|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26B | 0.90B | 0.64B | 1.36B | 0.35B | 0.77B | 0.68B | -1.00B | 1.17B | 0.31B | -0.10B | 0.16B | 0.16B | 0.12B | 0.09B | -0.07B | 0.97B | -0.02B | -0.15B | 0.02B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | -0.02B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51B | 0.07B | -0.01B | 0.31B | 0.04B | 0.04B | 0.01B | 0.04B | 0.17B | 0.11B | 0.03B | -0.29B | 0.11B | 0.07B | 0.12B | 0.07B | 0.15B | 0.23B | 0.10B | 0.08B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | -0.18B | -0.19B | -0.40B | -1.12B | -0.17B | -0.57B | -0.78B | -0.79B | 0.70B | -0.92B | -0.66B | -0.22B | -0.18B | -0.25B | -2.72B | 0.17B | -0.19B | -0.18B | -0.21B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25B | 0.01B | | -0.06B | 0.45B | | | -0.09B | 0.01B | 0.63B | 0.93B | -0.00B | | | 0.02B | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75B | 0.83B | 0.71B | -1.02B | 0.32B | 1.04B | 1.69B | 0.60B | 1.00B | 1.21B | 1.08B | 2.25B | 1.04B | 1.86B | 3.08B | 3.85B | 0.82B | 1.55B | 2.12B | 2.94B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | -0.02B | 0.18B | -0.20B | 0.03B | -0.48B | 0.05B | -0.09B | 0.04B | -0.13B | 0.08B | 0.16B | -0.26B | -0.13B | 0.15B | 0.37B | -0.41B | 0.15B | 0.09B | -0.18B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 1.39B | 1.36B | 1.43B | 1.35B | 0.74B | 1.30B | 1.49B | 1.53B | 1.12B | 1.36B | 1.37B | 1.52B | 1.21B | 1.40B | 1.49B | 0.95B | 1.57B | 1.40B | 1.36B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.51B | 0.48B | 0.50B | 0.49B | 0.50B | 0.50B | 0.49B | 0.50B | 0.52B | 0.51B | 0.53B | 0.53B | 0.52B | 0.52B | 0.46B | 0.47B | 0.48B | 0.51B | 0.52B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30B | -0.99B | -1.15B | -1.28B | -0.01B | -0.01B | -0.01B | -0.01B | -0.06B | 1.50B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 1.09B | 0.80B | -0.00B | -0.00B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.54B | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | | -0.10B | -0.12B | | -0.00B | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | 0.03B | 0.92B | 0.14B | 0.01B | | | 0.01B | 0.02B | | 0.37B | 2.25B | 0.00B | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.04B | -0.05B | 0.06B | -0.04B | -0.04B | -0.06B | -0.05B | -0.10B | -0.11B | -0.08B | -0.10B | -0.07B | -0.13B | -0.15B | -0.11B | -0.11B | -0.08B | -0.04B | -0.03B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73B | -1.43B | -1.89B | -1.10B | -1.45B | -0.81B | -0.87B | -2.22B | -2.05B | -2.43B | -2.48B | -2.14B | -1.38B | -1.23B | -0.63B | -1.80B | -1.21B | -1.07B | -1.16B | -1.18B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.05B | -0.05B | 0.03B | 0.03B | -0.05B | -0.05B | 0.05B | 0.06B | -0.02B | -0.04B | -0.01B | 0.01B | -0.04B | 0.01B | -0.14B | -0.00B | 0.01B | 0.15B | -0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 0.56B | 0.47B | -2.10B | 0.42B | 0.39B | -0.00B | -0.40B | 2.92B | -0.72B | 1.69B | 2.09B | -0.50B | -0.52B | 4.73B | -6.40B | 1.08B | -0.90B | 0.05B | -1.35B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.06B | -0.21B | -0.06B | -0.22B | -0.06B | -0.15B | -0.06B | -0.08B | -0.37B |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.01B | 0.03B | 0.05B | -0.01B | 0.02B | 0.07B | -0.01B | -0.01B | -0.03B | 0.09B | -0.06B | 0.04B | 0.01B | -0.03B | 0.14B | -0.01B | 0.01B | -0.01B | 0.12B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.51B | -0.02B | -1.73B | 0.32B | 0.34B | 0.50B | -1.13B | 2.39B | -2.05B | 0.66B | 1.25B | -0.36B | -0.53B | 5.51B | -6.58B | 0.81B | -0.39B | 0.28B | -1.17B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 2.87B | | 1.45B | 2.73B | 2.33B | 1.81B | 7.15B | 0.56B | 1.42B | 1.03B | 1.29B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | 2.38B | 2.51B | 2.71B | 1.36B | 0.75B | 1.31B | 1.50B | 1.59B | -0.38B | 1.37B | 1.38B | 1.53B | 1.22B | 1.41B | 1.50B | -0.14B | 0.77B | 1.40B | 1.36B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.52B | -0.05B | -1.78B | 0.32B | 0.32B | 0.43B | -1.12B | 2.40B | -2.03B | 0.57B | 1.32B | -0.36B | -0.54B | 5.51B | -6.71B | 0.81B | -0.40B | 0.29B | -1.17B |