|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | 0.62B | 0.38B | | 1.15B | 1.47B | -0.03B | 1.20B | 1.34B | 1.47B | 1.07B | 0.70B | 0.49B | 0.50B | 0.50B | 0.09B | -0.13B | 0.35B | 0.32B | 0.06B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.07B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.04B | 0.05B | 0.01B | -0.10B | 0.03B | 0.03B | 0.04B | -0.08B | 0.01B | -0.00B | 0.05B | 0.07B | -0.04B | -0.06B | 0.06B | 0.07B | -0.02B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.08B | 0.04B | -0.03B | -0.03B | -0.03B | 0.13B | -0.04B | 0.03B | | 0.06B | -0.05B | -0.12B | 0.17B | -0.05B | -0.05B | -0.15B | 0.05B | 0.15B | -0.04B |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.02B | 0.07B | 0.01B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.25B | | 0.07B | 0.25B | 0.66B | | 0.15B | 0.22B | 0.43B | | -0.06B | -0.20B | -0.20B | | -0.07B | -0.10B | -0.16B | | 0.09B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46B | | | | 5.58B | | | 1.88B | 1.48B | 0.86B | | | 3.34B | 0.57B | | | 0.67B | 0.53B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.08B | 7.25B | 7.71B | 8.24B | 8.82B | 8.96B | 10.18B | 10.84B | 11.09B | 11.57B | 12.65B | 13.08B | 13.04B | 13.55B | 13.01B | 13.52B | 13.94B | 13.86B | 13.53B | 14.30B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | | -0.01B | | | | -0.01B | | | | -0.01B | 0.02B | | | -0.01B | 0.02B | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.28B | | | 0.33B | 0.37B | | 0.40B | 0.41B | 0.43B | | | 0.45B | 0.43B | | | 0.48B | 0.45B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57B | | 1.76B | | 2.07B | | 1.97B | | 1.98B | | 1.73B | | 1.71B | | 1.75B | | 1.35B | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | -0.12B | | | 0.15B | 0.22B | | | | -0.00B | | | | 0.04B | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.17B | 0.07B | -0.02B | 0.01B | -0.09B | -0.15B | -0.01B | 0.03B | 0.12B | -0.09B | -0.09B | 0.02B | 0.05B | 0.05B | -0.03B | -0.01B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55B | | | | -0.92B | | | -1.15B | -0.80B | | | | -0.50B | | | | -0.41B | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | -0.14B | 0.24B | -0.59B | 0.79B | 0.47B | | -0.03B | 0.20B | 0.45B | 0.30B | 0.80B | 0.70B | -0.20B | 0.40B | 1.35B | 0.35B | 0.15B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85B | | -1.86B | | -2.01B | | -4.98B | | | -1.76B | -1.61B | -1.25B | | | -4.10B | -0.80B | | | 0.27B | -1.87B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | 0.05B | -0.00B | | -0.00B | 0.11B | -0.01B | | -0.00B | 0.17B | -0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.37B | | | | -0.56B | | | -0.22B | 0.34B | 0.31B | | | -0.18B | -0.28B | | | -0.11B | 0.40B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.05B | | | 0.05B | -0.05B | | 0.05B | 0.05B | -0.05B | | | 0.07B | -0.07B | | | -0.09B | -0.07B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.01B | | | | | -0.00B | -0.00B | | -0.01B | 0.00B | 0.00B | -0.00B | | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | -0.40B | | | 0.45B | | | -0.10B | 0.21B | -0.09B | | | -0.94B | -0.50B | | | 0.84B | -0.95B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.01B | | | | 6.50B | | | 3.03B | 2.28B | 0.86B | | | 3.84B | 0.57B | | | 1.08B | 0.53B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85B | | 0.23B | | -2.01B | | 0.04B | | | -0.10B | 0.21B | -0.09B | | | -0.93B | -0.50B | | | 0.84B | -0.94B |