|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06B | 1.55B | 2.37B | 1.28B | 1.43B | 1.61B | 2.02B | 2.27B | 2.08B | 1.93B | 1.76B | -11.91B | 1.68B | 1.22B | 0.08B | 2.46B | 1.31B | 2.19B | 1.09B | 2.68B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.13B | 0.14B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.14B | 0.13B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.12B | 0.14B | 0.14B | 0.14B | 0.13B | 0.15B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.03B | -1.27B | -0.69B | -0.78B | -0.65B | -0.62B | -0.55B | -1.09B | -0.33B | -1.33B | -0.71B | -0.33B | -0.26B | -0.79B | 0.22B | -0.44B | -0.36B | -0.39B | 0.16B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | -0.26B | | | -0.04B | -0.00B | 0.01B | -0.27B | 0.26B | -0.02B | | | | -0.01B | 0.34B | | 0.28B | -0.02B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.61B | 0.01B | 0.04B | 0.04B | 0.06B | 0.04B | 0.02B | 0.05B | 0.16B | 0.03B | 0.00B | 0.87B | 0.14B | 1.95B | 0.01B | 0.31B | 0.20B | 0.58B | 0.41B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | 5.27B | 4.06B | 3.81B | 2.26B | 3.69B | 3.31B | 2.97B | 1.89B | 4.75B | 4.25B | 2.83B | 2.33B | 5.59B | 4.44B | 1.95B | 3.92B | 6.31B | 1.97B | 1.10B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 2.73B | 2.58B | 2.58B | 2.58B | 2.59B | 2.52B | 2.43B | 2.43B | 2.44B | 2.46B | 2.53B | 2.60B | 2.59B | 1.88B | 1.01B | 1.01B | 1.01B | 0.98B | 0.59B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.26B | 0.17B | -0.79B | 0.67B | 0.67B | 0.11B | 0.17B | 0.07B | 0.25B | 0.51B | -0.48B | 1.02B | -0.66B | -0.14B | -0.01B | 0.48B | -0.15B | -0.02B | -1.69B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.03B | 0.13B | -0.00B | 0.01B | 0.02B | 0.04B | 0.28B | 0.02B | 0.26B | 0.20B | 0.22B | 0.23B | 0.22B | -0.17B | 0.17B | -0.00B | 0.09B | -0.07B | -0.01B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | -0.14B | 0.23B | 0.02B | -0.02B | -0.30B | 0.41B | 0.19B | -0.17B | -0.27B | 0.44B | 0.30B | -0.26B | -0.37B | 0.52B | -0.09B | 0.01B | 0.16B | -0.09B | 0.41B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.91B | -0.04B | -0.93B | 0.52B | 1.14B | -0.30B | -0.91B | 0.49B | 1.53B | -0.21B | -0.67B | 0.73B | 1.82B | -0.41B | -0.63B | 0.88B | 1.70B | -2.40B | -3.50B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02B | -0.05B | -0.22B | 0.83B | -1.20B | 0.06B | -1.11B | 0.88B | -2.12B | -0.41B | 1.04B | 0.91B | -1.94B | -0.35B | 0.12B | 0.05B | -0.62B | 0.89B | -0.32B | 0.19B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -0.16B | -0.27B | 1.07B | 0.19B | 0.05B | -0.70B | 1.06B | -0.17B | 0.06B | -0.28B | 0.61B | -0.34B | -0.17B | -0.72B | 1.06B | -0.22B | -0.24B | -1.07B | 1.64B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 0.27B | 0.32B | 0.25B | 0.27B | 0.25B | 0.35B | 0.28B | 0.26B | 0.34B | 0.33B | 0.28B | 0.26B | 0.32B | 0.38B | 0.26B | 0.36B | 0.32B | 0.37B | 0.35B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 1.06B | 0.15B | 0.44B | 0.47B | 3.26B | 0.12B | 0.08B | 0.18B | 0.33B | 0.58B | 20.05B | 1.37B | 0.35B | 0.05B | 0.08B | 0.28B | 1.87B | 1.71B | 0.07B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.19B | 0.18B | 0.40B | 0.19B | 0.22B | 0.49B | 0.23B | 0.19B | 0.25B | 0.24B | 0.24B | 0.27B | 0.26B | 0.33B | 0.24B | 0.27B | 0.28B | 0.28B | 0.31B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.24B | 1.52B | 0.00B | 0.15B | 5.05B | 1.21B | 0.06B | 0.01B | 0.62B | 0.04B | 0.75B | 0.07B | -0.76B | 1.06B | 0.22B | 0.52B | 0.83B | 0.40B | 0.39B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | -0.98B | 0.40B | 0.10B | -0.29B | -2.08B | 1.21B | -0.21B | -0.33B | -0.41B | -1.35B | -19.62B | -1.32B | -0.22B | -0.20B | -0.50B | -0.47B | -1.70B | -1.46B | -0.13B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.20B | -0.00B | 0.33B | 0.42B | 0.05B | 0.18B | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.18B | -1.78B | -3.97B | -5.65B | -3.52B | -4.54B | -3.25B | -3.05B | -2.17B | -5.16B | 0.97B | 14.64B | -4.02B | -3.85B | -1.64B | -0.99B | -1.84B | -1.49B | -6.03B | -1.56B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 1.09B | 1.10B | 1.19B | 0.01B | 1.15B | 1.15B | 1.20B | 1.20B | 1.19B | 1.16B | 1.21B | 1.22B | 1.22B | 1.22B | 1.26B | 1.26B | 1.26B | 1.26B | 1.28B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.03B | -0.05B | 0.01B | -0.07B | -0.07B | 0.10B | 0.01B | -0.01B | -0.04B | 0.08B | -0.04B | -0.02B | 0.08B | -0.15B | 0.07B | 0.13B | -0.00B | 0.01B | -0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 2.48B | 0.44B | -1.74B | -1.62B | -3.00B | 1.37B | -0.28B | -0.62B | -0.86B | 3.95B | -2.19B | -3.04B | 1.60B | 2.45B | 0.53B | 1.74B | 3.12B | -5.51B | -0.64B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85B | 5.00B | 3.74B | 3.56B | 1.99B | 3.44B | 2.96B | 2.69B | 1.63B | 4.41B | 3.92B | 2.55B | 2.06B | 5.27B | 4.06B | 1.69B | 3.56B | 5.99B | 1.60B | 0.76B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 2.51B | 0.49B | -1.75B | -1.55B | -2.94B | 1.27B | -0.29B | -0.61B | -0.82B | 3.87B | -2.14B | -3.02B | 1.52B | 2.60B | 0.46B | 1.61B | 3.12B | -5.51B | -0.59B |