|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | 0.00B | -0.02B | | | | | | | | 1.74B | 0.17B | 1.53B | 1.56B | 1.62B | 1.73B | 2.01B | 1.71B | 2.16B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.12B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.18B | 0.13B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.32B | 0.05B | -0.60B | -0.55B | -0.53B | 0.02B | -0.33B | -0.37B | -0.66B | 0.33B | -0.11B | 0.30B | -0.14B | 0.07B | 0.07B | 0.05B | 0.48B | 0.19B | 0.03B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.03B | -0.04B | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36B | -2.01B | -0.02B | | 0.00B | 2.47B | -0.11B | -0.39B | -0.39B | 1.62B | -0.04B | 0.01B | 0.07B | -0.10B | 0.01B | 0.05B | 0.02B | 1.52B | 0.04B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | 1.93B | 3.16B | 0.48B | 1.29B | 0.78B | 4.63B | -0.86B | 0.72B | 3.32B | 4.71B | 0.34B | 2.73B | 2.52B | 1.56B | 1.30B | 0.46B | 4.64B | 4.17B | 1.85B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13B | 1.16B | 1.14B | 1.01B | 1.00B | 1.05B | 1.05B | 1.03B | 1.04B | 1.07B | 1.06B | 1.06B | 1.07B | 1.09B | 1.14B | 1.05B | 1.08B | 1.09B | 1.16B | 1.07B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09B | 0.69B | 0.17B | -0.56B | 1.35B | -1.11B | -0.12B | 0.96B | -0.26B | 0.21B | 0.89B | -0.43B | -0.16B | -0.35B | 1.11B | 0.37B | 0.77B | 0.35B | 1.75B | -1.82B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.08B | -0.22B | 0.59B | 0.45B | 0.40B | 0.14B | 0.72B | 0.60B | 0.11B | -0.33B | 0.65B | 0.71B | 0.34B | -0.23B | 0.81B | 0.38B | -0.18B | -0.48B | 0.81B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27B | 1.16B | 0.49B | -0.32B | 2.42B | -0.81B | 0.78B | 0.49B | -0.64B | 3.57B | 0.59B | -0.22B | 1.46B | 1.08B | -0.82B | 0.40B | -0.54B | 2.24B | 1.32B | -1.16B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | -0.17B | 1.29B | 0.28B | 0.07B | 0.23B | -0.72B | 0.53B | 0.11B | 0.24B | 0.28B | 0.23B | -0.41B | 1.39B | -0.79B | -0.15B | 0.49B | 0.99B | -1.80B | 0.09B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.13B | 2.16B | 0.02B | -0.01B | -0.03B | 2.31B | 0.52B | 0.53B | 0.56B | 0.81B | 0.47B | 0.54B | 0.55B | -1.34B | 0.51B | 0.53B | 0.61B | 0.97B | 0.55B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.08B | 0.17B | 0.08B | 0.10B | 0.13B | 0.17B | 0.15B | 0.16B | 0.22B | 0.21B | 0.16B | 0.15B | 0.13B | 0.16B | 0.10B | 0.12B | 0.12B | 0.14B | 0.10B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | | | 0.07B | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.90B | 0.90B | 0.04B | 0.05B | 0.01B | | | | 0.01B | | 1.30B | -0.02B | | -1.08B | | | 1.19B | 0.74B | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | -0.38B | -1.23B | -0.52B | -0.62B | -0.76B | -0.94B | -0.58B | -0.62B | -0.86B | -0.98B | 0.69B | -0.73B | -0.71B | -0.78B | -0.68B | -0.51B | 0.47B | -0.55B | -0.61B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | -0.36B | 0.41B | -0.26B | -0.02B | -0.04B | -0.09B | -0.12B | -0.04B | -0.03B | -0.04B | -0.21B | -0.03B | -0.03B | -0.18B | -0.16B | -0.11B | -0.07B | -0.09B | -0.42B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57B | -2.06B | -1.57B | -1.75B | -1.88B | 0.62B | -2.85B | 1.10B | -0.63B | -2.38B | -2.62B | -2.01B | -1.58B | -1.16B | -1.87B | -1.06B | -0.35B | -3.92B | -2.15B | -1.84B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | -0.00B | 0.74B | 0.74B | 1.60B | -0.01B | 0.79B | 0.79B | 1.69B | -0.01B | 0.77B | 0.77B | 1.65B | | 0.80B | 0.84B | 1.74B | | 0.91B | 0.92B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.07B | -0.01B | 0.01B | -0.04B | -0.04B | 0.01B | 0.00B | 0.02B | -0.01B | 0.01B | -0.01B | -0.00B | 0.02B | -0.04B | 0.02B | 0.04B | -0.01B | 0.00B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54B | -0.58B | 0.35B | -1.77B | -1.25B | 0.60B | 0.86B | -0.34B | -0.51B | 0.07B | 1.13B | -0.98B | 0.41B | 0.67B | -1.12B | -0.41B | -0.37B | 1.18B | 1.47B | -0.60B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 2.06B | 1.00B | 0.46B | 1.30B | 0.81B | 2.31B | -1.38B | 0.19B | 2.75B | 3.91B | -0.12B | 2.20B | 1.97B | 2.90B | 0.79B | -0.07B | 4.03B | 3.19B | 1.31B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | -0.51B | 0.36B | -1.79B | -1.21B | 0.64B | 0.84B | -0.35B | -0.53B | 0.08B | 1.11B | -0.97B | 0.42B | 0.65B | -1.09B | -0.43B | -0.40B | 1.19B | 1.46B | -0.59B |