|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24B | 0.65B | 1.56B | 1.62B | 0.48B | 1.06B | -0.82B | 1.38B | 1.49B | 0.46B | 1.15B | 1.16B | 1.46B | 1.06B | 0.44B | 1.74B | 1.68B | 0.62B | 2.26B | 1.30B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.11B | 0.24B | 0.33B | 0.04B | 0.10B | 0.26B | 0.36B | 0.32B | 0.00B | 0.37B | 0.10B | 0.35B | 0.10B | -0.02B | 0.21B | 0.35B | 0.11B | 0.06B | 0.20B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 1.23B | -0.04B | -0.02B | | -0.03B | -0.03B | 0.03B | 1.15B | -1.41B | -0.00B | 0.04B | -0.18B | -0.01B | 0.01B | 0.75B | -0.70B | -0.15B | 0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | 0.24B | | 0.17B | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | 1.84B | 1.50B | 2.32B | 1.99B | 1.64B | 2.66B | 2.86B | 2.56B | 2.30B | 2.80B | 2.34B | 2.06B | 2.18B | 2.62B | 2.13B | 2.34B | 2.08B | 2.23B | 1.71B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.75B | 0.83B | 0.83B | 0.83B | 0.83B | 0.83B | 0.85B | 0.85B | 0.87B | 0.86B | 0.89B | 0.93B | 0.97B | 0.99B | 0.98B | 1.00B | 1.02B | 1.05B | 1.04B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.23B | 0.64B | 0.14B | -0.03B | 0.36B | -0.43B | -0.68B | -0.23B | -0.17B | 1.45B | 0.22B | 0.15B | -0.11B | -0.16B | 0.63B | -0.04B | -0.07B | 0.48B | 1.40B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 1.72B | -4.01B | 0.83B | 0.75B | 0.92B | 1.06B | 0.84B | 0.72B | 0.89B | -1.82B | 0.88B | 0.99B | 1.20B | -2.09B | 1.20B | 1.37B | 1.69B | -3.27B | 1.78B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.07B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.05B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.07B | -0.02B | 0.06B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | | | 0.23B | 0.39B | | 0.36B | | 0.34B | 4.75B | 2.97B | 1.91B | 0.29B | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.77B | 0.08B | 0.16B | 0.10B | 0.25B | 0.07B | 0.49B | -0.56B | 0.85B | 0.20B | 1.80B | | -1.39B | 0.13B | -0.04B | 0.29B | -0.13B | 0.16B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34B | -1.83B | -3.77B | -1.04B | -0.63B | -0.80B | -1.56B | -1.06B | -0.67B | -0.87B | -1.87B | -5.78B | -2.51B | -3.43B | -3.18B | -1.25B | -2.06B | -1.84B | -2.38B | -2.06B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | 0.00B | 0.00B | 0.00B | -0.24B | 0.00B | -0.05B | 0.06B | 0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | -0.03B | -0.01B | 0.04B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | 0.03B | 2.11B | -1.17B | -0.88B | -0.90B | -1.21B | -1.69B | -1.85B | -0.28B | 1.68B | -0.09B | 2.13B | 0.11B | 0.43B | -0.66B | -0.88B | -0.09B | -0.08B | 0.81B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 1.34B | 5.20B | 0.05B | 1.37B | 1.33B | 0.00B | 0.07B | 1.34B | 1.34B | -3.70B | 1.44B | 1.42B | 1.46B | 0.03B | 0.07B | 1.48B | 1.49B | 0.10B | 0.08B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.03B | -0.01B | 0.00B | -0.02B | 0.01B | -0.16B | 0.12B | 0.02B | -0.03B | 0.06B | 0.01B | -0.05B | 0.02B | -0.01B | 0.02B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.04B | -0.15B | 0.11B | 0.50B | -0.02B | -0.11B | 0.11B | 0.03B | 1.16B | 2.45B | -3.41B | 1.69B | -1.17B | -0.07B | 0.22B | -0.65B | 0.17B | -0.24B | 0.47B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.12B | 5.51B | 1.49B | 1.24B | 0.72B | 1.60B | 2.02B | 1.84B | 1.41B | 4.62B | 1.46B | 1.07B | 0.98B | 4.71B | 0.93B | 0.97B | 0.40B | 5.50B | -0.07B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.04B | -0.16B | 0.11B | 0.48B | -0.06B | -0.10B | 0.10B | 0.05B | 1.15B | 2.61B | -3.53B | 1.67B | -1.14B | -0.13B | 0.22B | -0.60B | 0.15B | -0.22B | 0.46B |