|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B | 0.87B | 0.53B | 0.29B | 11.88B | 12.55B | 1.98B | 2.79B | 2.59B | 5.77B | 1.37B | 2.13B | 0.08B | 4.33B | 3.08B | 2.84B | 3.74B | 6.79B | 3.30B | 0.21B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.54B | | | -0.19B | 0.06B | 1.64B | 2.80B | 3.97B | 1.22B | 1.40B | 2.80B | 8.41B | 1.44B | 2.80B | 3.00B | 10.30B | 1.54B | 3.61B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.27B | | | 0.45B | 0.16B | | | 0.25B | 0.02B | | | | 0.14B | | | 0.32B | 0.20B | 0.03B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.42B | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.08B | -0.02B | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.21B | 0.07B | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72B | 14.43B | | | 8.71B | 3.31B | | | 3.77B | 3.28B | | | 3.70B | 5.35B | | | 4.42B | 4.31B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09B | | | | -0.23B | | | | -1.54B | -0.39B | | | -1.23B | -0.99B | | | -1.67B | -1.46B | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | | -1.59B | | | -1.98B | -0.38B | | | 0.03B | -0.77B | | | -0.75B | 0.07B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | -0.20B | | | -0.63B | -0.28B | | | -0.68B | -0.21B | | | -0.90B | -0.20B | | | -0.66B | -0.28B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64B | | | | -1.02B | | | | -0.39B | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | 8.46B | 2.96B | 1.51B | 1.57B | 3.99B | 0.35B | 1.64B | 2.80B | 2.37B | 1.43B | | | 3.56B | 1.64B | | | 4.97B | 1.82B | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.26B | 0.25B | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38B | -1.28B | -0.26B | -0.30B | -0.32B | -1.34B | -0.28B | -0.37B | -0.38B | -1.63B | -0.31B | -0.38B | -0.40B | -1.80B | -0.26B | -0.34B | -0.42B | -1.79B | -0.30B | -0.44B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.13B | 0.01B | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.01B | 0.01B | 0.02B | 0.04B | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.42B | 0.01B | -0.28B | 0.13B | 0.02B | 0.00B | 0.01B | -0.25B | | 0.03B | 0.00B | 0.13B | 0.04B | 0.10B | -0.50B | 0.05B | 0.10B | 0.08B | 0.39B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72B | 14.72B | | | 7.58B | 3.51B | | | -1.74B | -0.91B | | | -0.96B | -1.01B | | | -1.06B | -1.89B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.00B | | | -0.01B | -0.01B | | | 0.07B | -0.00B | | | -0.01B | -0.00B | | | -0.04B | 0.33B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.50B | -0.25B | -0.06B | -0.00B | -0.64B | -0.35B | -0.00B | -0.00B | -0.71B | -0.39B | -0.01B | -0.01B | -0.79B | -0.43B | -0.00B | -0.01B | -0.89B | -0.51B | -0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69B | -0.31B | -4.82B | | | -4.85B | -0.50B | 0.44B | 2.10B | 4.23B | -0.19B | 0.41B | 1.72B | 1.19B | -1.44B | 1.50B | 1.68B | -2.35B | -1.98B | 2.68B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.05B | 0.00B | 0.01B | 0.00B | -0.04B | | | 0.16B | 2.14B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.27B | -1.75B | | | -6.56B | -0.39B | | | -0.36B | -1.34B | | | -3.39B | 1.08B | | | -2.01B | 0.37B | |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | | | -0.49B | 0.67B | | | 2.79B | -0.41B | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | | | -1.07B | -0.44B | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | | | 0.02B | 0.01B | | | 0.01B | 0.02B | | | 0.02B | 0.02B | | | 0.02B | 0.01B | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -2.83B | -1.28B | -0.12B | -0.25B | -2.47B | -0.67B | -0.17B | -0.07B | -1.38B | -0.72B | -0.14B | -0.10B | -1.57B | -0.77B | -0.16B | -0.13B | -1.69B | -0.87B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.02B | | | 0.10B | -0.04B | | | -0.11B | -0.02B | | | -0.03B | -0.01B | | | -0.05B | 0.00B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.74B | 9.29B | | | 4.14B | -0.82B | | | -0.37B | -0.32B | | | 0.06B | 1.08B | | | -0.06B | -0.07B | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09B | 5.12B | | | 4.48B | 4.16B | | | 4.25B | 3.63B | | | 3.67B | 4.29B | | | 4.53B | 4.32B | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43B | 9.74B | 3.22B | 1.80B | 1.89B | 5.33B | 0.63B | 2.01B | 3.18B | 4.00B | 1.74B | 0.38B | 0.40B | 5.36B | 1.90B | 0.34B | 0.42B | 6.76B | 2.12B | 0.44B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73B | 3.87B | -3.61B | 1.51B | 1.57B | -7.43B | -0.53B | 2.07B | 4.90B | 6.24B | -0.11B | 0.41B | 1.72B | 1.36B | 1.28B | 1.50B | 1.68B | 0.60B | 0.21B | 2.68B |