|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15B | -2.72B | 1.62B | 1.96B | 0.89B | 0.22B | 2.69B | 1.79B | 2.12B | 2.17B | 2.06B | 2.13B | 3.80B | 2.29B | 3.68B | 1.08B | 2.38B | 2.38B | 1.12B | 2.18B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -1.24B | 0.02B | 0.04B | -0.02B | -0.57B | -0.40B | -0.02B | -0.16B | -0.06B | 0.01B | -0.14B | 0.58B | 0.01B | 0.49B | 0.03B | 0.01B | -0.23B | -0.12B | 0.05B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | 4.10B | -0.01B | 0.12B | -0.04B | 0.04B | 0.00B | 0.00B | 0.16B | -0.13B | 0.00B | 0.01B | 0.13B | -0.10B | 0.01B | 0.18B | -0.17B | 0.11B | 0.02B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | 0.37B | -0.20B | 0.20B | -0.25B | 0.37B | -0.56B | 0.40B | -0.49B | 0.38B | -0.03B | 0.57B | -0.37B | 0.30B | 0.19B | 0.37B | -0.50B | 1.00B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36B | 3.06B | 2.66B | 3.08B | -0.51B | 3.08B | 2.62B | 2.98B | 0.12B | 2.95B | 3.23B | 2.88B | -0.07B | 2.61B | 3.34B | 2.72B | 0.20B | 3.09B | 3.27B | 2.32B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | | | 0.28B | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.06B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.02B | -0.08B | 0.01B | 0.01B | -0.01B | 0.01B | 0.09B | 0.08B | -0.02B | 0.01B | 0.01B | 0.02B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | 0.05B | 0.06B | 0.02B | -0.07B | -0.04B | 0.07B | 0.07B | -0.08B | -0.02B | 0.04B | 0.03B | -0.07B | -0.07B | 0.01B | 0.02B | -0.04B | 0.05B | 0.01B | 0.08B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.12B | 0.16B | -0.06B | 0.01B | 0.02B | 0.12B | -0.12B | 0.03B | 0.04B | 0.09B | -0.06B | 0.04B | -0.05B | 0.18B | -0.14B | 0.01B | 0.09B | 0.06B | -0.02B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57B | -0.03B | 0.05B | 0.64B | -0.63B | 0.04B | -0.17B | 0.41B | -0.60B | -0.02B | 0.22B | 0.67B | -0.49B | 0.22B | 0.40B | 0.56B | -0.30B | 0.14B | 0.29B | 0.61B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.06B | 0.07B | 0.02B | 0.07B | 0.04B | 0.08B | 0.14B | 0.03B | 0.04B | 0.07B | 0.06B | 0.07B | 0.07B | -0.02B | 0.11B | 0.08B | 0.13B | -0.06B | 0.07B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | 0.07B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.05B | 0.09B | 0.09B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40B | -0.05B | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.03B | 1.25B | -0.03B | -0.12B | -0.07B | 1.00B | -0.06B | -2.80B | 1.64B | -0.07B | 2.32B | -0.04B | -0.04B | -0.06B | -0.04B | -0.04B | -0.06B | -0.20B | -0.11B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.01B | 0.00B | -0.01B | | -0.00B | | -0.01B | -0.00B | | -0.01B | -0.01B | -0.00B | -0.11B | | -0.03B | -0.00B | -0.01B | | -0.03B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.58B | -1.92B | -2.36B | -2.23B | -2.14B | -3.10B | -2.06B | -3.04B | -0.37B | -3.94B | -1.02B | -5.27B | -1.70B | -2.48B | -2.05B | -1.08B | -3.61B | -0.85B | -2.07B | -3.16B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59B | 1.59B | 1.66B | 1.65B | 1.63B | 1.63B | 1.69B | 1.68B | 1.68B | 1.68B | 1.74B | 1.73B | 1.69B | 1.69B | 1.74B | 1.73B | 1.72B | 1.72B | 1.78B | 1.78B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.92B | 1.11B | 1.56B | 0.81B | -2.77B | -0.09B | 1.55B | -0.12B | -3.05B | 0.66B | 2.14B | -0.07B | -1.81B | 0.09B | 1.23B | 1.59B | -3.44B | 2.19B | 1.00B | -0.94B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39B | 3.01B | 2.60B | 3.03B | -0.55B | 3.01B | 2.56B | 2.93B | 0.08B | 2.91B | 3.17B | 2.84B | -0.10B | 2.58B | 3.29B | 2.68B | 0.17B | 3.04B | 3.18B | 2.23B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.92B | 1.11B | 1.56B | 0.81B | -2.77B | -0.09B | 1.55B | -0.12B | -3.05B | 0.66B | 2.14B | -0.07B | -1.81B | 0.09B | 1.23B | 1.59B | -3.44B | 2.19B | 1.00B | -0.94B |