|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 1.95B | 3.06B | 0.97B | 2.02B | 2.07B | 2.29B | 1.07B | 1.59B | 1.39B | 2.49B | 1.31B | 0.14B | 0.31B | 0.21B | -0.18B | -0.30B | 0.34B | -9.22B | 0.17B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.76B | 2.13B | 0.97B | 1.04B | -1.22B | 1.06B | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63B | -0.20B | -0.63B | -0.56B | -0.37B | -0.25B | -0.42B | -0.51B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 0.95B | 4.33B | 3.66B | -3.33B | 0.34B | 1.10B | 4.10B | 0.86B | 0.84B | 4.69B | 2.98B | -0.81B | 4.98B | 6.63B | 4.57B | 0.53B | 2.68B | 5.73B | 3.78B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87B | 3.68B | 4.07B | 3.94B | 4.26B | 4.23B | 4.10B | | 4.15B | | 4.41B | | 4.40B | 4.12B | 3.82B | 3.75B | 4.21B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.87B | 2.08B | 1.85B | 1.90B | 1.75B | 1.76B | 2.03B | 1.84B | 2.21B | 1.90B | 1.98B | 1.68B | 1.84B | 1.92B | 1.95B | 1.90B | 1.92B | 1.81B | 2.21B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10B | -0.79B | 0.63B | -0.51B | -1.36B | -2.13B | -0.72B | 0.09B | -2.07B | -1.46B | 2.75B | 1.11B | -0.80B | -0.92B | 2.68B | 0.35B | -1.08B | -1.27B | 2.98B | 0.26B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.31B | 0.46B | -0.34B | -0.12B | 1.48B | -0.51B | -1.68B | 1.28B | 0.90B | -0.35B | -1.64B | 0.72B | 1.69B | -0.27B | -1.42B | 0.62B | 1.62B | -1.26B | -0.40B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.05B | 0.01B | 0.02B | 0.00B | 0.04B | 0.01B | 0.05B | 0.01B | 0.01B | 0.00B | 0.08B | 0.03B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.00B | 0.51B | | | | | | | | | | 0.01B | -0.00B | -0.14B | -0.04B | -0.07B | 0.10B | 0.03B | 0.02B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.02B | 0.02B | 0.07B | 0.03B | 0.03B | 0.02B | 0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.75B | -2.33B | -0.67B | -1.77B | -2.44B | -2.35B | -1.54B | -1.48B | -1.45B | -0.94B | -1.93B | -1.34B | -2.31B | -1.92B | -0.88B | -1.00B | -1.20B | -1.50B | -8.47B | -1.74B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | -0.09B | -0.02B | -0.04B | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | -1.09B | -0.81B | -0.50B | -0.23B | 0.63B | 0.30B | -0.11B | 1.56B | 0.61B | -0.67B | -2.79B | 0.01B | -0.86B | -1.20B | 0.07B | -1.47B | -1.16B | -1.47B | -1.48B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | -0.00B | -0.33B | 1.32B | -0.33B | -0.00B | -0.31B | 1.31B | -0.36B | -0.00B | -0.33B | 1.37B | -0.35B | -0.00B | -0.40B | -0.00B | -0.41B | -0.00B | -0.48B | -0.00B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.06B | 0.21B | 0.56B | 0.75B | 0.21B | -0.34B | 0.05B | 0.35B | 0.11B | -0.27B | 0.40B | 0.35B | -0.51B | 0.47B | -0.45B | -0.32B | 0.26B | 0.44B | 0.23B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56B | -2.28B | 3.07B | 1.95B | -5.24B | -1.17B | 0.55B | 1.46B | 0.37B | 0.65B | 2.66B | -0.76B | -2.76B | 1.69B | 5.02B | 3.21B | -2.45B | 0.28B | -3.78B | 0.78B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 0.95B | 4.33B | 3.66B | -3.33B | 0.34B | 1.10B | 4.10B | 0.86B | 0.84B | 4.69B | 2.98B | -0.81B | 4.98B | 6.63B | 4.57B | 0.53B | 2.68B | 5.73B | 3.78B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43B | -2.46B | 2.85B | 1.39B | -5.99B | -1.39B | -0.13B | 2.51B | 0.97B | 0.50B | 2.09B | -1.15B | -3.11B | 2.20B | 4.55B | 3.65B | -2.13B | 0.02B | -4.21B | 0.55B |