|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82B | -1.18B | -1.77B | -0.76B | -0.75B | -0.65B | 0.80B | -0.74B | -0.77B | -0.73B | 0.96B | -0.83B | -0.78B | -0.71B | 0.83B | -0.75B | -0.77B | -0.74B | 0.96B | -0.88B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 2.68B | | | 0.98B | | 0.93B | 1.09B | 0.97B | | 1.00B | 1.10B | 0.84B | | 0.87B | 1.04B | 0.85B | | 1.01B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | -0.00B | -0.01B | -0.06B | | -0.03B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.08B | | | -0.03B | -0.04B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.04B | -0.00B | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.14B | 0.21B | -0.06B | | 0.06B | 0.06B | 0.07B | 0.08B | 0.06B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 1.96B | | | 0.77B | | 0.88B | 0.91B | 0.80B | | 0.94B | 0.85B | 0.67B | | 0.76B | 0.86B | 0.68B | | 0.87B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | | | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.02B | -0.00B | 0.02B | 0.00B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.18B | | | 0.06B | -0.07B | -0.02B | -0.09B | -0.17B | -0.11B | -0.11B | -0.02B | -0.06B | -0.12B | -0.09B | 0.01B | -0.20B | -0.17B | -0.05B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | | | 0.00B | -0.00B | -0.07B | 0.07B | -0.03B | 0.01B | -0.05B | -0.00B | -0.03B | 0.02B | -0.02B | 0.03B | -0.05B | -0.04B | -0.05B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.16B | | | -0.04B | 0.02B | 0.29B | -0.17B | 0.02B | 0.01B | 0.24B | 0.04B | -0.02B | -0.03B | 0.13B | -0.07B | -0.02B | 0.05B | 0.11B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | | | -0.00B | | -0.01B | -0.02B | 0.04B | | 0.06B | 0.03B | -0.02B | | 0.03B | -0.01B | -0.06B | | 0.04B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.07B | | | -0.01B | 0.01B | -0.12B | 0.01B | 0.02B | -0.00B | -0.15B | -0.06B | -0.01B | 0.01B | -0.14B | -0.02B | 0.02B | -0.02B | -0.14B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 1.72B | | | 0.62B | | 0.63B | 0.65B | 0.70B | | 0.68B | 0.66B | 0.66B | | 0.63B | 0.65B | 0.68B | | 0.74B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02B | | | | 2.74B | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | 0.04B | | 0.03B | 0.02B | 0.02B | | 0.02B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.03B | | 0.03B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72B | -1.10B | | | -0.51B | -0.56B | -0.23B | -0.47B | -0.42B | -0.46B | -0.39B | -0.41B | -0.40B | -0.45B | -0.41B | -0.38B | -0.40B | -0.62B | -0.43B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | | | -0.01B | | -0.01B | -0.02B | -0.00B | | 0.00B | 0.00B | 0.00B | | -0.01B | -0.01B | -0.01B | | -0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41B | -1.03B | | | 0.08B | -0.99B | -0.13B | -0.58B | -0.72B | -0.36B | -0.13B | -0.57B | -0.56B | -0.33B | -0.21B | -0.43B | -0.94B | -0.29B | -0.19B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | | 0.12B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.56B | | | 0.51B | -0.59B | 0.68B | 0.02B | -0.16B | -0.16B | 0.48B | 0.12B | -0.10B | -0.02B | 0.25B | 0.22B | -0.49B | 0.04B | 0.39B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.02B | | | | -2.74B | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13B | -2.13B | | | -0.43B | -1.55B | -0.36B | -1.05B | -1.15B | -0.81B | -0.52B | -0.98B | -0.96B | -0.78B | -0.62B | -0.81B | -1.33B | -0.91B | -0.62B |