|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.55B | 34.63B | 25.01B | 19.44B | 20.72B | 30.00B | 24.16B | 19.88B | 22.96B | 33.92B | 23.64B | 21.45B | 14.74B | 36.33B | 24.78B | 23.43B | 27.47B | 42.10B | 29.58B | 29.79B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 2.89B | 0.33B | 2.70B | 3.12B | 2.32B | 0.42B | 2.38B | 5.71B | 2.59B | 3.37B | -0.80B | 6.53B | 3.29B | -0.08B | 6.47B | 3.18B | 3.59B | 3.53B | 3.40B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.04B | 0.68B | 0.41B | 1.67B | -1.86B | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.20B | 46.97B | 28.17B | 22.89B | 24.13B | 34.01B | 28.56B | 26.38B | 21.60B | 39.90B | 22.69B | 28.86B | 26.81B | 29.93B | 23.95B | 27.87B | 29.73B | 53.92B | 28.70B | 34.37B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | 2.70B | 2.74B | 2.81B | 2.87B | 2.92B | 2.90B | 3.05B | 2.65B | 2.85B | 2.84B | 2.85B | 2.91B | 3.08B | 2.66B | 2.83B | 3.13B | 3.21B | 3.44B | 3.32B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.81B | 3.93B | -9.48B | 0.98B | 6.38B | -4.28B | -5.32B | 1.99B | 9.30B | -6.55B | -1.17B | 1.03B | 10.48B | -3.60B | -3.67B | 1.58B | 12.37B | 0.15B | -9.45B | 0.98B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | -0.68B | -0.38B | 0.02B | -0.43B | 1.81B | 0.74B | 0.02B | -0.95B | 0.14B | -0.19B | 0.01B | 1.09B | -0.21B | -0.64B | -0.36B | -0.18B | 0.21B | 0.87B | 4.38B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11B | 19.81B | -21.56B | -4.36B | 15.56B | -6.08B | -14.69B | 3.97B | 14.90B | -4.54B | -12.17B | 1.54B | 21.19B | -6.67B | -7.93B | -3.88B | 19.38B | 0.85B | -13.14B | 7.09B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.01B | 4.24B | -1.72B | -2.27B | 5.86B | 3.89B | -2.13B | 1.23B | 0.04B | -3.87B | 0.43B | 3.44B | 15.55B | -12.00B | -3.58B | 0.42B | 4.08B | 12.53B | -5.23B | 2.71B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 4.92B | -1.38B | -0.25B | 3.21B | 4.10B | -0.01B | 0.77B | 0.82B | 1.46B | 2.98B | 1.19B | 6.11B | -0.94B | 5.31B | 1.75B | 3.08B | 10.25B | 4.08B | 1.94B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22B | 2.80B | 2.51B | 2.10B | 3.29B | 3.79B | 2.92B | 2.09B | 2.16B | 2.39B | 2.00B | 2.15B | 2.91B | 2.94B | 3.07B | 3.46B | 3.24B | 2.37B | 1.97B | 2.46B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | 0.00B | 0.14B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.71B | 10.68B | 7.33B | 15.61B | -3.69B | 0.51B | 1.39B | 2.06B | 1.87B | 13.05B | -8.73B | 35.52B | -28.70B | 15.97B | -10.76B | 29.83B | 5.87B | 2.82B | 15.87B | 7.81B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | -16.11B | -9.27B | 4.23B | -1.22B | -1.45B | 2.32B | 0.44B | 2.39B | 1.93B | -0.31B | -0.13B | 1.45B | 9.79B | 2.92B | 5.07B | -2.59B | -4.89B | -6.17B | -7.76B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | -0.06B | -0.04B | -0.04B | -0.01B | -0.39B | -0.07B | -0.05B | -0.07B | -0.05B | -0.09B | -0.06B | -0.17B | -0.04B | -0.04B | -0.01B | -0.02B | -0.04B | -0.09B | -0.06B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.38B | -28.16B | -28.35B | -27.45B | -26.79B | -35.56B | -25.72B | -24.05B | -23.15B | -30.59B | -30.43B | -36.02B | -24.95B | -39.37B | -29.01B | -24.83B | -27.48B | -39.66B | -22.28B | -32.64B |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64B | 3.73B | 3.63B | 3.76B | 3.70B | 3.77B | 3.68B | 3.81B | 3.76B | 3.83B | 3.75B | 3.86B | 3.80B | 3.86B | 3.79B | 3.91B | 3.86B | 3.92B | 3.85B | 4.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 2.70B | -9.45B | -0.32B | -3.88B | -3.00B | 5.16B | 2.77B | 0.84B | 11.24B | -8.05B | -7.29B | 3.31B | 0.36B | -2.14B | 8.11B | -0.34B | 9.38B | 0.26B | -6.03B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.98B | 44.16B | 25.65B | 20.79B | 20.84B | 30.22B | 25.64B | 24.29B | 19.43B | 37.50B | 20.69B | 26.71B | 23.90B | 27.00B | 20.88B | 24.41B | 26.49B | 51.55B | 26.73B | 31.91B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 2.70B | -9.45B | -0.32B | -3.88B | -3.00B | 5.16B | 2.77B | 0.84B | 11.24B | -8.05B | -7.29B | 3.31B | 0.36B | -2.14B | 8.11B | -0.34B | 9.38B | 0.26B | -6.03B |