|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86B | 3.01B | 2.98B | 2.97B | 3.04B | 2.81B | 2.67B | 2.77B | 3.21B | 3.96B | 3.64B | 2.63B | 1.89B | 2.16B | 2.71B | 2.43B | 2.49B | 2.55B | 2.86B | 3.17B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.42B | 0.45B | 0.48B | 0.48B | 0.48B | 0.50B | 0.60B | 0.62B | 0.63B | 0.66B | 0.80B | 0.81B | 0.80B | 0.83B | 0.92B | 0.94B | 0.95B | 1.05B | 0.93B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.29B | -0.10B | -0.04B | -0.03B | -0.14B | -0.37B | -0.48B | -0.50B | -0.74B | -0.51B | -0.30B | 0.57B | -0.73B | -0.28B | -0.10B | -0.41B | -0.34B | 0.03B | -0.09B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.09B | 3.55B | 0.13B | -0.12B | 2.95B | 0.70B | 1.15B | -0.84B | -0.29B | -0.00B | 3.09B | -2.51B | 6.57B | 0.28B | 0.17B | -0.16B | 3.26B | -2.04B | 0.63B | -0.63B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.00B | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88B | 4.50B | 3.43B | 2.46B | 3.66B | 3.68B | 3.96B | 4.74B | 5.22B | 5.97B | 2.37B | 0.81B | 3.97B | 3.73B | 3.66B | 2.24B | 4.06B | 4.23B | 3.21B | 1.82B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.49B | 0.53B | 0.52B | 0.48B | 0.43B | 0.41B | 0.44B | 0.45B | 0.42B | 0.40B | 0.42B | 0.86B | 0.82B | 0.79B | 0.76B | 0.63B | 0.64B | 0.61B | 0.66B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 1.36B | -0.43B | 0.73B | -0.17B | 0.88B | -1.12B | -0.27B | -0.10B | 0.76B | -0.98B | 0.04B | -0.34B | 1.57B | -2.23B | 1.26B | -0.44B | 1.43B | -1.86B | 1.80B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | -0.02B | 0.28B | 0.23B | 0.18B | 0.35B | 0.11B | 0.46B | 0.33B | 0.17B | -0.31B | -0.14B | -0.09B | 0.26B | -0.23B | -0.21B | -0.10B | 0.33B | 0.23B | 0.53B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | -0.08B | -0.09B | -0.16B | 0.20B | -0.00B | 0.04B | | 0.11B | -0.13B | -0.23B | -0.24B | 0.18B | 0.21B | -0.27B | -0.09B | 0.35B | 0.27B | -0.11B | 0.34B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69B | 1.21B | -0.13B | -0.31B | -0.29B | 1.26B | -0.38B | 0.24B | -0.18B | 0.97B | -0.91B | 0.78B | 0.04B | 0.50B | 0.04B | -0.01B | -0.46B | 0.62B | -0.37B | 0.25B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.28B | 0.02B | -0.89B | 0.15B | 0.04B | 0.02B | 0.10B | 1.00B | 0.10B | -1.77B | -2.88B | -0.57B | 0.68B | -0.81B | -1.48B | 0.28B | 0.16B | -0.13B | -2.38B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.56B | 0.17B | 0.61B | 0.52B | 0.03B | -0.08B | 0.29B | 0.84B | -1.06B | 0.29B | 0.11B | -0.02B | 0.84B | -0.97B | 0.42B | 0.03B | 0.77B | 0.59B | -0.88B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.16B | 0.12B | 0.11B | 0.11B | 0.14B | 0.18B | 0.17B | 0.27B | 0.23B | 0.13B | 0.17B | 0.17B | 0.20B | 0.22B | 0.21B | 0.26B | 0.22B | 0.32B | 0.28B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.09B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.20B | 0.88B | 0.00B | 25.00B | 0.12B | 0.22B | 0.04B | 0.03B | | 0.01B | 0.04B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07B | 1.96B | 1.86B | -0.45B | 2.91B | 1.38B | 0.41B | 0.18B | 3.20B | -2.73B | 2.50B | -0.01B | 3.32B | -1.67B | 1.16B | 0.63B | 2.19B | -1.34B | 1.27B | 0.18B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10B | 0.35B | -1.02B | 1.05B | 0.65B | 0.87B | -0.80B | -0.49B | -2.59B | -1.22B | 0.95B | 2.21B | -22.82B | -0.83B | 0.48B | 1.02B | 0.51B | -0.27B | 0.16B | -1.31B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.10B | -0.00B | -0.04B | -0.07B | -0.01B | -0.03B | 0.02B | 0.00B | -0.03B | -0.02B | 0.01B | -0.04B | 0.01B | -0.00B | 0.00B | -0.08B | | -0.00B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.22B | -2.33B | -3.97B | -4.37B | -4.00B | -3.62B | -2.85B | -2.63B | -3.50B | -2.65B | -3.80B | 1.08B | 14.07B | -4.51B | -2.78B | -3.94B | -5.14B | -3.95B | -3.86B | -1.44B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | 1.56B | 1.56B | 1.50B | 1.60B | 1.57B | 1.56B | 1.56B | 1.59B | 1.59B | 1.58B | 1.58B | 1.61B | 1.61B | 1.59B | 1.59B | 1.63B | 1.62B | 1.62B | 1.62B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.10B | -0.06B | -0.10B | 0.10B | -0.09B | -0.01B | -0.04B | 0.01B | -0.01B | 0.01B | 0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.02B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.44B | 2.58B | -1.56B | -0.89B | 0.22B | 0.87B | 0.21B | 1.72B | -0.96B | 2.08B | -0.52B | 4.11B | -4.78B | -1.60B | 1.37B | -0.70B | -0.59B | -0.01B | -0.51B | -0.94B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71B | 4.34B | 3.31B | 2.35B | 3.56B | 3.54B | 3.79B | 4.57B | 4.95B | 5.73B | 2.24B | 0.64B | 3.80B | 3.53B | 3.44B | 2.03B | 3.80B | 4.02B | 2.89B | 1.54B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.44B | 2.52B | -1.56B | -0.86B | 0.31B | 0.93B | 0.31B | 1.62B | -0.87B | 2.10B | -0.48B | 4.10B | -4.77B | -1.60B | 1.36B | -0.68B | -0.57B | 0.01B | -0.49B | -0.92B |