|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.28B | 0.90B | 2.09B | 1.89B | 2.24B | 1.96B | 2.86B | 3.85B | 1.58B | 1.75B | 2.37B | 1.73B | 1.27B | 0.87B | 1.80B | 1.26B | 0.78B | 0.64B | 1.77B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.06B | 0.02B | 0.05B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.05B | 0.05B | 0.04B | 0.03B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.03B | 0.21B | -0.17B | -0.04B | -0.06B | -0.06B | -0.32B | -0.05B | -0.06B | 0.03B | -0.15B | -0.01B | -0.17B | 0.21B | -0.20B | -0.11B | -0.19B | 0.02B | -0.09B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.07B | 0.00B | 0.00B | 0.00B | -0.11B | 0.00B | 0.00B | 0.00B | -0.16B | 0.04B | 0.01B | 0.01B | -0.06B | 0.05B | 0.01B | 0.01B | -0.24B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | | | | | | 0.05B | 0.10B | -0.03B | -0.03B | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.50B | | | | 0.30B | | | | 0.25B | | | | 0.00B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53B | 3.41B | -2.55B | 0.79B | 2.18B | 4.28B | -1.25B | 1.10B | 3.04B | 5.69B | -0.91B | 1.85B | 3.19B | 5.09B | -1.13B | 1.70B | 2.90B | 4.00B | -0.89B | 1.93B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.48B | 0.49B | 0.45B | 0.51B | 0.45B | 0.49B | 0.50B | 0.53B | 0.48B | 0.52B | 0.53B | 0.55B | 0.52B | 0.55B | 0.56B | 0.56B | 0.56B | 0.59B | 0.59B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68B | -1.41B | 0.11B | 1.43B | 0.82B | 0.13B | 1.01B | 3.39B | 0.65B | -0.81B | 0.28B | 2.19B | -0.02B | -2.87B | -1.06B | 2.13B | -0.57B | -1.58B | -0.35B | 1.43B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.68B | 1.30B | 0.97B | 0.26B | -0.43B | 1.28B | -0.30B | -0.32B | -0.94B | 0.72B | -0.31B | -0.64B | -0.55B | 0.80B | -0.02B | -0.25B | -0.25B | 0.75B | -0.01B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | 1.14B | -1.55B | 1.11B | 0.43B | 1.15B | -1.58B | 1.26B | 0.36B | 0.78B | -2.33B | 1.03B | 0.28B | -0.03B | -1.84B | 0.95B | 0.18B | 0.47B | -1.49B | 1.15B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.18B | 0.04B | 0.22B | 0.06B | 0.20B | -0.29B | -0.50B | 0.57B | 0.18B | -0.21B | 0.06B | -0.15B | -0.54B | 0.39B | | 0.01B | -0.09B | 0.08B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.27B | 0.02B | -1.04B | 0.98B | -0.97B | -0.19B | 0.12B | -0.11B | 0.01B | -0.13B | 0.05B | -0.16B | 0.39B | 0.02B | -0.81B | -0.02B | 0.34B | 0.07B | -0.36B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40B | -16.31B | 0.39B | 0.61B | -0.41B | 2.06B | 0.32B | 13.14B | -12.56B | 0.61B | 0.36B | 13.73B | 7.02B | -19.47B | 0.35B | 0.20B | 0.30B | 2.02B | 0.26B | 0.20B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.58B | 0.48B | 0.56B | 0.47B | 0.59B | 0.50B | 0.50B | 0.45B | 0.54B | 0.51B | 0.51B | 0.44B | 0.48B | 0.43B | 0.57B | 0.41B | 0.51B | 0.38B | 0.64B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.02B | 0.20B | 0.01B | 0.01B | | | 0.04B | | | | | | | | | 0.01B | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | 4.48B | 6.43B | 4.75B | 4.58B | 5.13B | 7.20B | 5.39B | 5.00B | 5.46B | 7.75B | 5.95B | 5.44B | 6.02B | 8.14B | 6.21B | 5.36B | 6.77B | 8.10B | 6.29B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.02B | | | | | | 0.03B | 0.06B | 0.18B | 0.02B | 0.13B | 0.50B | 0.06B | 0.18B | 0.11B | 0.13B | 0.14B | 0.11B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72B | -2.65B | 0.65B | -2.54B | -2.54B | -4.05B | 0.76B | -2.25B | -3.07B | -4.19B | 1.22B | -2.89B | -2.00B | -2.79B | 1.42B | -0.64B | -1.58B | -1.26B | 1.82B | -1.73B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.08B | -0.03B | 0.05B | 0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.03B | -0.03B | -0.02B | -0.04B | -0.03B | -0.01B | | -0.03B | -0.04B | -0.01B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41B | -0.23B | -1.58B | 1.19B | 0.90B | 0.31B | -0.34B | 2.36B | 1.36B | -0.57B | -2.65B | 1.48B | 0.37B | -1.93B | -0.92B | 0.10B | -0.74B | -3.02B | -2.49B | 0.86B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.28B | 0.33B | 0.32B | 0.32B | 0.34B | 0.34B | 0.36B | 0.37B | 0.36B | 0.39B | 0.41B | 0.41B | 0.40B | 0.40B | 0.44B | 0.44B | 0.44B | 0.44B | 0.44B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.05B | -0.07B | -0.04B | -0.03B | -0.08B | 0.06B | 0.01B | 0.06B | -0.09B | 0.02B | -0.02B | -0.00B | -0.03B | -0.09B | 0.11B | 0.09B | -0.03B | 0.10B | -0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.49B | -3.56B | -0.59B | 0.51B | 0.46B | -0.76B | 1.21B | 1.39B | 0.84B | -2.32B | 0.43B | 1.57B | 0.34B | -0.73B | 1.27B | 0.67B | -0.31B | -1.46B | 1.06B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.87B | 19.73B | -2.94B | 0.18B | 2.59B | 2.22B | -1.56B | -12.04B | 15.61B | 5.08B | -1.27B | -11.88B | -3.83B | 24.57B | -1.48B | 1.50B | 2.60B | 1.98B | -1.15B | 1.74B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 0.54B | -3.48B | -0.55B | 0.54B | 0.54B | -0.82B | 1.20B | 1.34B | 0.94B | -2.34B | 0.45B | 1.57B | 0.37B | -0.64B | 1.17B | 0.58B | -0.28B | -1.56B | 1.07B |