|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 1.41B | 2.13B | 1.53B | 1.67B | 2.03B | 1.46B | 1.93B | 2.90B | 2.78B | 2.66B | 2.84B | 2.66B | 2.46B | 2.78B | 2.00B | 2.17B | 2.29B | 2.31B | 2.54B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.39B | -0.06B | -0.10B | -0.18B | -0.07B | -0.03B | -0.19B | -0.16B | -0.09B | -0.14B | -0.05B | -0.08B | -0.20B | -0.29B | -0.04B | -0.07B | 0.41B | 0.17B | 0.53B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.12B | 0.02B | 0.05B | -0.08B | 0.02B | 0.00B | -0.03B | -0.08B | 0.68B | -1.14B | -0.06B | 0.01B | 0.22B | -0.73B | 0.01B | 0.04B | -0.05B | -0.74B | 0.02B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | 1.74B | 1.41B | 0.31B | 2.23B | 2.48B | 2.74B | 1.57B | 3.25B | 4.06B | 4.00B | 2.05B | 3.02B | 3.57B | 3.39B | 1.29B | 3.12B | 3.74B | 3.59B | 1.87B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.59B | 0.59B | 0.56B | 0.55B | 0.55B | 0.56B | 0.53B | 0.54B | 0.53B | 0.55B | 0.52B | 0.53B | 0.54B | 0.56B | 0.54B | 0.55B | 0.57B | 0.60B | 0.59B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.02B | 0.93B | 0.37B | -0.66B | -0.08B | 0.58B | 0.33B | 0.14B | -0.15B | 0.12B | 0.08B | 0.16B | -0.21B | 0.13B | -0.15B | 0.47B | 0.47B | 1.35B | 0.80B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 1.02B | 0.39B | 1.03B | 0.97B | 1.08B | -0.50B | 1.40B | 0.16B | -0.14B | -1.06B | 0.44B | 0.20B | 0.14B | -0.37B | 0.99B | 0.65B | 0.38B | -0.54B | 1.50B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.34B | 0.81B | 0.45B | -0.03B | 0.36B | 0.01B | 0.48B | -0.44B | -0.57B | -0.22B | 0.20B | -0.22B | -0.07B | -0.19B | 0.40B | 0.57B | 0.11B | 0.09B | 0.94B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.32B | -0.74B | -0.07B | -0.37B | -0.18B | 0.71B | 0.04B | -0.60B | 1.15B | 0.21B | -0.04B | -0.08B | -0.55B | 0.31B | -0.20B | -0.34B | 0.59B | -0.34B | -1.12B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.19B | 0.23B | 0.31B | -0.40B | 0.03B | 0.27B | 0.36B | -0.45B | 0.60B | -0.44B | -0.06B | 0.40B | 0.14B | -0.11B | -0.07B | 0.16B | 0.05B | 0.04B | 1.33B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.95B | -5.19B | 11.99B | 0.33B | 0.35B | 0.18B | 0.43B | 0.33B | 0.45B | 0.29B | 0.43B | 0.24B | 0.60B | 0.05B | 0.33B | 0.71B | 0.56B | 0.66B | 0.90B | 0.32B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.24B | 0.39B | 0.27B | 0.20B | 0.20B | 0.16B | 0.18B | 0.18B | 0.20B | 0.22B | 0.15B | 0.19B | 0.20B | 0.18B | 0.15B | 0.22B | 0.18B | 0.16B | 0.19B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.05B | 0.04B | 0.01B | 0.03B | 0.01B | 0.04B | 0.01B | 0.01B | 0.05B | 0.01B | | 0.03B | | 0.00B | 0.00B | 0.02B | 0.01B | 0.02B | 0.79B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19B | 3.21B | 2.97B | -2.96B | 9.74B | 3.44B | -0.01B | 6.77B | -6.77B | 0.01B | 3.14B | 3.60B | -6.81B | 0.01B | 0.01B | 6.39B | 3.49B | -9.87B | 3.88B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.36B | 0.57B | 0.63B | 0.88B | 0.30B | 0.24B | 0.22B | 0.28B | 1.14B | 1.87B | 0.71B | 0.27B | 0.31B | 0.92B | 0.41B | 0.62B | 0.55B | 0.36B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24B | -0.38B | -0.99B | -1.31B | -0.57B | 0.19B | -0.84B | -0.68B | -1.20B | -3.44B | -0.55B | 0.96B | -0.72B | -1.04B | -1.65B | -0.17B | -1.33B | -1.32B | -1.88B | -1.77B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | -0.01B | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40B | -2.75B | -0.59B | -1.72B | -2.18B | -2.27B | -1.12B | -1.11B | -1.39B | -1.40B | -3.03B | -5.00B | -2.93B | -1.21B | -0.43B | -4.50B | 0.15B | -0.30B | 0.75B | -5.95B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.61B | 0.60B | 0.59B | 0.59B | 0.63B | 0.62B | 0.62B | 0.62B | 0.66B | 0.66B | 0.65B | 0.64B | 0.68B | 0.68B | 0.67B | 0.66B | 0.71B | 0.71B | 0.70B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.01B | -0.02B | -0.02B | 0.01B | -0.07B | -0.12B | -0.00B | -0.06B | -0.06B | 0.01B | -0.03B | 0.01B | -0.02B | -0.07B | 0.05B | -0.06B | -0.02B | -0.02B | -0.06B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51B | -1.39B | -0.19B | -2.73B | -0.51B | 0.33B | 0.66B | -0.22B | 0.60B | -0.83B | 0.42B | -2.02B | -0.62B | 1.30B | 1.25B | -3.33B | 1.88B | 2.10B | 2.44B | -5.91B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.83B | 6.93B | -10.58B | -0.02B | 1.88B | 2.30B | 2.31B | 1.25B | 2.80B | 3.77B | 3.57B | 1.82B | 2.42B | 3.52B | 3.06B | 0.58B | 2.57B | 3.08B | 2.69B | 1.55B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52B | -1.38B | -0.17B | -2.71B | -0.52B | 0.40B | 0.77B | -0.22B | 0.66B | -0.78B | 0.42B | -1.99B | -0.63B | 1.32B | 1.32B | -3.38B | 1.94B | 2.11B | 2.46B | -5.86B |