.22B | 1.01B | -0.65B | -0.30B | -0.20B | -0.02B | -0.01B |
|
Capital Expenditures (Quarter)
|
0.03B | 0.04B | 0.06B | 0.10B | 0.02B | 0.03B | 0.05B | 0.05B | 0.03B | 0.04B | 0.03B | 0.08B | 0.03B | 0.03B | | | | | | | | | | | | | | 0.04B | 0.01B | 0.02B | 0.05B | 0.07B | 0.00B | 0.02B | 0.03B | 0.06B | 0.02B | 0.02B | 0.04B | 0.03B | 0.01B | 0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | -0.00B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.05B | 0.03B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.01B | -0.00B | 0.06B | 0.06B | 0.04B | 0.04B | -0.08B | 0.18B | 0.04B | 0.06B | -0.09B | 0.12B | 0.01B | -0.01B | | | | | | | | | | | | | | 0.01B | | | | 0.02B | 0.01B | -0.01B | | | 0.00B | | 0.02B | 0.01B | 0.00B | | 0.02B | 0.01B | | | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.01B | | 0.00B | | 0.00B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | | | | 0.07B | | | | | | | | | | | | | 0.01B | | | 0.02B | | 0.06B | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
0.00B | 0.04B | 3.58B | -3.58B | 0.79B | 0.89B | 1.24B | -2.91B | 0.02B | 1.57B | -1.58B | 4.99B | 1.36B | 1.37B | | | | | | | | | | | | | | 0.13B | | 0.08B | 0.13B | 1.42B | 0.91B | 1.12B | -2.03B | 1.79B | 0.83B | -0.81B | 0.01B | 0.00B | 0.66B | 0.80B | -1.42B | 0.32B | 1.18B | 1.76B | -2.35B | 9.34B | 0.02B | 0.01B | 1.98B | -1.98B | 0.67B | -0.67B | 3.77B | 0.77B | 0.56B | -0.05B | 0.54B | 0.71B | 0.64B | -0.02B | -0.48B | 2.63B | | | 4.98B | 2.36B |
|
Cash from Investing Activities (Quarter)
|
4.81B | -2.07B | 1.32B | 2.54B | -0.20B | 1.50B | 0.26B | 0.42B | 1.39B | 0.67B | -0.70B | 0.36B | 0.61B | 1.12B | | | | | | | | | | | | | | -0.59B | -3.34B | -2.85B | 1.74B | -2.01B | 1.92B | -0.66B | -2.10B | -1.41B | 0.75B | -0.71B | -1.42B | -1.10B | -1.54B | -1.94B | -2.49B | 1.05B | -9.72B | -15.02B | 0.20B | -0.18B | -5.53B | -4.58B | -5.96B | 1.00B | 1.97B | -6.15B | -6.17B | -0.58B | -7.34B | 1.92B | 6.24B | 0.59B | 0.37B | 0.66B | 0.27B | 1.19B | -0.71B | 2.73B | -1.20B | 2.40B |
|
Other financing activities (Quarter)
|
-0.00B | 2.65B | -0.52B | -2.14B | -0.42B | -2.77B | -0.96B | -0.81B | 0.20B | -0.40B | 0.62B | 0.92B | -0.46B | 0.67B | | | | | | | | | | | | | | -0.03B | 2.34B | 1.94B | -0.13B | -0.10B | -0.10B | -1.16B | 0.62B | 1.79B | -0.48B | -0.20B | 1.23B | 1.53B | 0.87B | 1.77B | 1.70B | 0.22B | 3.43B | 20.21B | 1.23B | -1.46B | 6.90B | 3.89B | 5.86B | 0.64B | -3.91B | -2.80B | -1.01B | -2.26B | 1.55B | 0.98B | -0.84B | 1.30B | -1.36B | 1.49B | 4.63B | -0.59B | 0.98B | -3.83B | 3.86B | -2.05B |
