|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 3.18B | 4.04B | 4.49B | 0.93B | 3.95B | 2.47B | -0.10B | 2.03B | 1.78B | 0.82B | 1.37B | 1.37B | 1.56B | -0.02B | 1.29B | 0.94B | 0.19B | 1.81B | 0.70B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.22B | 0.17B | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.19B | 0.21B | 0.18B | 0.19B | 0.19B | 0.20B | 0.19B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.14B | 0.13B | 0.31B | 0.11B | 0.13B | 0.13B | 0.31B | 0.18B | 0.13B | 0.12B | 0.35B | 0.22B | 0.18B | 0.16B | 0.41B | 0.18B | 0.21B | 0.16B | 0.44B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.03B | -0.74B | -0.19B | -0.60B | -0.62B | -0.52B | -0.27B | -0.37B | -0.86B | -1.39B | -0.39B | -0.02B | -0.28B | -0.77B | -0.03B | -0.27B | 0.19B | -0.39B | 0.14B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.12B | 1.22B | 0.18B | 0.17B | 0.09B | | 1.87B | -1.70B | 0.50B | 4.46B | 0.66B | 0.34B | 0.20B | 2.57B | -0.04B | 1.31B | 2.80B | -4.07B | 0.27B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | | 0.63B | 0.08B | 2.11B | 1.41B | | | | 4.48B | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89B | 7.93B | 5.08B | 4.91B | 5.00B | 7.60B | 7.43B | 4.19B | 6.32B | 7.57B | 4.75B | 4.04B | 2.27B | 5.45B | 7.05B | 1.64B | 5.15B | 7.02B | 5.22B | 3.83B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 1.90B | 1.80B | 1.85B | 1.80B | 2.00B | 2.00B | 1.95B | 2.10B | 2.00B | 1.84B | 1.90B | 1.90B | 1.90B | 1.87B | 1.86B | 1.90B | 1.90B | 1.78B | 1.70B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.22B | 0.17B | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.19B | 0.21B | 0.18B | 0.19B | 0.19B | 0.20B | 0.19B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | -0.59B | 0.75B | 0.79B | 0.61B | -0.36B | 0.42B | 0.20B | 0.08B | -0.00B | -0.34B | 0.70B | -0.18B | -0.34B | -0.39B | 1.48B | 0.02B | 0.16B | -0.16B | -0.09B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.22B | 0.11B | 0.39B | 0.11B | 0.02B | 0.17B | 0.18B | 0.27B | 0.06B | -0.10B | 0.07B | 0.05B | 0.06B | 0.13B | 0.15B | 0.06B | -0.00B | 0.03B | 0.18B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 1.15B | 0.27B | -0.26B | -0.19B | 0.94B | 1.28B | -0.45B | 1.57B | 2.54B | 0.18B | 0.36B | -1.70B | 0.27B | 1.25B | -0.70B | 0.52B | 1.73B | -0.60B | -1.59B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75B | -0.07B | -0.66B | 0.44B | -0.55B | 0.29B | 0.36B | 0.19B | -1.12B | 0.03B | 0.41B | 0.38B | -1.83B | 0.05B | -1.80B | 0.38B | -1.38B | -0.41B | 0.65B | -0.08B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.18B | -0.27B | 0.28B | -0.30B | 0.07B | 0.20B | 0.17B | -0.45B | -0.11B | 0.58B | -0.28B | -0.03B | -0.15B | 0.10B | 0.63B | -0.37B | -0.09B | 0.66B | 0.15B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.22B | 0.19B | 0.16B | 0.14B | 0.18B | 0.21B | 0.17B | 0.18B | 0.22B | 0.20B | 0.19B | 0.24B | 0.25B | 0.29B | 0.23B | 0.27B | 0.38B | 0.33B | 0.27B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | | | | | | | | | 9.20B | | 8.29B | | 0.20B | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.02B | 0.01B | 0.01B | 0.04B | 1.41B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.51B | 0.04B | 0.03B | 0.01B | 0.00B | 0.03B | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24B | -0.61B | -1.15B | -1.59B | 0.13B | 1.29B | -0.45B | -0.50B | -0.34B | -0.37B | -0.80B | -9.59B | -1.10B | -8.26B | -1.87B | -0.73B | -1.18B | -3.26B | -1.46B | -0.57B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B | -0.01B | 0.02B | -0.02B | | 0.05B | 0.10B | -0.07B | 0.03B | 0.00B | 0.07B | -0.04B | -0.01B | 0.04B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.88B | -3.64B | -6.34B | -6.97B | -2.68B | -5.52B | -9.63B | -6.19B | -3.92B | -2.66B | -4.45B | 10.82B | -6.10B | -3.07B | -6.86B | -1.26B | -2.71B | -4.59B | -4.17B | 0.92B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31B | 2.31B | 2.31B | 2.53B | 2.51B | 2.50B | 2.51B | 2.66B | 2.62B | 2.63B | 2.63B | 2.77B | 2.75B | 2.75B | 2.75B | 2.92B | 2.91B | 2.91B | 2.91B | 3.09B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.04B | -0.03B | 0.01B | -0.03B | -0.06B | 0.02B | 0.01B | -0.01B | -0.02B | 0.02B | -0.02B | -0.01B | 0.01B | -0.05B | 0.01B | 0.03B | -0.01B | 0.01B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21B | 3.64B | -2.44B | -3.65B | 2.42B | 3.31B | -2.63B | -2.49B | 2.05B | 4.53B | -0.47B | 5.25B | -4.94B | -5.87B | -1.73B | -0.35B | 1.29B | -0.84B | -0.40B | 4.16B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70B | 7.72B | 4.89B | 4.75B | 4.86B | 7.42B | 7.21B | 4.02B | 6.14B | 7.36B | 4.55B | 3.85B | 2.03B | 5.20B | 6.76B | 1.40B | 4.88B | 6.64B | 4.89B | 3.56B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24B | 3.68B | -2.41B | -3.65B | 2.46B | 3.37B | -2.65B | -2.50B | 2.06B | 4.54B | -0.50B | 5.27B | -4.93B | -5.88B | -1.69B | -0.36B | 1.26B | -0.83B | -0.41B | 4.17B |