|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.51B | 0.89B | 0.68B | 0.77B | 0.97B | 0.54B | 0.98B | 1.16B | 1.08B | 0.93B | 1.09B | 0.94B | 0.94B | 1.24B | 1.45B | 1.26B | 1.23B | 0.90B | 1.57B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.11B | 0.16B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.13B | 0.15B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.09B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | -0.07B | 0.05B | -0.03B | -0.03B | 0.08B | 0.08B | -0.05B | -0.04B | 0.03B | 0.07B | -0.18B | 0.10B | 0.06B | 0.05B | -0.12B | -0.13B | 0.03B | 0.08B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.18B | -0.15B | 0.24B | 0.11B | 0.10B | 0.02B | -0.03B | -0.01B | -0.05B | 0.02B | -0.05B | -0.00B | | 0.05B | -0.08B | 0.01B | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.03B | | -0.21B | -0.00B | -0.02B | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.04B | 0.00B | 0.01B | 0.00B | 0.01B | 0.04B | 0.02B | 0.02B | 0.03B | 0.07B | 0.06B | 0.01B | 0.02B | 0.23B | 0.12B | 0.05B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.18B | -0.02B | 0.03B | 0.01B | 0.01B | 0.03B | -0.16B | 0.11B | -0.16B | 0.01B | -0.19B | 0.19B | 0.02B | 0.07B | -0.15B | 0.13B | -0.03B | 0.08B | -0.17B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.02B | 0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | -0.01B | 0.02B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.03B | -0.01B | -0.01B | 0.01B | -0.01B | 0.08B | -0.09B | -0.02B | 0.02B | 0.00B | -0.00B | -0.02B | 0.00B | 0.03B | -0.02B | 0.02B | 0.00B | -0.01B | 0.02B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.14B | 0.12B | -0.02B | 0.09B | 0.08B | 0.12B | -0.09B | -0.04B | 0.12B | 0.18B | 0.03B | -0.07B | 0.11B | 0.14B | -0.04B | 0.07B | 0.12B | 0.11B | -0.00B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -0.07B | 0.08B | 0.01B | -0.08B | 0.07B | -0.13B | 0.11B | -0.14B | 0.07B | -0.07B | 0.18B | -0.20B | 0.03B | 0.02B | 0.25B | -0.11B | 0.07B | -0.06B | 0.27B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.01B | 0.14B | -0.09B | -0.02B | 0.05B | 0.15B | 0.02B | -0.00B | -0.08B | 0.08B | 0.05B | 0.07B | -0.17B | -0.06B | -0.04B | 0.08B | -0.12B | 0.10B | 0.02B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.97B | 1.31B | 0.72B | 1.01B | 1.09B | 1.27B | 0.88B | 1.10B | 1.36B | 1.64B | 1.34B | 0.90B | 1.48B | 1.81B | 1.67B | 1.50B | 1.81B | 2.09B | 1.98B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.12B | 0.13B | 0.12B | 0.09B | 0.10B | 0.11B | 0.16B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.07B | 0.10B | 0.07B | 0.06B | 0.09B | 0.10B | 0.06B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.06B | -0.07B | -0.12B | -0.07B | -0.08B | -0.05B | -0.10B | -0.07B | -0.09B | -0.07B | -0.06B | -0.02B | -0.05B | -0.04B | -0.06B | -0.03B | -0.04B | -0.02B | -0.05B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60B | -1.70B | -2.39B | 0.27B | 0.31B | 0.47B | 1.10B | 0.02B | 0.01B | 0.07B | -10.11B | 6.44B | 7.63B | -0.51B | -1.15B | -0.41B | -0.80B | -1.02B | 1.08B | -0.85B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86B | 3.27B | -2.43B | -1.74B | -0.18B | 0.14B | 0.54B | -2.54B | 1.65B | -0.07B | -1.49B | 1.80B | -2.05B | -0.10B | 2.87B | -1.77B | 0.54B | -3.44B | 0.05B | -1.12B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | -2.30B | -0.17B | 0.36B | 0.13B | -1.05B | -0.87B | 0.08B | -2.90B | -0.95B | 0.71B | -0.07B | -2.20B | -1.18B | -0.34B | -1.14B | -0.27B | -0.89B | -0.50B | -0.26B |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.21B | | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.16B | -0.11B | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.02B | -0.01B | -0.00B | -0.13B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.02B | -0.01B | 0.00B | -0.01B | 0.02B | -0.01B | -0.00B | -0.02B | -0.02B | -0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 1.94B | -1.31B | -0.66B | 0.97B | 0.19B | 0.95B | -1.58B | -0.16B | 0.34B | 0.84B | 3.06B | -3.35B | 0.19B | 4.36B | -1.25B | 1.77B | -2.54B | 1.62B | 0.55B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 1.04B | 1.38B | 0.84B | 1.07B | 1.18B | 1.32B | 0.97B | 1.17B | 1.45B | 1.71B | 1.39B | 0.93B | 1.53B | 1.85B | 1.73B | 1.53B | 1.85B | 2.11B | 2.03B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 1.94B | -1.29B | -0.66B | 0.95B | 0.19B | 0.94B | -1.58B | -0.15B | 0.34B | 0.86B | 3.07B | -3.35B | 0.19B | 4.34B | -1.24B | 1.77B | -2.52B | 1.65B | 0.60B |