|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20B | 6.28B | 3.67B | 0.58B | 0.55B | 0.15B | 0.29B | 0.42B | -0.23B | 21.72B | -0.08B | | | | | 11.00B | 5.54B | 5.15B | 5.12B | 5.24B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.35B | 0.26B | 0.28B | | | 0.22B | 0.31B | 0.38B | 0.30B | 0.18B | 0.30B | 0.34B | 0.29B | 0.24B | 0.29B | 0.41B | 0.35B | 0.31B | 0.30B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | 0.04B | -1.88B | -0.93B | | | 0.90B | -1.54B | -0.80B | 0.56B | -2.41B | -1.56B | -0.69B | 0.09B | -0.02B | 2.17B | 0.82B | 2.22B | -3.68B | 0.16B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.30B | 0.02B | 0.06B | | | -0.18B | 0.01B | -0.03B | 0.11B | -0.10B | 0.01B | 0.08B | 0.02B | 0.07B | 0.03B | 0.04B | 0.03B | 0.06B | 0.05B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.04B | 1.02B | 0.61B | | | -0.98B | 0.43B | -0.43B | 0.82B | 0.47B | | 0.38B | | 0.03B | -0.00B | 0.03B | 0.09B | 0.08B | -0.01B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07B | 5.31B | 8.29B | 3.98B | | | 3.52B | 3.26B | 4.18B | 7.49B | 7.86B | 3.66B | 5.63B | 7.99B | 6.98B | 4.17B | 3.88B | 9.17B | 7.31B | 2.51B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89B | 1.84B | 1.81B | 1.77B | | | 1.42B | 1.88B | 1.93B | 1.83B | 1.84B | 1.81B | 1.78B | 1.85B | 1.90B | 1.77B | 1.94B | 1.78B | 2.01B | 2.00B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60B | -0.04B | 0.25B | 0.43B | | | -0.53B | 0.05B | 0.55B | 0.25B | -0.23B | 0.28B | 0.88B | 0.10B | -0.85B | 0.93B | 1.36B | -0.11B | -0.39B | 0.59B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.12B | 0.36B | 0.60B | | | 1.35B | 0.52B | 0.22B | 0.71B | -0.12B | 0.35B | 0.39B | 0.30B | 0.09B | 0.15B | 0.51B | 0.75B | 0.05B | 0.43B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90B | -0.25B | 1.33B | -2.82B | | | 0.92B | -2.57B | 5.98B | -1.15B | 3.33B | -2.48B | 2.93B | -0.78B | 0.36B | -6.51B | 5.62B | -5.31B | 0.50B | -0.63B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52B | 1.11B | -0.67B | -0.99B | | | 1.40B | 0.92B | 0.23B | 0.22B | 2.11B | -3.20B | -0.53B | 2.78B | -0.77B | 1.32B | 4.88B | 1.46B | -1.49B | -0.35B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.81B | 0.75B | 0.61B | | | 1.77B | 0.86B | 1.12B | 0.97B | 1.59B | 0.81B | 0.98B | 1.03B | 1.61B | 0.80B | 1.04B | 1.16B | 1.84B | 1.05B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | 0.05B | 0.01B | 0.25B | | | -0.12B | 0.04B | 0.08B | 0.12B | 0.12B | 0.21B | 0.36B | 0.05B | 0.05B | 0.28B | 0.05B | 0.08B | 0.31B | 0.03B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | 17.65B | | | | 1.90B | 1.81B | 1.80B | 1.80B | 0.00B | | 14.46B | 0.00B | 3.04B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.23B | 7.22B | 4.36B | 6.30B | | | 24.80B | 7.77B | 4.11B | 3.91B | 3.60B | 0.98B | 0.73B | 0.47B | 0.29B | 0.22B | 0.73B | 0.49B | 0.22B | 0.21B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | -0.42B | -2.72B | -3.63B | | | -9.05B | 3.31B | -3.78B | 2.54B | -1.20B | -0.46B | -13.69B | -3.13B | -1.32B | -0.30B | -18.26B | -0.54B | -4.49B | -1.04B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.11B | 0.02B | -0.14B | | | -0.01B | -0.24B | 0.19B | 0.17B | -0.38B | 0.09B | -0.06B | -0.07B | | 0.04B | 0.00B | -0.05B | -0.03B | -0.59B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.12B | -3.28B | -2.21B | -4.38B | | | 1.74B | 6.14B | -5.99B | -11.32B | -4.66B | 0.55B | 7.54B | -9.88B | -1.34B | 10.42B | -5.67B | -8.93B | -1.37B | 0.53B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66B | 2.79B | 2.79B | 2.79B | | | 3.44B | 2.94B | 3.09B | 2.87B | 2.87B | 2.87B | 2.98B | 2.98B | 2.98B | 2.99B | 3.13B | 3.13B | 3.13B | 3.13B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | 0.04B | -0.09B | 0.02B | | | -0.19B | 0.03B | -0.10B | -0.17B | 0.12B | -0.12B | -0.09B | 0.12B | -0.20B | 0.07B | 0.15B | -0.05B | 0.02B | -0.03B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31B | 1.66B | 3.27B | -4.02B | | | -3.98B | 12.74B | -5.68B | -1.46B | 2.13B | 3.61B | -0.59B | -4.90B | 4.12B | 14.37B | -19.90B | -0.35B | 1.48B | 1.98B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40B | 4.50B | 7.54B | 3.37B | | | 1.74B | 2.39B | 3.06B | 6.52B | 6.27B | 2.85B | 4.66B | 6.96B | 5.37B | 3.38B | 2.83B | 8.01B | 5.47B | 1.47B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24B | 1.62B | 3.36B | -4.04B | | | -3.79B | 12.71B | -5.58B | -1.29B | 2.01B | 3.74B | -0.51B | -5.02B | 4.32B | 14.30B | -20.05B | -0.30B | 1.46B | 2.00B |