|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52B | 2.59B | 0.38B | 0.01B | 1.14B | 1.79B | 1.63B | 0.98B | 1.04B | 2.17B | 1.42B | -4.17B | 1.61B | 1.25B | 1.78B | 1.31B | 1.96B | 3.05B | 2.53B | 2.02B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.16B | 0.13B | 0.17B | 0.17B | 0.17B | 0.17B | 0.20B | 0.20B | 0.20B | 0.19B | 0.21B | 0.22B | 0.22B | 0.21B | 0.23B | 0.23B | 0.23B | 0.22B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.24B | -0.36B | -0.65B | -0.29B | -0.27B | -0.34B | -0.30B | -0.22B | -0.07B | -0.37B | -0.72B | -0.17B | -0.58B | -0.38B | -0.20B | -0.18B | 0.66B | -0.12B | 0.18B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | -0.14B | 0.40B | | 0.04B | -0.64B | -0.06B | -0.06B | -0.14B | 0.20B | 0.44B | -0.01B | -0.20B | 0.66B | -0.51B | -0.43B | 0.46B | -0.03B | -0.01B | 0.02B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70B | | | | | | | 0.05B | 2.40B | | 1.80B | | | 0.19B | | 0.40B | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32B | 3.25B | 3.21B | 1.84B | 1.80B | 2.86B | 2.57B | 1.74B | 2.34B | 1.75B | 2.17B | 2.22B | 1.32B | 4.31B | 2.98B | 1.76B | 0.83B | 4.11B | 3.33B | 2.54B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | 0.45B | 0.45B | 0.55B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B | 0.60B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.42B | -0.04B | -0.70B | 0.45B | 0.37B | 0.28B | -0.64B | 0.09B | 0.61B | -0.22B | 0.07B | 0.03B | -0.16B | -0.07B | -0.08B | 0.29B | 0.33B | -0.18B | -0.13B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.07B | -0.04B | -0.05B | -0.01B | 0.10B | 0.28B | 0.23B | 0.23B | 0.08B | 0.31B | 0.04B | 0.07B | 0.09B | 0.23B | 0.22B | 0.17B | 0.52B | 0.12B | 0.05B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.02B | 0.12B | -0.09B | -0.01B | 0.07B | 0.26B | -0.27B | -0.00B | -0.03B | -0.04B | 0.07B | -0.08B | 0.36B | -0.06B | -0.10B | -0.16B | 0.23B | -0.10B | -0.07B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.14B | 1.54B | -1.66B | 0.36B | 0.16B | 0.36B | -0.54B | 0.63B | 0.05B | 0.32B | -0.17B | -0.17B | 0.15B | 0.30B | -0.24B | -0.17B | 0.81B | -0.40B | -0.70B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | 0.07B | 0.10B | -0.11B | -0.48B | 0.11B | 0.12B | -0.16B | -0.03B | -0.88B | -0.70B | -0.21B | -1.17B | 0.11B | 0.54B | -0.55B | -1.30B | -0.12B | -0.13B | -0.03B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | 0.03B | 0.05B | 0.03B | -0.01B | 0.07B | -0.03B | -0.04B | -0.01B | 0.03B | 0.04B | 0.02B | 0.06B | 0.15B | -0.01B | -0.08B | 0.37B | 0.04B | -0.01B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.14B | 0.16B | 0.25B | 0.14B | 0.16B | 0.18B | 0.11B | 0.14B | 0.12B | 0.21B | 0.10B | 0.13B | 0.14B | 0.15B | 0.10B | 0.11B | 0.15B | 0.20B | 0.12B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.08B | 0.04B | 0.81B | 0.32B | 0.45B | 0.22B | 0.55B | 0.24B | 0.08B | 0.28B | 4.04B | 0.15B | 0.57B | 0.07B | 0.27B | 0.02B | 0.17B | 0.61B | 0.11B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 0.56B | -1.08B | 0.12B | 0.20B | 0.91B | -0.82B | 0.32B | -0.01B | 0.67B | -0.47B | 2.27B | -1.94B | 1.94B | -1.94B | | 0.01B | 0.50B | 0.34B | 0.04B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58B | -0.23B | -0.28B | -1.07B | -0.31B | -0.71B | -0.38B | -0.83B | -0.48B | -0.23B | -0.73B | -2.21B | -0.31B | -0.71B | -0.23B | -0.41B | -2.12B | -0.43B | -1.83B | 1.77B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.04B | -0.01B | -0.09B | -0.01B | -0.04B | -0.02B | -0.14B | -0.03B | -0.08B | -0.03B | -0.12B | -0.04B | -0.08B | -0.05B | -0.18B | -0.06B | -0.14B | -0.06B | -0.18B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93B | -3.53B | -1.94B | -1.79B | -1.00B | -2.12B | -1.55B | -1.41B | -1.10B | -1.52B | -1.10B | -1.36B | -2.95B | -1.38B | 2.26B | -3.43B | -1.57B | -1.49B | -1.26B | -4.24B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 0.91B | 0.89B | 0.93B | 0.93B | 0.93B | 0.93B | 0.97B | 0.95B | 0.95B | 0.94B | 0.98B | 0.98B | 0.98B | 0.97B | 1.00B | 1.00B | 0.99B | 0.99B | 1.04B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.02B | -0.01B | -0.02B | -0.05B | -0.07B | 0.07B | 0.01B | 0.01B | -0.01B | 0.04B | -0.02B | -0.01B | 0.04B | -0.06B | 0.02B | 0.07B | -0.01B | 0.01B | -0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | -0.53B | 0.98B | -1.04B | 0.44B | -0.04B | 0.71B | -0.48B | 0.77B | 0.00B | 0.38B | -1.37B | -1.95B | 2.26B | 4.96B | -2.06B | -2.78B | 2.19B | 0.23B | 0.07B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20B | 3.11B | 3.05B | 1.59B | 1.66B | 2.71B | 2.39B | 1.64B | 2.20B | 1.63B | 1.95B | 2.11B | 1.20B | 4.17B | 2.83B | 1.65B | 0.72B | 3.96B | 3.12B | 2.43B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | -0.51B | 0.98B | -1.02B | 0.49B | 0.03B | 0.64B | -0.49B | 0.75B | 0.01B | 0.34B | -1.35B | -1.94B | 2.22B | 5.01B | -2.08B | -2.86B | 2.19B | 0.23B | 0.07B |