|
Net Income (Quarter)
|
0.61B | 0.19B | 0.20B | 0.01B | 0.16B | -0.03B | 0.24B | 0.23B | -1.61B | 0.04B | 0.10B | 0.10B | 0.30B | 0.15B | 0.17B | 0.19B | 0.69B | 0.03B | 0.15B | 0.11B | 0.09B | 0.39B | 0.22B | -0.07B | 0.29B | 0.24B | 0.12B | 0.29B | 0.08B | 0.32B | 0.23B | 0.09B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
-0.01B | -0.00B | -0.00B | -0.07B | 0.05B | -0.02B | -0.01B | 0.02B | -0.17B | 0.03B | 0.10B | 0.06B | 0.09B | 0.01B | 0.03B | 0.03B | 0.20B | 0.07B | 0.02B | -0.03B | -0.02B | 0.06B | 0.05B | 0.00B | 0.09B | 0.05B | -0.08B | 0.20B | -0.04B | -0.01B | 0.00B | 0.11B |
|
Gains from Investment Securities (Quarter)
|
0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | | 0.01B | -0.01B | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
0.51B | -0.32B | -0.27B | -1.15B | -0.30B | -2.48B | 0.47B | 0.72B | 1.31B | 1.45B | -0.88B | -0.01B | -0.50B | -0.52B | 0.33B | 4.12B | 3.22B | 1.31B | 1.23B | -0.01B | 1.25B | -0.02B | 0.51B | -1.05B | -1.31B | 0.11B | 0.77B | -1.75B | 1.42B | -0.56B | -2.04B | -0.11B |
|
Amortizatization of Intangibles (Quarter)
|
0.18B | 0.18B | 0.17B | 0.17B | 0.15B | 0.10B | 0.04B | 0.08B | 0.04B | 0.04B | 0.05B | 0.02B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | -0.03B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
-0.07B | 0.03B | 0.03B | 0.03B | -0.07B | -0.00B | 0.03B | 0.04B | -0.09B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.01B | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
0.03B | 0.01B | 0.12B | 0.03B | -0.01B | 0.08B | 0.19B | -0.08B | 0.18B | -0.37B | -0.02B | 0.12B | -0.09B | -0.02B | -0.12B | -0.12B | 0.29B | -0.15B | 0.18B | -0.41B | 0.02B | 0.06B | 0.12B | -0.11B | -0.22B | 0.10B | -0.02B | 0.06B | -0.20B | 0.08B | 0.11B | -0.05B |
|
Other Working Capital Changes (Quarter)
|
0.02B | 0.06B | 0.09B | 0.04B | 0.15B | 0.22B | 0.14B | -0.17B | 0.02B | -0.22B | 0.04B | 0.05B | 0.03B | -0.25B | 0.34B | -1.05B | 0.27B | -0.34B | 0.13B | -0.46B | -0.05B | 0.03B | 0.00B | 0.44B | -0.04B | -0.09B | 0.17B | 0.02B | 0.00B | -0.17B | 0.11B | 0.19B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | 0.07B | 0.38B | 0.18B | 0.76B | 0.24B | 0.12B | 0.04B | -0.40B | 0.00B | 0.01B | 0.06B | 1.70B | 1.26B | -1.11B | 1.60B | -1.30B | 0.16B | 0.03B | 0.07B | 0.24B |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | -0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Change in Intangibles (Quarter)
|
| | | 0.01B | 0.01B | -0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.42B | 0.28B | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | 0.00B | | | | 1.22B | | | | | | | | 0.36B | | | | | | | | | | | | | | | | 0.16B |
|
Divestments (Quarter)
|
0.08B | 0.11B | -0.18B | 0.29B | 0.01B | 0.04B | | 0.04B | | | | | | | | | | | | | | | | | | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B |
|
Change in Acquisitions & Divestments (Quarter)
|
1.08B | 1.07B | 3.50B | | 0.23B | | | | | | | | | | | | | | | | | | | | | 2.02B | 1.51B | 3.71B | 0.50B | | | -0.40B |
|
Cash from Investing Activities (Quarter)
|
0.22B | -0.27B | -4.97B | -0.15B | -2.75B | -0.72B | -1.77B | -5.72B | 16.66B | -0.30B | -5.40B | -2.34B | -0.80B | -1.58B | 5.18B | -0.62B | -0.75B | 1.18B | -1.33B | 1.04B | -0.60B | -0.25B | -0.64B | 1.71B | -4.05B | 2.64B | -0.68B | -0.34B | -1.30B | 1.90B | 0.63B | 1.45B |
|
Other financing activities (Quarter)
|
| 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | | 0.00B | -0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | | | | 0.01B | -0.00B | 0.03B | 0.05B | 0.00B | -0.03B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
-0.76B | 0.53B | 5.37B | 1.23B | 3.15B | 3.26B | 1.64B | 4.79B | -18.16B | -0.51B | 6.15B | 2.41B | 1.39B | 2.11B | -5.14B | -3.52B | -2.03B | -2.53B | 0.11B | -1.36B | -0.46B | 0.15B | 0.03B | -0.56B | 5.23B | -2.75B | 0.35B | 2.01B | 0.06B | -1.28B | 1.51B | -0.79B |
|
Dividends Paid - Common (Quarter)
|
0.17B | -0.17B | 0.05B | 0.01B | 0.01B | 0.38B | -0.39B | | 0.02B | | -0.02B | 0.04B | 0.01B | 0.02B | 0.27B | -0.22B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B |
|
Change in Cash (Quarter)
|
-0.03B | -0.06B | 0.13B | -0.07B | 0.09B | 0.06B | 0.34B | -0.21B | -0.18B | 0.64B | -0.13B | 0.06B | 0.09B | 0.02B | 0.37B | -0.02B | 0.43B | -0.04B | 0.00B | -0.33B | 0.19B | -0.12B | -0.10B | 0.10B | -0.14B | 0.00B | 0.44B | -0.09B | 0.17B | 0.06B | 0.09B | 0.54B |
|
Free Cash Flow (Quarter)
|
0.51B | -0.32B | -0.27B | -1.15B | -0.30B | -2.48B | 0.47B | 0.72B | 1.31B | 1.45B | -0.88B | -0.01B | -0.57B | -0.90B | 0.15B | 3.36B | 2.98B | 1.19B | 1.19B | 0.39B | 1.24B | -0.02B | 0.45B | -2.74B | -2.57B | 1.22B | -0.83B | -0.46B | 1.26B | -0.59B | -2.11B | -0.36B |
|
Net Cash Flow (Quarter)
|
-0.03B | -0.06B | 0.13B | -0.07B | 0.09B | 0.06B | 0.34B | -0.21B | -0.18B | 0.64B | -0.13B | 0.06B | 0.09B | 0.02B | 0.37B | -0.02B | 0.43B | -0.04B | 0.00B | -0.33B | 0.19B | -0.12B | -0.10B | 0.10B | -0.14B | 0.00B | 0.44B | -0.09B | 0.17B | 0.06B | 0.09B | 0.54B |