|
Cash from Financing Activities (Quarter)
|
-5.37B | 1.21B | -1.89B | -3.65B | -0.49B | -2.24B | -0.44B | -1.72B | -1.54B | -1.40B | 0.26B | -0.41B | -0.95B | -0.99B | | | | | | | | | | | | | | -0.16B | 2.83B | 2.52B | -1.62B | 1.11B | -1.65B | 0.89B | 0.39B | 0.78B | -0.57B | 0.23B | 0.57B | -0.25B | 0.91B | 1.77B | 1.33B | -1.95B | 10.03B | 14.94B | -0.93B | -0.63B | 5.58B | 3.98B | 5.01B | -0.84B | -3.08B | 6.22B | 4.13B | -0.83B | 6.51B | -2.53B | -6.80B | -1.45B | -0.43B | -0.36B | 0.88B | -2.45B | 1.02B | -4.11B | 0.98B | -3.77B |
|
Dividends Paid - Common (Quarter)
|
0.07B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | | | | | | | | | | | | | | 0.02B | 0.07B | 0.08B | 0.08B | 0.01B | 0.12B | 0.01B | 0.01B | 0.03B | 0.13B | 0.14B | 0.19B | 0.20B | 0.19B | 0.19B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.27B | 0.26B | 0.26B | 0.26B |
|
Change in Cash (Quarter)
|
-0.62B | 0.08B | 0.02B | -0.25B | 0.15B | -0.03B | 0.23B | -0.55B | 0.26B | 0.31B | -0.03B | -0.13B | -0.28B | 0.30B | | | | | | | | | | | | | | 0.14B | -0.13B | 0.02B | 0.25B | -0.07B | -0.13B | 0.05B | -0.04B | 0.11B | -0.03B | 0.14B | -0.47B | 0.36B | -0.07B | -0.00B | 0.03B | 0.10B | 0.13B | 0.19B | -0.10B | 0.14B | -0.15B | -0.15B | -0.03B | 0.15B | -0.23B | -0.01B | 0.04B | 0.17B | -0.10B | -0.03B | 0.01B | 0.17B | 0.31B | 0.08B | -0.05B | 0.47B | 0.17B | -0.14B | 0.17B | -0.65B |
|
Free Cash Flow (Quarter)
|
-0.10B | 0.90B | 0.54B | 0.75B | 0.82B | 0.68B | 0.37B | 0.70B | 0.38B | 1.00B | 0.39B | -0.16B | 0.04B | 0.14B | | | | | | | | | | | | | | 0.85B | 0.36B | 0.33B | 0.09B | 0.76B | -0.41B | -0.21B | 1.64B | 0.68B | -0.23B | 0.60B | 0.35B | 1.69B | 0.55B | 0.14B | 1.16B | 0.97B | -0.18B | 0.26B | 0.60B | 0.93B | -0.22B | 0.43B | 0.92B | -0.04B | 0.86B | -0.10B | 2.06B | 1.55B | 0.69B | 0.53B | 0.54B | 0.99B | 0.35B | -0.23B | -1.22B | 1.70B | -0.15B | 1.21B | 0.37B | 0.67B |
|
Net Cash Flow (Quarter)
|
-0.62B | 0.08B | 0.02B | -0.25B | 0.15B | -0.03B | 0.23B | -0.55B | 0.26B | 0.31B | -0.03B | -0.14B | -0.28B | 0.30B | | | | | | | | | | | | | | 0.14B | -0.13B | 0.02B | 0.25B | -0.07B | -0.13B | 0.05B | -0.04B | 0.11B | -0.03B | 0.14B | -0.47B | 0.36B | -0.07B | -0.00B | 0.03B | 0.10B | 0.13B | 0.19B | -0.10B | 0.14B | -0.15B | -0.15B | -0.03B | 0.15B | -0.23B | -0.01B | 0.04B | 0.17B | -0.10B | -0.03B | 0.01B | 0.17B | 0.31B | 0.08B | -0.05B | 0.47B | 0.17B | -0.14B | 0.17B | -0.65B |