|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35B | -0.93B | 0.72B | 0.13B | 0.20B | 0.65B | 2.72B | 2.36B | 1.93B | 7.00B | 3.42B | 2.87B | 2.22B | 1.83B | 3.88B | 2.88B | 3.95B | 2.93B | 4.75B | 2.60B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | 1.42B | 3.23B | 1.25B | | 7.41B | 3.13B | 1.72B | | 7.96B | 2.49B | 3.08B | 3.38B | 2.91B | 3.71B | 3.39B | 5.13B | 2.34B | 3.36B | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.37B | -0.01B | -0.07B | | -0.09B | -0.25B | | | -0.25B | | | -0.01B | -0.06B | -0.07B | -0.02B | -0.03B | -0.05B | -0.03B | -0.09B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.03B | | | | 0.29B | | | | 0.20B | 0.02B | 0.23B | | 0.06B | 0.00B | -0.03B | 0.00B | -0.07B | 0.00B | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56B | -0.54B | 5.35B | 0.52B | | | 5.83B | 0.57B | | | 7.69B | -0.20B | -3.06B | 0.99B | 5.21B | 4.06B | -1.19B | -2.38B | 7.51B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21B | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | -0.55B | -0.23B | -0.78B | | | -0.23B | -0.84B | | | -0.43B | -0.91B | -0.64B | -0.77B | -0.36B | -1.19B | -0.64B | -0.65B | -0.53B | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79B | 2.19B | 1.31B | 1.36B | | 4.00B | 1.50B | 1.28B | | 4.06B | 1.25B | 1.28B | 1.82B | 2.34B | 1.28B | 1.39B | 1.55B | 1.51B | 1.37B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | 1.86B | -0.22B | -0.25B | | | -0.25B | -0.27B | | | -0.42B | -0.38B | -0.42B | 3.14B | -0.43B | 1.52B | -2.86B | 4.58B | -0.55B | 1.86B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.03B | 0.00B | | | 0.12B | 0.00B | | | 0.05B | | | 0.03B | 0.00B | 0.01B | | 0.00B | 0.01B | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.39B | 0.06B | | | 0.26B | 0.02B | | | 0.07B | | 0.03B | 0.02B | 0.01B | 0.09B | 0.00B | 0.04B | 0.04B | 0.12B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.83B | | 5.76B | -0.94B | | | -0.19B | | | | -0.73B | -2.04B | | | 5.23B | 1.83B | -7.12B | -0.01B | 7.56B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | 0.02B | -0.01B | | | 0.01B | 0.08B | | | -0.06B | 0.10B | 0.03B | -0.04B | 0.00B | 0.11B | 0.01B | 0.01B | -0.09B | 0.04B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.46B | -0.91B | -0.17B | -0.80B | | | -1.25B | -0.52B | | | -2.41B | -2.87B | -1.51B | -1.18B | -1.25B | -2.11B | -2.00B | -1.45B | -1.79B | -2.91B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.01B | 0.30B | 0.01B | | | 0.10B | -0.03B | | | 1.00B | 1.50B | -1.93B | -0.60B | 1.10B | 0.64B | -0.35B | -1.02B | 2.33B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.16B | -5.60B | -3.74B | -1.29B | | -6.46B | -2.03B | -1.52B | | -6.57B | 2.03B | -1.22B | -4.13B | -4.00B | -2.71B | 0.52B | -2.07B | -3.28B | 0.27B | -2.59B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | 0.45B | | 4.70B | 1.89B | 1.20B | | 4.98B | 0.07B | 0.21B | 1.87B | 1.73B | 2.46B | 1.28B | 3.13B | 0.90B | 1.57B | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.01B | 0.00B | | | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39B | 7.71B | -2.97B | | | | -3.05B | -0.02B | | | -3.03B | -0.02B | -1.58B | 9.26B | -3.35B | 6.70B | -8.32B | 9.94B | -3.29B | 6.58B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.01B | -0.01B | -0.03B | | | -0.01B | -0.04B | | | -0.05B | -0.01B | 0.02B | -0.06B | 0.03B | 0.03B | -0.01B | 0.00B | -0.02B | 0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -8.99B | -0.68B | -0.85B | | | -0.14B | 6.13B | | | 5.64B | -4.54B | 4.54B | -5.75B | 5.43B | -3.88B | 3.88B | -5.21B | 5.70B | -6.50B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | -1.86B | 0.22B | 0.25B | | | 0.25B | 0.27B | | | 0.42B | 0.38B | 0.42B | -3.14B | 0.43B | -1.52B | 2.86B | -4.58B | 0.55B | -1.86B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.62B | -6.51B | -3.91B | -2.10B | | -6.46B | -3.28B | -2.04B | | -6.57B | -0.39B | -4.09B | -5.64B | -5.18B | -3.96B | -1.59B | -4.07B | -4.73B | -1.52B | -5.50B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |