|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14B | 4.81B | 4.13B | 3.35B | 4.23B | 5.17B | 4.34B | 3.36B | 3.87B | 4.66B | 3.81B | 2.80B | 3.60B | 4.56B | 3.65B | 3.00B | 3.43B | 4.55B | 3.60B | 2.57B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.08B | 0.09B | 0.09B | 0.12B | 0.08B | 0.09B | 0.08B | 0.12B | 0.09B | 0.09B | 0.08B | 0.12B | 0.10B | 0.11B | 0.11B | 0.17B | 0.12B | 0.12B | 0.11B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.03B | -0.04B | 0.20B | 0.04B | 0.05B | -0.22B | -0.01B | 0.06B | -0.01B | 0.26B | -0.07B | -0.08B | -0.08B | -0.01B | 0.15B | 0.00B | -0.49B | 0.01B | 0.06B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.02B | 0.00B | -0.00B | 0.02B | 0.01B | 0.32B | -0.00B | -0.01B | -0.01B | 0.38B | -0.02B | -0.02B | -0.05B | -0.01B | -0.03B | -0.03B | -0.04B | -0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.31B | 3.64B | 3.44B | 3.19B | 3.79B | 3.39B | 2.84B | 4.59B | 5.61B | 6.59B | 4.23B | 4.73B | 5.50B | 5.41B | 4.23B | 4.67B | 4.33B | 4.64B | 4.01B | 3.35B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.05B | 0.05B | 0.09B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.17B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.71B | 0.71B | 0.73B | 0.73B | 0.75B | 0.74B | 0.58B | 0.79B | 0.71B | 0.78B | 0.78B | 0.79B | 0.83B | 0.86B | 0.86B | 0.85B | 0.86B | 0.89B | 0.91B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | -0.32B | 0.21B | -0.10B | 0.49B | -0.19B | 0.02B | -0.42B | 0.89B | -0.40B | 0.05B | -0.67B | 0.80B | -0.40B | 0.28B | -0.84B | 0.98B | 0.00B | 0.02B | -1.11B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52B | -0.33B | 1.68B | 1.53B | 3.23B | 0.78B | -0.26B | -0.92B | 0.46B | -2.21B | -0.38B | -2.01B | 1.45B | -1.24B | 0.90B | -0.37B | 2.20B | -1.00B | 0.77B | -0.48B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01B | -1.35B | 0.26B | 0.48B | 1.74B | -0.67B | -2.65B | -1.01B | 1.16B | -0.23B | -0.74B | -1.60B | 2.51B | -0.88B | 0.34B | -1.45B | 2.63B | -1.30B | -0.47B | -1.91B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14B | -0.98B | -0.16B | -0.04B | 1.12B | -1.06B | -0.03B | -0.14B | 1.00B | -1.04B | 0.28B | -0.28B | 0.61B | -0.60B | 0.06B | 0.74B | -0.00B | -0.74B | 0.01B | 0.03B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.30B | 0.10B | -0.34B | -0.12B | 0.06B | -0.36B | 0.14B | 0.06B | -0.20B | -0.13B | -0.04B | -0.01B | -0.02B | -0.16B | 0.10B | -0.17B | 0.14B | -0.06B | 0.03B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.52B | 0.69B | 0.83B | 0.70B | 0.74B | 0.77B | 0.90B | 0.91B | 0.79B | 0.67B | 0.86B | 0.85B | 0.72B | 0.82B | 1.10B | 0.81B | 0.92B | 0.90B | 1.06B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | 0.58B | 0.72B | | 17.57B | 0.04B | 0.03B | 0.16B | 0.08B | 5.01B | 0.16B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | -0.93B | -0.67B | -0.84B | -0.70B | -0.76B | -0.78B | -0.90B | -0.90B | -1.00B | -1.25B | -1.58B | -0.83B | -18.27B | -0.81B | -1.12B | -0.93B | -0.96B | -5.87B | -1.22B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.01B | -0.02B | 0.01B | -0.18B | 0.02B | -0.02B | -0.00B | -0.14B | -0.01B | -0.00B | -0.01B | -0.17B | -0.05B | -0.01B | -0.08B | -0.13B | -0.00B | -0.02B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.07B | -4.76B | -2.27B | -5.01B | -2.58B | -4.22B | -0.75B | -3.45B | -6.19B | -4.08B | -3.66B | -1.52B | -4.15B | 10.26B | -3.48B | -3.33B | -3.76B | -2.22B | 0.75B | -2.48B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | 1.75B | 1.74B | 1.72B | 1.96B | 1.95B | 1.95B | 1.93B | 2.12B | 2.10B | 2.09B | 2.08B | 2.23B | 2.23B | 2.23B | 2.23B | 2.29B | 2.29B | 2.29B | 2.29B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.03B | 0.01B | -0.06B | -0.01B | 0.00B | -0.10B | 0.04B | -0.02B | 0.04B | -0.09B | 0.07B | -0.02B | -0.05B | -0.03B | -0.09B | 0.07B | -0.02B | -0.00B | 0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29B | -2.06B | 0.49B | -2.66B | 0.51B | -1.59B | 1.31B | 0.25B | -1.48B | 1.51B | -0.67B | 1.63B | 0.52B | -2.60B | -0.06B | 0.22B | -0.36B | 1.46B | -1.12B | -0.35B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.79B | 3.12B | 2.74B | 2.36B | 3.08B | 2.65B | 2.07B | 3.69B | 4.71B | 5.80B | 3.56B | 3.88B | 4.65B | 4.69B | 3.42B | 3.57B | 3.52B | 3.73B | 3.11B | 2.29B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29B | -2.06B | 0.49B | -2.66B | 0.51B | -1.59B | 1.31B | 0.25B | -1.48B | 1.51B | -0.67B | 1.63B | 0.52B | -2.60B | -0.06B | 0.22B | -0.36B | 1.46B | -1.12B | -0.35B |