|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79B | 1.59B | 1.39B | 2.35B | 3.04B | -3.40B | 2.33B | 2.14B | 1.91B | 2.27B | 2.05B | 1.12B | 1.77B | 0.07B | 1.62B | 1.78B | 1.01B | -3.99B | 2.92B | 2.96B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.11B | 0.14B | 0.09B | 0.15B | 0.10B | 0.11B | 0.10B | 0.20B | 0.15B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.27B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | -0.28B | 0.24B | -0.17B | -0.07B | -1.97B | 0.18B | 0.15B | -0.07B | -0.45B | -0.32B | -0.22B | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | -0.25B | 3.29B | 0.10B | 1.79B | -1.55B | 0.03B | 0.07B | 1.70B | -1.82B | -0.22B | 0.03B | 0.70B | -0.55B | 0.00B | -0.02B | 0.14B | -0.13B | 0.34B | -0.34B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | 2.48B | 0.01B | 0.35B | | | | | | 0.61B | -0.84B | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85B | 5.52B | 4.00B | 3.56B | 5.44B | 9.12B | -1.95B | 7.44B | 5.91B | 2.72B | -2.64B | 4.90B | 3.09B | -0.74B | 1.86B | 4.56B | 1.90B | 0.80B | 3.39B | 4.25B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | | | | | | | | | | | | | 5.70B | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | 1.13B | 1.09B | 1.05B | 1.08B | 1.05B | 1.04B | 1.00B | 1.10B | 1.13B | 1.13B | 1.14B | 1.15B | 1.16B | 1.15B | 1.15B | 1.17B | 1.13B | 1.15B | 1.11B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.53B | -133.12B | -0.80B | 1.97B | 0.72B | 232.71B | 78.27B | 0.75B | 0.05B | 259.50B | 85.16B | -3.01B | 176.74B | 90.81B | -263.24B | 3.05B | 1.09B | 279.24B | -279.88B | 1.21B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64B | 0.42B | 0.36B | 0.40B | -0.87B | 0.88B | 1.02B | -0.83B | -0.97B | 0.49B | 0.07B | -1.66B | -0.28B | 1.58B | 0.46B | -0.72B | 0.05B | 1.65B | 0.28B | -1.48B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 20.14B | -18.94B | 8.97B | -7.68B | 21.44B | 9.93B | 9.96B | 7.73B | -13.01B | -4.29B | 9.68B | -8.49B | 0.98B | 0.59B | 0.36B | -0.40B | 27.34B | 10.26B | 10.78B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 1.06B | 0.92B | -0.44B | 1.34B | 6.47B | -0.91B | 2.04B | 0.46B | -0.45B | -0.51B | 0.05B | -2.43B | -0.68B | -0.48B | 1.88B | -0.12B | 1.11B | -0.85B | -0.20B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.13B | -0.06B | 0.35B | -0.06B | -0.04B | 0.25B | 1.25B | -0.34B | -0.40B | -0.01B | 2.84B | -0.59B | -1.39B | -0.81B | 1.10B | -0.13B | -0.38B | 2.00B | -0.48B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | 0.61B | 0.60B | 1.05B | 0.41B | 0.58B | 0.69B | 0.98B | 0.59B | 0.55B | 0.91B | 0.70B | 0.64B | 0.67B | 0.77B | 0.74B | 0.61B | 0.70B | 0.78B | 0.85B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.03B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 7.09B | 9.38B | 0.02B | 0.12B | 0.03B | 0.05B | 0.01B | 0.01B | 0.02B | 0.12B | 0.29B | 0.01B | 0.01B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.01B | 0.68B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | 1.61B | 1.69B | 2.57B | 1.79B | 1.18B | 1.19B | 1.89B | 1.75B | 1.91B | 2.18B | 2.15B | 2.27B | 3.22B | 2.72B | 3.53B | 3.33B | 2.77B | 2.74B | 4.16B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11B | -0.85B | -1.44B | -1.99B | -2.13B | -0.81B | -0.12B | -8.51B | -10.36B | -0.77B | -1.24B | -2.09B | -1.62B | -3.35B | -0.55B | -0.76B | -1.02B | -2.09B | -2.00B | -0.87B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.03B | 0.07B | -0.15B | 0.01B | 0.02B | 0.04B | -0.13B | 0.01B | -0.09B | 0.01B | -0.03B | 0.00B | 0.01B | 0.05B | -0.02B | -0.02B | 0.04B | 0.01B | -0.05B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.33B | -1.93B | -2.91B | -2.65B | -2.46B | -3.22B | -2.19B | 2.73B | 3.63B | -2.70B | -0.97B | -1.23B | 1.25B | -1.59B | 0.43B | -2.33B | 0.81B | -1.38B | -2.03B | -2.32B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.66B | 0.66B | 0.72B | 0.74B | 0.73B | 0.72B | 0.78B | 0.80B | 0.78B | 0.78B | 0.84B | 0.86B | 0.84B | 0.84B | 0.84B | 0.87B | 0.85B | 0.84B | 0.85B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 2.74B | -0.35B | -1.08B | 0.85B | 5.10B | -4.26B | 1.65B | -0.83B | -0.75B | -4.85B | 1.58B | 2.71B | -5.68B | 1.74B | 1.46B | 1.68B | -2.67B | -0.64B | 1.06B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36B | 4.91B | 3.41B | 2.51B | 5.04B | 8.54B | -2.64B | 6.45B | 5.32B | 2.17B | -3.55B | 4.20B | 2.45B | -1.42B | 1.09B | 3.81B | 1.29B | 0.10B | 2.61B | 3.40B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 2.74B | -0.35B | -1.08B | 0.85B | 5.10B | -4.26B | 1.65B | -0.83B | -0.75B | -4.85B | 1.58B | 2.71B | -5.68B | 1.74B | 1.46B | 1.68B | -2.67B | -0.64B | 1.06B |