|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 1.88B | 1.90B | 1.48B | 1.32B | 2.14B | 1.62B | 2.84B | 1.38B | 1.73B | 0.77B | -0.11B | 0.75B | 2.83B | 0.63B | 1.73B | 1.43B | 3.22B | 1.33B | 1.82B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.12B | 0.10B | 0.16B | 0.10B | 0.16B | 0.14B | 0.13B | 0.09B | 0.16B | 0.13B | 0.12B | 0.07B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.13B | -0.19B | -0.25B | -0.26B | -0.33B | -0.35B | -0.05B | -0.15B | -0.45B | -0.62B | -0.40B | -0.38B | -0.11B | -0.33B | -0.25B | -0.42B | -0.03B | -0.02B | -0.18B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | 0.10B | 0.32B | -0.03B | -0.09B | -0.01B | 0.02B | 0.06B | -0.15B | -0.49B | 0.35B | -0.01B | 0.19B | -0.26B | 0.26B | 0.05B | 0.01B | 0.04B | -0.07B | 0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | | 0.85B | 0.07B | | 0.06B | 0.03B | 0.80B | | 0.40B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 2.42B | 2.81B | 2.16B | 1.93B | 2.98B | 2.65B | 1.06B | 4.11B | 2.76B | 0.54B | 0.69B | 2.46B | 3.57B | 4.77B | 1.39B | 2.28B | 4.68B | 1.60B | 2.19B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 0.85B | 0.85B | 0.84B | 0.83B | 0.84B | 0.91B | 0.90B | 0.90B | 0.90B | 1.38B | 1.40B | 1.40B | 1.40B | 1.40B | 1.39B | 1.34B | 1.31B | 1.13B | 1.12B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.30B | 0.16B | 0.20B | 0.31B | 0.06B | 0.18B | 0.14B | 0.10B | 0.34B | 0.43B | -0.49B | 0.18B | 0.34B | -0.47B | 1.31B | 0.52B | -0.22B | 1.07B | -0.41B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | -0.05B | 0.23B | 0.18B | 0.24B | 0.09B | 0.06B | -0.03B | 0.05B | -0.57B | -0.81B | -0.72B | -0.68B | -0.32B | -0.29B | -0.24B | -0.24B | -0.12B | -0.02B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.10B | 0.19B | 0.04B | -0.14B | -0.04B | 0.30B | -0.25B | -0.12B | 0.16B | -0.19B | 0.02B | 0.64B | -0.12B | -0.23B | 0.50B | 0.59B | -0.17B | -0.48B | 0.57B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.10B | -0.27B | -0.40B | 0.44B | 0.42B | -0.37B | -0.08B | 0.43B | -0.50B | 1.10B | -0.06B | -0.30B | -0.28B | 0.73B | -0.08B | 0.01B | -0.18B | 0.09B | -0.07B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98B | 0.21B | -0.14B | 0.32B | -1.00B | 0.19B | -0.15B | 0.44B | 0.03B | 0.53B | -2.03B | 0.22B | -1.53B | 0.25B | 0.05B | 0.10B | -2.42B | 0.61B | -0.36B | 0.07B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.12B | -0.14B | 0.04B | -0.24B | 0.03B | -0.09B | 0.14B | -0.07B | 0.26B | 0.23B | 0.09B | 0.25B | 0.30B | 0.01B | 0.20B | 0.21B | 0.28B | 0.58B | -0.01B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.24B | 0.29B | 0.19B | 0.25B | 0.16B | 0.34B | 0.34B | 0.27B | 0.25B | 0.25B | 0.23B | 0.24B | 0.26B | 0.37B | 0.41B | 0.37B | 0.44B | 0.64B | 0.71B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.89B | | | | 3.84B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53B | 1.40B | 0.90B | | 0.05B | -0.05B | 1.12B | 1.12B | 0.00B | -0.57B | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | 0.07B | -0.23B | -0.11B | -2.19B | -0.27B | -3.47B | 1.36B | -0.21B | -0.26B | -27.09B | -0.22B | -0.22B | -0.21B | -0.40B | -0.45B | -0.39B | -0.41B | -0.69B | -0.72B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.02B | 0.03B | -0.03B | -0.03B | -0.06B | 0.01B | -0.03B | -0.05B | 0.01B | -0.01B | -0.09B | -0.04B | 0.01B | -0.00B | -0.03B | -0.09B | 0.01B | 0.06B | -0.10B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.62B | 2.85B | -6.56B | -3.51B | -1.06B | 1.59B | -1.05B | 21.51B | -1.21B | -2.00B | 2.75B | -1.71B | -2.65B | -3.65B | -1.41B | -4.11B | -2.67B | -2.85B | -1.23B | 1.44B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | 1.00B | 0.99B | 1.08B | 1.04B | 1.04B | 1.04B | 1.14B | 1.14B | 1.14B | 1.14B | 1.21B | 1.21B | 1.21B | 1.21B | 1.28B | 1.28B | 1.28B | 1.28B | 1.36B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 5.34B | -3.98B | -1.46B | -1.32B | 4.30B | -1.87B | 23.93B | 2.69B | 0.49B | -23.80B | -1.24B | -0.41B | -0.29B | 2.96B | -3.16B | -0.78B | 1.42B | -0.32B | 2.91B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 2.18B | 2.52B | 1.97B | 1.68B | 2.82B | 2.31B | 0.72B | 3.84B | 2.51B | 0.29B | 0.46B | 2.22B | 3.31B | 4.40B | 0.98B | 1.91B | 4.25B | 0.96B | 1.48B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 5.34B | -3.98B | -1.46B | -1.32B | 4.30B | -1.87B | 23.93B | 2.69B | 0.49B | -23.80B | -1.24B | -0.41B | -0.29B | 2.96B | -3.16B | -0.78B | 1.42B | -0.32B | 2.91B |