|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.12B | 0.96B | 0.31B | -0.54B | 0.12B | 0.83B | 0.45B | 0.35B | 1.12B | 1.99B | 2.33B | 1.46B | 2.33B | 2.36B | 2.57B | 3.17B | 2.62B | 2.95B | 2.82B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | -1.04B | 1.51B | -0.45B | 0.44B | -0.00B | 0.01B | 0.07B | 0.13B | -0.22B | -0.01B | 0.00B | 0.03B | -0.03B | -0.01B | -0.21B | 0.21B | 0.47B | -0.49B | -0.12B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32B | 2.37B | 0.45B | 2.50B | 1.39B | 2.03B | 0.93B | 2.45B | 2.34B | 3.42B | 2.44B | 4.24B | 3.27B | 4.61B | 3.01B | 5.14B | 4.04B | 5.20B | 3.17B | 4.37B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | | 0.00B | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | -0.17B | -0.03B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | -0.05B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.81B | -0.85B | 1.12B | 0.04B | 0.31B | -0.45B | 1.99B | -0.14B | 0.13B | -0.45B | 2.23B | 0.35B | 0.59B | -0.77B | 2.44B | -0.41B | 0.11B | -1.16B | 2.25B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.03B | -2.40B | 0.59B | 1.07B | 0.52B | -0.50B | 0.67B | 2.11B | 0.69B | 0.56B | 2.77B | 0.77B | 1.09B | 0.03B | 2.75B | -0.66B | 0.95B | 1.21B | 2.67B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.32B | -0.63B | 0.55B | -0.11B | 0.11B | -0.35B | 0.57B | 0.19B | 0.33B | -0.39B | 0.46B | 0.60B | 0.54B | -0.36B | 0.33B | 0.22B | 1.53B | -0.52B | -0.79B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36B | -0.08B | 0.07B | 0.08B | -0.45B | -0.21B | 0.08B | 0.11B | -0.27B | 0.23B | 0.11B | 0.61B | -0.95B | -0.03B | 0.01B | 0.67B | -0.84B | 0.04B | -0.06B | 0.83B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.01B | 0.05B | -0.24B | 0.28B | -0.01B | 0.03B | 0.08B | 0.06B | 0.07B | 0.04B | 0.07B | 0.17B | -0.01B | 0.07B | 0.03B | -0.09B | 0.20B | -0.04B | 0.14B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.09B | 0.06B | 0.07B | 0.06B | 0.11B | 0.05B | 0.04B | 0.09B | 0.04B | 0.08B | 0.05B | 0.07B | 0.06B | 0.11B | 0.06B | 0.10B | 0.07B | 0.12B | 0.06B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.05B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.64B | -8.08B | -4.98B | -0.41B | 4.08B | -0.40B | 2.11B | 0.28B | 0.38B | 4.12B | 3.45B | 7.76B | 5.92B | -14.76B | -0.15B | 1.96B | -0.54B | 16.09B | -9.00B | -7.92B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24B | -1.56B | 0.46B | -3.80B | -1.38B | -1.78B | -0.99B | -2.28B | -2.87B | -3.35B | -2.35B | -3.12B | -3.26B | -4.42B | -2.94B | -2.34B | -4.04B | -5.05B | -3.10B | 2.64B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.64B | -0.99B | 1.39B | -0.06B | -0.12B | -0.08B | -0.10B | 0.42B | -0.11B | -0.13B | -1.04B | -0.07B | -0.14B | -0.06B | -2.75B | -0.07B | -0.10B | -0.12B | -6.96B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74B | 0.01B | 0.88B | 0.01B | 0.00B | 0.01B | -0.15B | 0.01B | 0.01B | 0.01B | 0.01B | 0.50B | 0.50B | 0.06B | 0.06B | 2.69B | 0.06B | 0.06B | -2.81B | 7.97B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.17B | -0.08B | 0.09B | -0.05B | 0.12B | -0.14B | 0.07B | -0.11B | -0.04B | -0.04B | 0.07B | -0.07B | 0.04B | 0.01B | 0.05B | -0.07B | 0.05B | -0.05B | 0.04B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28B | 2.28B | 0.40B | 2.43B | 1.33B | 1.92B | 0.88B | 2.41B | 2.25B | 3.38B | 2.35B | 4.18B | 3.20B | 4.55B | 2.90B | 5.08B | 3.94B | 5.13B | 3.05B | 4.30B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.17B | -0.08B | 0.09B | -0.05B | 0.12B | -0.14B | 0.07B | -0.11B | -0.04B | -0.04B | 0.07B | -0.07B | 0.04B | 0.01B | 0.05B | -0.07B | 0.05B | -0.05B | 0.04B |