|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | 0.27B | 0.39B | 0.32B | 0.37B | 0.38B | 0.08B | -0.07B | 0.33B | 0.19B | 0.29B | 0.39B | 0.40B | 0.20B | 0.11B | 4.22B | 0.71B | 0.35B | -0.48B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.15B | -0.04B | | 0.11B | 0.19B | 0.14B | 0.02B | 0.08B | 0.19B | 0.06B | 0.10B | 0.15B | 0.16B | 0.07B | 0.12B | 0.15B | 0.23B | 0.13B | 0.11B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.45B | 0.78B | 1.49B | 1.16B | 1.66B | 1.21B | 1.48B | 1.65B | 2.24B | 1.56B | 1.63B | 1.79B | 2.42B | 1.51B | 1.55B | 1.76B | 2.69B | 1.75B | 1.66B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | -0.10B | 0.67B | -0.32B | 0.17B | -0.20B | -0.52B | 0.19B | 0.14B | -0.37B | -0.21B | -0.09B | 0.15B | -0.67B | -0.06B | -0.02B | -0.10B | -0.35B | -0.12B | -0.12B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | -0.03B | | -0.14B | -0.11B | -0.03B | -0.11B | -0.09B | -0.09B | -0.04B | -0.05B | -0.12B | -0.11B | -0.16B | -0.13B | -0.09B | -0.17B | -0.15B | -0.15B | -0.12B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 1.15B | | 0.81B | 1.03B | 1.15B | 0.34B | 1.22B | 1.31B | 1.38B | 0.88B | 1.08B | 1.39B | 1.14B | 0.90B | 1.15B | 1.10B | 1.65B | 1.09B | 1.10B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | 0.66B | | | 0.50B | 0.65B | 0.47B | 0.86B | 0.87B | 1.17B | 0.85B | 0.83B | 0.85B | 1.17B | 0.81B | 0.85B | 0.89B | 1.22B | 0.89B | 0.86B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72B | -0.85B | -0.33B | -0.65B | -0.61B | -0.78B | -0.66B | -0.80B | -0.76B | -0.95B | -0.79B | -0.73B | -0.72B | 1.01B | -0.68B | -0.60B | 0.96B | -0.93B | -0.59B | -0.50B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.86B | | | | 58.51B | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | -2.66B | | -0.01B | 0.52B | 0.46B | 0.41B | -12.66B | 1.88B | 0.79B | -0.07B | -0.28B | | | | | -3.27B | 0.18B | -0.06B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56B | -3.49B | | -0.83B | -0.52B | -1.01B | -0.70B | -13.46B | -0.71B | -0.22B | -0.79B | -1.05B | -0.79B | -0.87B | -0.69B | -0.66B | -4.02B | -0.77B | -0.81B | -0.60B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | 0.01B | 0.04B | -0.01B | 0.01B | 0.06B | -0.02B | 0.02B | 0.01B | -0.04B | -0.03B | -0.01B | 0.00B | -0.03B | -0.00B | -0.01B | 0.02B | 0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | 1.49B | | 13.24B | -0.63B | -0.36B | 0.43B | 2.54B | 1.02B | -2.88B | -0.11B | -0.25B | -0.34B | -0.17B | 1.03B | 2.60B | -1.04B | -1.05B | -0.25B | -0.25B |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.02B | | | 0.06B | -0.03B | | | 0.01B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25B | -0.25B | | -0.25B | -0.20B | -0.25B | -0.19B | -0.19B | -0.20B | -0.19B | -0.14B | -0.13B | -0.14B | -0.18B | -0.13B | | -0.01B | -0.12B | -0.08B | -0.08B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | -0.86B | 0.28B | 13.22B | -0.11B | -0.22B | 0.07B | -9.70B | 1.62B | -1.73B | -0.03B | -0.23B | 0.26B | 0.10B | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | -0.86B | 0.05B | | | | | | | | -0.03B | -0.23B | 0.26B | 0.07B | 1.24B | 3.09B | -3.96B | -0.17B | 0.03B | 0.25B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | 1.57B | 0.28B | | | | | | | | 0.59B | 0.56B | 0.33B | | 0.63B | 1.93B | 5.06B | 1.51B | 0.98B | 1.00B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.58B | 0.33B | 1.46B | 1.64B | 0.84B | 0.99B | 2.02B | 2.07B | 2.33B | 1.66B | 1.81B | 2.10B | 0.81B | 1.58B | 1.75B | 1.80B | 2.59B | 1.68B | 1.60B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | -0.68B | | 13.22B | -0.11B | -0.17B | 0.07B | -9.70B | 1.62B | -1.73B | -0.03B | -0.23B | 0.26B | 0.07B | 1.24B | 3.09B | -3.96B | -0.17B | 0.03B | 0.25B |