|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73B | 1.15B | 1.48B | 1.20B | 1.30B | 0.89B | 0.32B | 1.25B | 1.07B | 1.10B | 1.28B | 1.29B | 1.31B | 1.38B | 1.53B | 1.41B | 1.53B | 1.57B | 2.23B | 1.80B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.01B | 0.07B | 0.01B | -0.02B | -0.09B | -0.20B | 0.15B | -0.05B | 0.03B | 0.03B | -0.04B | -0.02B | -0.15B | 0.06B | -0.05B | -0.11B | -0.09B | 0.10B | -0.14B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89B | 6.61B | -0.77B | 5.43B | 6.18B | 6.67B | 0.10B | 4.73B | -4.87B | | -2.81B | 2.54B | 8.97B | | 8.00B | 0.64B | 4.27B | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | 0.06B | 0.06B | 0.24B | 0.19B | 0.33B | 0.22B | 0.32B | 0.55B | 0.40B | 0.43B | 0.38B | 0.35B | 0.31B | 0.40B | 0.43B | 0.41B | 0.44B | 0.41B | 0.44B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | | | | | | | | -0.00B | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89B | 6.61B | -7.56B | -7.60B | 6.18B | 6.67B | -6.79B | 4.73B | -4.87B | 8.93B | | -10.17B | 8.97B | -0.91B | | 7.98B | 4.27B | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | -0.65B | -0.03B | -1.58B | -2.91B | 0.31B | 0.88B | 1.83B | -0.85B | 0.07B | 0.37B | 0.38B | 1.54B | 2.37B | -3.73B | 1.40B | 1.05B | 0.11B | -5.13B | 6.88B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | 0.09B | -0.03B | 0.17B | 0.17B | 0.63B | 0.55B | 0.67B | 0.30B | 0.35B | 0.15B | 0.42B | -0.09B | -0.13B | -0.30B | -0.21B | -0.21B | 0.01B | -0.22B | 0.12B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.03B | -0.68B | -0.15B | 0.05B | 0.13B | 0.45B | -0.30B | 0.03B | 0.08B | -0.05B | 0.00B | -0.01B | -0.13B | -0.18B | 0.01B | -0.18B | | -0.34B | 0.12B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.37B | -0.08B | 0.04B | -0.22B | -0.59B | 0.04B | 0.00B | 1.19B | 0.13B | -0.51B | 0.15B | -0.79B | -0.19B | -0.35B | 0.20B | 0.33B | -0.19B | 0.28B | 0.11B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89B | 6.61B | -0.77B | 5.43B | 6.18B | 6.67B | 0.10B | 4.73B | -4.87B | 8.93B | -2.81B | 2.54B | 8.97B | -0.62B | 8.00B | 0.64B | 4.27B | -3.09B | -1.55B | 11.83B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.23B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.20B | 0.21B | 0.23B | 0.21B | 0.20B | 0.20B | 0.21B | 0.23B | 0.22B | 0.22B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.09B | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.23B | 4.57B | 5.96B | 3.69B | 3.64B | 4.74B | 3.33B | 4.42B | 7.47B | 4.78B | 4.21B | 8.05B | 3.55B | 6.08B | 3.89B | 10.37B | 10.00B | 8.85B | 10.69B | 10.14B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70B | -3.17B | -7.56B | -7.60B | -1.53B | -2.44B | -6.79B | -4.47B | -0.90B | -3.21B | -6.42B | -1.23B | -6.82B | -0.78B | -3.88B | -0.42B | 0.76B | -0.52B | 1.43B | -5.41B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.73B | 15.07B | 21.70B | 13.97B | 7.13B | 15.20B | -9.54B | 7.07B | 1.72B | 12.92B | -6.36B | 6.54B | 6.95B | 14.74B | 11.54B | 1.37B | -5.39B | 9.48B | 4.68B | 11.32B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.92B | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43B | 137.87B | -2.79B | -2.29B | -2.43B | 9.96B | -4.38B | 4.13B | 4.45B | 2.73B | 1.84B | 8.41B | 10.49B | -3.82B | 12.32B | 3.97B | 9.01B | -11.26B | 6.22B | 3.89B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | | | | | 0.07B | | | | 0.09B | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | | | | | 0.01B | | | | 0.05B | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.04B | 0.07B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.10B | 0.05B | 0.01B | 0.03B | 0.03B | 0.08B | 0.04B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73 | 0.73 | -0.58B | -0.58B | -0.59B | -0.56B | -0.42B | -0.40B | -0.43B | -0.42B | -0.44B | -0.45B | -0.63B | -0.64B | -0.71B | -0.69B | -0.72B | -0.73B | -0.79B | -0.80B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | 0.04B | -0.67B | 0.18B | -0.62B | -0.15B | 0.29B | -0.99B | -0.46B | -0.45B | 0.49B | -0.33B | -1.15B | -0.91B | -0.70B | 0.20B | -1.34B | -1.27B | -0.82B | -2.19B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.02B | 0.06B | 0.02B | -0.01B | 0.12B | -0.03B | 0.04B | -0.40B | 0.09B | -0.06B | 0.04B | 0.04B | 0.02B | 0.08B | -0.09B | 0.06B | 0.03B | -0.06B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69B | 3.45B | -8.94B | -1.97B | 4.03B | 4.20B | -6.42B | -0.69B | -6.29B | 5.36B | -8.81B | 1.02B | 1.01B | -2.28B | 3.50B | 0.34B | 3.70B | -4.85B | -1.00B | 4.23B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89B | 6.61B | -0.77B | 5.43B | 6.18B | 6.67B | 0.10B | 4.73B | -4.87B | 8.93B | -2.81B | 2.54B | 8.97B | -0.62B | 8.00B | 0.64B | 4.27B | -3.09B | -1.55B | 11.83B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66B | 3.47B | -9.00B | -1.99B | 4.04B | 4.09B | -6.39B | -0.73B | -6.23B | 5.27B | -8.75B | 0.98B | 1.00B | -2.31B | 3.42B | 0.42B | 3.68B | -4.88B | -0.94B | 4.23B |