|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.09B | -0.13B | 0.07B | -0.07B | 0.02B | -0.16B | -0.01B | 0.00B | -0.01B | 0.00B | 0.03B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | | 0.02B | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 1.04B | 0.75B | 0.63B | 0.62B | 0.59B | 0.57B | 0.53B | 0.52B | 0.52B | 0.54B | 0.53B | 0.55B | 0.56B | 0.52B | 0.54B | 0.58B | 0.58B | 0.59B | 0.56B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.26B | 0.26B | 0.23B | 0.25B | 0.25B | 0.25B | 0.27B | 0.29B | 0.29B | 0.29B | 0.32B | 0.32B | 0.33B | 0.34B | 0.40B | 0.44B | 0.44B | 0.43B | 0.51B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.07B | 0.08B | 0.00B | 0.00B | 0.08B | 0.10B | 0.14B | 0.10B | 0.06B | 0.20B | 0.15B | 0.19B | 0.11B | 0.28B | 0.15B | 0.41B | 0.17B | 0.35B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.09B | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | 2.71B | 2.54B | 3.25B | 1.32B | 1.90B | 3.96B | 3.77B | 2.64B | 3.06B | 4.46B | 4.17B | 2.07B | 2.88B | 4.33B | 4.37B | 1.70B | 3.08B | 4.04B | 5.17B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.65B | 0.63B | 0.62B | 0.63B | 0.58B | 0.57B | 0.55B | 0.56B | 0.57B | 0.61B | 0.60B | 0.61B | 0.70B | 0.59B | 0.64B | 0.69B | 0.70B | 0.71B | 0.72B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05B | 1.04B | 0.75B | 0.63B | 0.62B | 0.59B | 0.57B | 0.53B | 0.52B | 0.52B | 0.54B | 0.53B | 0.55B | 0.56B | 0.52B | 0.54B | 0.58B | 0.58B | 0.59B | 0.56B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.36B | 2.08B | -1.08B | 1.52B | 2.25B | -2.82B | -1.51B | 0.29B | -0.05B | -0.20B | -1.36B | 1.21B | 0.76B | -2.21B | -1.76B | 2.18B | 0.38B | -1.30B | -2.19B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.56B | 0.45B | 0.28B | 0.34B | 0.32B | 0.41B | 0.30B | 0.36B | 0.28B | 0.30B | 0.24B | 0.22B | 0.29B | 0.30B | 0.24B | 0.21B | 0.26B | 0.38B | 0.23B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.10B | 0.07B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.18B | 0.01B | 0.04B | 0.48B | 0.02B | 0.07B | 0.04B | 0.01B | 0.00B | 0.01B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 0.15B | 0.28B | 0.70B | 0.26B | 0.06B | 1.33B | 0.02B | 0.33B | 4.59B | 0.14B | 0.08B | 0.15B | 2.51B | 0.54B | 7.10B | 0.75B | 0.06B | 0.39B | 10.46B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.05B | 0.09B | 0.06B | 1.06B | 0.00B | 0.00B | | 0.01B | -0.01B | | 0.70B | | 0.00B | -0.01B | -0.00B | | | | 0.00B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.89B | 0.94B | 0.68B | 1.03B | 0.94B | 2.01B | 1.05B | 1.55B | 4.04B | 4.00B | 0.46B | 3.45B | 1.77B | 0.85B | 0.93B | 4.04B | 1.20B | 3.54B | 1.97B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.67B | -0.63B | -0.68B | -1.36B | 0.17B | -1.70B | -1.32B | -7.96B | 0.01B | -1.95B | 2.84B | -4.21B | 2.24B | -1.59B | -1.38B | -12.98B | 1.70B | -0.44B | 1.42B | -10.49B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.28B | -0.00B | -0.01B | 0.20B | 0.32B | -0.21B | -0.00B | 0.06B | 0.03B | -0.33B | -0.04B | -0.05B | -0.03B | -0.02B | -0.03B | -0.02B | -0.06B | -0.03B | -0.04B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13B | -1.75B | -2.69B | 1.38B | -4.20B | 0.71B | -2.85B | 5.71B | -2.73B | -3.13B | -1.61B | 1.88B | -4.51B | -2.77B | -1.68B | 5.44B | -2.85B | -3.01B | -3.41B | 2.72B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47B | 1.47B | 1.47B | 1.48B | 1.49B | 1.49B | 1.49B | 1.50B | 1.51B | 1.51B | 1.52B | 1.52B | 1.54B | 1.54B | 1.55B | 1.55B | 1.56B | 1.57B | 1.57B | 1.58B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | -0.09B | -0.03B | -0.01B | -0.26B | -0.20B | 0.22B | 0.02B | -0.03B | -0.12B | 0.13B | -0.16B | -0.08B | 0.21B | -0.33B | 0.17B | 0.32B | -0.06B | -0.01B | -0.18B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11B | 0.24B | -0.85B | 3.26B | -2.97B | 0.72B | 0.01B | 1.55B | -0.11B | -2.15B | 5.81B | 1.68B | -0.29B | -1.26B | 0.95B | -3.00B | 0.86B | -0.43B | 2.04B | -2.78B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06B | 2.15B | 2.09B | 2.97B | 0.98B | 1.58B | 3.56B | 3.47B | 2.27B | 2.77B | 4.16B | 3.93B | 1.85B | 2.60B | 4.03B | 4.13B | 1.49B | 2.83B | 3.66B | 4.94B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.18B | 0.34B | -0.82B | 3.27B | -2.70B | 0.92B | -0.21B | 1.52B | -0.09B | -2.03B | 5.68B | 1.83B | -0.21B | -1.47B | 1.27B | -3.17B | 0.55B | -0.37B | 2.05B | -2.60B |