|
Net Income (Quarter)
|
| | | | | | | 3.39B | 0.63B | -5.96B | 0.61B | -11.74B | 1.21B | -0.17B | -0.19B | -3.25B | -0.09B | -0.67B | -0.30B | 0.08B | 0.03B | 0.05B | -4.47B | 0.16B | 0.08B | 0.21B | 0.31B | -0.15B | -0.97B | -0.28B | 0.06B | -1.33B | -0.25B | -0.91B | 0.08B | 0.47B | -0.41B | -0.88B | -0.39B | -0.28B | 0.22B | 0.28B | 0.43B | 0.47B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | -0.22B | 0.09B | -0.61B | -1.60B | -0.22B | -0.27B | -0.16B | -0.19B | -0.03B | -0.33B | -0.29B | -0.33B | -0.23B | -0.27B | -0.15B | -0.04B | -0.01B | 0.02B | 0.01B | -0.13B | -0.17B | -1.08B | 0.04B | 0.15B | -0.11B | -0.04B | -0.20B | 0.03B | -0.19B | -0.42B | -0.05B | 0.03B | 0.03B | -0.21B | 0.11B | -0.59B |
|
Gains from Sales and Divestitures (Quarter)
|
-0.00B | -0.00B | -0.39B | -0.52B | 1.22B | 0.00B | -0.00B | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.00B | 0.03B | 0.02B | 0.26B | -0.01B | 0.01B | 0.01B | 0.00B | -0.04B | 0.02B | -0.02B | -0.03B | 0.00B | | -0.01B | 0.01B | 0.04B | -0.06B | | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | -0.00B | | -0.00B | -0.00B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 0.01B | 0.15B | 0.41B | 20.32B | 0.43B | 0.03B | 0.00B | 4.12B | 0.49B | 0.61B | 0.20B | 0.48B | 0.72B | 0.40B | 5.19B | 0.23B | 0.13B | 0.23B | 0.05B | 0.18B | 0.17B | 0.81B | 0.03B | 1.45B | 0.19B | 0.77B | 0.05B | 0.07B | 0.68B | | | | | | | |
|
Non-cash Items (Quarter)
|
| 0.22B | 0.03B | 0.01B | 0.01B | 0.31B | 0.01B | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | 0.14B | 0.43B | 0.80B | 0.86B | 1.50B | 0.16B | 0.42B | 0.37B | 0.11B | -0.23B | 0.33B | 0.54B | 0.30B | 0.27B | 0.31B | 0.33B | -0.41B | 0.22B | 0.53B | 0.46B | -0.05B | 0.12B | 0.54B | 0.97B | -0.14B | 0.32B | 0.01B | 1.18B | -0.12B | 0.10B | 0.69B | 0.57B | -0.10B | 0.23B | 0.37B | 1.16B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | 6.10B | | | 0.18B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.60B | 0.28B | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 0.48B | 0.58B | 0.53B | 0.53B | 0.51B | 0.48B | 0.47B | 0.38B | 0.44B | 0.45B | 0.41B | 0.42B | 0.40B | 0.38B | 0.38B | 0.40B | 0.38B | 0.30B | 0.33B | 0.32B | 0.32B | 0.36B | 0.32B | 0.31B | 0.30B | 0.30B | 0.28B | 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.24B | 0.25B | 0.25B | 0.26B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | 0.00B | -0.02B | 1.37B | 0.37B | -0.07B | 0.02B | 1.25B | -1.28B | -0.13B | 0.08B | -0.07B | -0.01B | -1.42B | 0.00B | 1.00B | -0.95B | -1.53B | 1.08B | -1.08B | 0.00B | -2.27B | 0.03B | -0.35B | -0.04B | 0.92B | 0.35B | -0.01B | -0.01B | 0.04B | 0.50B | 0.01B | 0.00B | 0.24B | -0.01B | 0.10B | 0.03B | -2.92B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | 0.20B | 0.19B | 0.21B | 0.27B | 0.16B | 0.14B | 0.14B | 0.21B | 0.12B | 0.11B | 0.17B | 0.12B | 0.13B | 0.13B | 0.14B | 0.18B | 0.15B | 0.11B | 0.15B | 0.15B | 0.16B | 0.13B | 0.12B | 0.14B | 0.14B | 0.12B | 0.15B | 0.12B | 0.12B | 0.10B | 0.15B | 0.13B | 0.13B | 0.10B | 0.14B | 