|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18B | 1.04B | -3.86B | 2.29B | 0.78B | 1.00B | -3.84B | 1.04B | 0.87B | 0.91B | 1.32B | 0.72B | 1.01B | 3.23B | 2.73B | 0.43B | 1.63B | 1.62B | 2.51B | 0.90B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.17B | -0.29B | 0.42B | -0.15B | 0.41B | -2.12B | -0.23B | -0.20B | 0.04B | -0.24B | -0.21B | -0.18B | -0.20B | -0.29B | -0.05B | -0.24B | -0.23B | -0.22B | -0.17B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64B | 5.43B | | 1.99B | 3.77B | 4.15B | | 2.19B | 4.31B | 4.11B | 4.53B | 3.40B | | | | 4.66B | | | | 2.58B |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | 5.23B | 4.07B | 5.06B | 4.98B | 4.63B | -4.23B | 4.43B | 0.92B | -0.02B | 4.84B | 1.25B | | | | 3.88B | | | | 3.02B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | | | | 0.14B | | | | 0.18B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.10B | | 0.42B | 0.35B | 0.20B | | 0.10B | 0.05B | 0.04B | 0.14B | 0.38B | | | | 0.20B | | | | 0.20B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.03B | | -0.03B | -0.02B | -0.02B | | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | | | | -0.02B | | | | -0.02B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.35B | -3.52B | -4.57B | -2.36B | -4.74B | -3.67B | -3.38B | -2.92B | -0.02B | -2.66B | -4.54B | -2.60B | | | | -4.54B | | | | -2.18B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.34B | 33.51B | 33.99B | 33.67B | 34.42B | 35.79B | 34.67B | 32.38B | 31.70B | 31.22B | | 33.96B | 34.26B | 35.48B | 35.55B | 34.76B | 35.37B | 37.26B | 37.13B | 38.23B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | 0.75B | | | | 0.88B | | | | 0.81B | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.71B | 16.80B | -0.34B | 17.14B | 16.93B | 16.61B | 0.60B | 16.14B | 16.34B | 16.38B | -0.24B | 16.23B | 15.90B | 16.38B | 15.79B | 16.00B | 16.18B | 16.84B | 17.72B | 17.38B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45B | 3.20B | 6.43B | -13.84B | -10.85B | -3.16B | -0.69B | 4.56B | -0.12B | -0.05B | 8.09B | 0.75B | -0.10B | -0.08B | | 3.55B | -0.12B | -0.10B | | 1.41B |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.81B | 20.32B | | 17.31B | 17.20B | 16.81B | | 13.78B | 13.87B | 13.90B | 13.69B | 14.76B | | | | 17.38B | | | | 19.47B |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | | | | 0.02B | | | | 0.05B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40B | -0.24B | -0.19B | 0.28B | 0.07B | -1.19B | -0.74B | -0.19B | -1.57B | -0.81B | -1.16B | -0.14B | | | | -0.60B | | | | -1.91B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | 0.25B | -0.07B | -0.20B | 0.17B | 0.49B | -0.01B | 0.01B | -0.29B | 0.17B | -0.19B | 0.20B | | | | 0.06B | | | | 0.26B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | -0.01B | -3.11B | -0.47B | -0.29B | -0.57B | -1.60B | -0.93B | 2.72B | 0.64B | -1.17B | 0.65B | | | | -0.48B | | | | -1.51B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45B | 5.23B | 4.07B | 5.06B | 4.98B | 4.63B | -4.23B | 4.43B | 0.92B | -0.02B | 4.84B | 1.25B | | | | 3.88B | | | | 3.02B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30B | 1.47B | -0.69B | 2.99B | 0.31B | -0.23B | -8.35B | 1.31B | -0.67B | -3.49B | -0.86B | -1.50B | | | | -1.26B | | | | -1.07B |