|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.63B | 3.93B | 2.98B | 3.48B | 3.24B | -4.67B | 2.87B | 3.77B | 4.19B | 4.00B | 3.15B | 3.78B | 3.84B | 3.58B | 4.68B | 3.30B | 11.04B | 3.25B | 2.07B | 2.03B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11B | 2.18B | 2.22B | 2.21B | 2.16B | 2.15B | 2.20B | 2.26B | 2.19B | 2.20B | 2.19B | 2.17B | 2.15B | 2.22B | 2.18B | 2.23B | 2.35B | 2.35B | 2.39B | 2.33B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.31B | 0.30B | 0.38B | 0.30B | 0.31B | 0.35B | 0.36B | 0.31B | 0.29B | 0.29B | 0.37B | 0.32B | 0.29B | 0.30B | 0.38B | 0.32B | 0.31B | 0.27B | 0.43B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | 0.79B | -0.20B | 0.11B | -0.14B | -0.29B | -0.51B | 0.08B | 0.21B | 0.10B | -3.13B | -0.02B | 0.26B | -0.12B | -1.02B | -0.04B | 2.60B | 0.69B | -0.58B | 0.73B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 0.55B | -2.40B | -0.04B | -0.04B | -0.08B | -0.08B | 0.05B | -0.05B | -0.26B | -0.50B | -0.04B | -0.04B | 0.69B | 0.47B | 0.23B | -9.62B | 0.11B | 9.08B | 0.26B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.58B | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61B | 6.10B | 7.69B | 7.26B | 6.33B | 6.95B | 5.88B | 7.23B | 7.20B | 8.15B | 5.92B | 7.85B | 4.72B | 7.02B | 8.08B | 8.29B | 7.82B | 8.69B | 8.84B | 6.89B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.38B | 3.48B | 3.58B | 3.55B | 3.47B | 3.33B | 3.47B | 3.78B | 3.54B | 3.49B | 3.53B | 3.55B | 3.54B | 3.88B | 3.83B | 3.85B | 4.15B | 4.02B | 4.19B | 3.87B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.37B | 0.10B | 0.31B | -0.24B | 0.07B | 0.34B | -0.65B | -0.07B | 0.20B | -0.00B | -0.45B | -0.20B | -0.26B | 0.15B | -0.04B | 0.07B | -0.17B | 0.12B | 1.12B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.07B | -0.85B | 0.38B | 1.83B | -0.87B | 0.28B | 0.04B | 0.80B | -0.42B | -3.21B | 0.10B | 3.70B | -0.29B | 1.11B | 0.33B | 1.27B | -1.04B | -2.56B | 0.67B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 2.14B | 3.03B | 1.86B | 2.41B | 2.79B | 3.56B | 2.66B | 2.96B | 3.29B | 3.32B | 2.63B | 2.72B | 2.91B | 3.91B | 2.25B | 2.68B | 3.07B | 3.75B | 2.35B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.72B | 0.88B | 0.64B | 0.74B | 0.77B | 0.99B | 0.77B | 0.81B | 0.83B | 0.89B | 0.68B | 0.66B | 0.70B | 0.91B | 0.62B | 0.64B | 0.68B | 0.72B | 0.64B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.00B | 1.21B | | | 0.00B | 0.01B | | | | | | | | 0.12B | | | | 0.03B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.10B | 0.18B | 0.07B | 0.04B | 1.09B | 0.79B | 0.34B | 0.03B | 0.04B | 0.25B | 0.27B | 0.28B | 0.13B | 0.08B | 0.04B | 0.62B | -0.01B | 0.03B | 0.03B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.02B | -2.77B | -5.04B | -2.60B | -4.20B | -3.37B | -3.98B | -3.37B | -4.16B | -4.19B | 4.56B | -3.51B | -3.37B | -3.68B | -5.11B | -2.96B | -4.95B | -3.82B | -4.44B | -2.92B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.06B | -0.13B | -0.11B | 0.23B | 0.10B | 0.57B | -0.08B | -0.18B | 0.13B | 0.13B | 0.10B | 0.08B | 0.07B | 0.09B | 0.02B | -0.01B | 0.04B | -0.10B | -0.32B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.17B | -3.88B | -5.67B | -4.49B | -4.15B | -4.66B | -2.88B | -3.08B | -1.41B | -4.64B | -10.71B | -4.02B | -1.79B | -0.64B | -4.42B | -4.08B | -1.81B | -5.24B | -3.22B | -5.01B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15B | 1.16B | 1.15B | 1.17B | 1.21B | 1.19B | 1.17B | 1.17B | 1.21B | 1.20B | 1.18B | 1.19B | 1.23B | 1.21B | 1.19B | 1.22B | 1.24B | 1.22B | 1.21B | 1.25B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.00B | -0.06B | -0.04B | -0.04B | -0.05B | 0.04B | 0.02B | -0.01B | -0.03B | 0.03B | -0.01B | -0.01B | 0.04B | -0.05B | 0.01B | 0.03B | -0.01B | 0.01B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.56B | -0.56B | -3.08B | 0.14B | -2.06B | -1.13B | -0.95B | 0.80B | 1.62B | -0.71B | -0.21B | 0.30B | -0.45B | 2.74B | -1.50B | 1.27B | 1.10B | -0.38B | 1.19B | -1.04B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46B | 3.96B | 4.66B | 5.40B | 3.91B | 4.16B | 2.32B | 4.56B | 4.24B | 4.86B | 2.60B | 5.22B | 2.00B | 4.11B | 4.17B | 6.04B | 5.14B | 5.62B | 5.09B | 4.54B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.58B | -0.56B | -3.02B | 0.17B | -2.01B | -1.08B | -0.98B | 0.78B | 1.63B | -0.68B | -0.23B | 0.31B | -0.44B | 2.70B | -1.46B | 1.26B | 1.06B | -0.37B | 1.18B | -1.04B |