0.14B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.01B | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.01B | 0.01B | 0.14B | 0.12B | 0.01B | 0.04B | 0.03B | 0.02B | 0.00B | 0.02B | 0.00B | 0.06B | 0.01B | | | 0.00B | 0.04B | 0.00B | 0.02B | 0.01B | 0.01B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 1.41B | 0.07B | 0.12B | 1.87B | 0.82B | 0.02B | 0.04B | 0.01B | 0.01B | 0.12B | 0.03B | -0.17B | 0.01B | 0.00B | 0.00B | | 0.05B | 0.11B | 0.02B | | | 0.00B | 0.00B | | | | | | | | 0.04B | | | | | 0.04B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | 1.52B | -0.09B | 0.10B | 1.91B | 1.04B | 0.41B | 0.35B | 0.07B | 0.27B | 0.43B | 0.22B | 0.43B | 0.25B | 0.31B | 0.16B | 0.14B | 0.51B | 0.48B | 0.29B | 0.25B | 0.16B | 0.18B | 0.15B | 0.17B | 0.18B | 0.30B | 0.18B | 0.30B | 0.14B | 0.18B | 0.27B | 0.20B | 0.20B | 0.24B | 0.14B | 0.17B |
|
Other financing activities (Quarter)
|
| | | | | | | | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.01B | -0.00B | -0.04B | -0.01B | -0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.04B | -0.07B | -0.00B | -0.01B | -0.06B | -0.08B | -0.08B | -0.01B | -0.01B | | 0.01B | 0.00B | 0.00B | -0.00B | 0.04B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | -1.77B | -0.65B | -0.82B | -2.51B | -2.09B | -0.06B | -0.70B | -0.50B | -0.19B | -0.04B | -1.46B | -0.24B | -0.70B | -0.00B | -1.06B | -0.12B | -0.49B | -0.00B | -1.18B | -0.50B | 0.00B | -0.34B | -0.44B | -0.71B | -0.71B | -0.06B | -0.58B | -0.58B | -0.15B | -0.97B | | -0.67B | -1.74B | 0.01B | -0.45B | 0.04B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | 0.35B | 0.34B | 0.12B | 0.09B | 0.01B | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | 0.03B | 0.00B | 0.01B | 0.02B | 0.01B | -0.07B | -0.05B | -0.04B | -0.00B | 0.03B | -0.01B | 0.01B | -0.03B | 0.01B | 0.02B | 0.00B | -0.04B | -0.01B | -0.03B | -0.05B | -0.06B | -0.12B | -0.08B | 0.15B | 0.01B | -0.08B | -0.03B | 0.07B | -0.10B | -0.05B | 0.10B | -0.12B | 0.04B | -0.01B | -0.01B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | -0.09B | -0.30B | 0.08B | 0.28B | 0.46B | 0.44B | 0.01B | -0.09B | 0.19B | 0.19B | -0.92B | 0.73B | -0.17B | 0.60B | -0.57B | 0.35B | -0.43B | 0.69B | -0.39B | 0.15B | 0.05B | -0.16B | 0.17B | 0.58B | -0.66B | 0.49B | -0.42B | 0.98B | -0.24B | -0.73B | 1.06B | -0.02B | -1.60B | 0.46B | 0.04B | 1.35B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | -0.07B | 0.24B | 0.58B | 0.59B | 1.33B | 0.03B | 0.28B | 0.15B | -0.01B | -0.34B | 0.16B | 0.42B | 0.18B | 0.14B | 0.16B | 0.15B | -0.56B | 0.10B | 0.38B | 0.30B | -0.21B | -0.00B | 0.42B | 0.83B | -0.28B | 0.20B | -0.14B | 1.06B | -0.25B | 0.01B | 0.55B | 0.45B | -0.23B | 0.13B | 0.23B | 1.02B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | -0.12B | -0.30B | 0.07B | 0.27B | 0.44B | 0.51B | 0.06B | -0.06B | 0.20B | 0.17B | -0.91B | 0.73B | -0.14B | 0.58B | -0.59B | 0.35B | -0.39B | 0.70B | -0.36B | 0.20B | 0.11B | -0.04B | 0.25B | 0.43B | -0.67B | 0.57B | -0.39B | 0.91B | -0.13B | -0.69B | 0.96B | 0.10B | -1.65B | 0.47B | 0.05B | 1.36B |