|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.49B | 0.47B | 0.45B | 0.45B | 0.33B | 0.33B | 0.51B | 0.47B | 0.48B | 0.53B | 0.60B | 0.64B | 0.60B | 0.69B | 0.56B | 0.57B | 0.55B | 0.62B | 0.56B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | 0.07B | 0.09B | 0.08B | 0.10B | 0.10B | 0.10B | -0.01B | -0.00B | 0.11B | 0.11B | -0.01B | 0.00B | -0.01B | 0.10B | 0.11B | 0.11B | -0.02B | 0.10B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.32B | 0.25B | 0.02B | 518.06 | 0.47B | 0.40B | 0.40B | 0.42B | 0.52B | -1.34B | 0.43B | 0.46B | 0.53B | 0.40B | 0.44B | 0.37B | 0.46B | 0.34B | 0.35B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.13 | 338.76 | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.11B | 0.05B | -0.08B | 0.03B | 0.02B | 0.03B | 0.13B | 0.07B | -0.17B | 0.06B | 0.05B | -0.05B | 0.05B | -0.03B | 0.00B | -0.00B | -0.16B | 0.04B | 0.04B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -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 | -0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.07B | 0.14B | -0.16B | 0.13B | -0.08B | -0.00B | -0.09B | -0.03B | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.03B | 0.02B | 0.10B | -0.01B | 0.01B | -0.08B | 0.09B | 0.02B | -0.02B | 0.10B | -0.01B | -0.07B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.04B | -0.10B | -0.05B | -0.12B | -0.08B | -0.08B | -0.06B | -0.06B | -0.04B | -0.01B | -0.06B | 0.06B | -0.20B | -0.09B | 0.01B | -0.12B | -0.11B | -0.07B | -0.06B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.00B | 0.14B | -0.08B | 0.00B | 0.01B | 0.04B | 0.02B | -0.00B | 0.00B | 0.02B | -0.03B | 0.03B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 469.52 | 402.48 | | | | | | 460.67 | 532.12 | 2.11B | 4.44B | | 459.63 | | 347.29 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.08B | 0.10B | 0.10B | 0.09B | 0.08B | 0.09B | 0.07B | 0.08B | 0.07B | -0.07B | 0.24B | 0.08B | 0.08B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.06B | 203.63 | -0.05B | -41.82 | -33.26 | -32.53 | -0.02B | -0.02B | -0.02B | 0.18B | -0.03B | -25.88 | -30.70 | -0.07B | -0.03B | 0.03B | -50.37 | -0.05B | -0.04B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.15 | 2.89 | 1.05 | 0.01B | 0.03B | -0.00B | 0.00B | 0.00B | 0.02B | 0.62 | 0.00B | 0.00B | 0.01B | 0.85 | 0.00B | 0.00B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.18B | -0.00B | -0.50B | 0.00B | 0.01B | | | | | | | | | -0.00B | | | -0.28B | | -0.35B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | | 0.61B | -0.00B | | | -0.53B | -0.22B | -0.39B | 0.39B | -1.20B | 0.33B | 0.03B | -0.03B | -0.58B | 0.22B | 1.04B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.51B | 2.38B | 2.58B | 1.90B | 1.85B | 2.00B | 2.25B | 2.59B | 3.19B | 2.26B | -8.03B | 1.70B | 1.79B | 1.60B | 2.53B | 2.51B | -2.51B | 6.16B | 2.65B | 4.80B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | -0.86B | -0.38B | -0.11B | -0.50B | -0.13B | -0.16B | -0.42B | | | | -0.39B | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.16B | 0.08B | -0.14B | -0.12B | -0.20B | -0.19B | -0.07B | -1.56B | -0.07B | -0.27B | -0.02B | 0.17B | -0.06B | -0.78B | -0.45B | -0.62B | 0.28B | -0.74B | -1.57B |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29B | | | 0.65B | | | | | | | | | | | -0.56B | -0.68B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.02B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.01B | 0.04B | -0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.56B | 1.12B | -1.46B | 1.46B | -1.28B | -0.08B | 1.14B | -1.07B | 0.07B | 1.06B | 0.07B | 0.23B | -0.04B | 0.02B | 1.39B | -0.10B | -0.18B | -0.18B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | -203.63 | 0.05B | 41.82 | 502.77 | 435.02 | 0.02B | 0.02B | 0.02B | -0.18B | 0.03B | 486.54 | 562.83 | 2.18B | 4.47B | -0.03B | 510.00 | 0.05B | 0.04B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | -0.70B | -0.30B | -0.25B | -0.62B | -0.34B | -0.35B | -0.49B | -1.56B | -0.07B | -0.27B | -0.41B | 0.17B | -0.06B | 1.33B | 3.99B | -0.62B | 0.28B | -0.74B | -1.57B |