|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40B | 6.96B | 34,001.37B | 1.70B | 0.24B | 0.76B | 0.14B | 2.32B | 0.25B | 0.44B | | 3.25B | | 8.01B | | 4.02B | | | | 3.26B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.34B | 0.10B | 0.06B | 0.07B | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | | | | 2.57B | | | | 2.40B | | 4.90B | | 2.95B | | | | 3.38B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | -0.59B | -0.16B | -0.05B | 0.45B | 0.46B | -0.68B | 0.06B | -0.26B | -0.38B | -0.34B | 0.24B | -0.22B | -1.75B | -0.24B | 0.44B | -0.27B | -0.69B | -0.79B | 0.23B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50B | | | | -0.85B | | | | -0.92B | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42B | | | | -0.62B | | | | -0.13B | | | | 0.06B | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | | | | 0.09B | | | | -0.41B | | | | -0.17B | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58B | | | | 0.06B | | | | -0.26B | | | | -0.18B | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | -0.88B | -0.63B | -0.61B | -0.26B | -0.33B | -0.29B | -0.97B | -0.43B | | -0.58B | -0.47B | -0.28B | -1.05B | -0.54B | -0.68B | -0.37B | -0.98B | -0.79B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36B | | | | -0.18B | | | | -0.27B | | | | -0.42B | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75B | | | | 3.58B | | | | 4.88B | | 7.14B | | 6.66B | | | | 5.88B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | -0.46B | -0.26B | -0.26B | -0.22B | -0.31B | -0.17B | -0.23B | -0.26B | -0.41B | -0.23B | -0.26B | -0.32B | -0.56B | -0.25B | 0.33B | -0.35B | -0.61B | -0.35B | 0.32B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.07B | 0.03B | 0.01B | 0.02B | 0.10B | 0.02B | 0.00B | 0.05B | 0.16B | 0.00B | 0.04B | 0.00B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.08B | 0.07B | 0.13B | 0.00B | -0.19B | 0.13B | -0.67B | -0.42B | 0.00B | -0.93B | 0.02B | 0.02B | 0.04B | | -0.23B | 0.05B | 0.11B | -0.46B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | -0.08B | | | | -3.32B | -0.06B | -0.43B | | -0.14B | 0.00B | -0.02B | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.34B | -0.82B | -0.06B | 0.01B | -0.01B | -0.02B | -0.08B | -0.21B | -0.01B | -0.28B | -3.32B | 0.01B | -3.60B | -0.00B | -0.01B | -0.06B | -0.01B | -0.00B | 0.06B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.66B | 0.07B | 2.12B | 0.03B | 0.01B | 0.06B | 0.00B | 0.20B | 0.03B | 0.51B | 0.43B | -0.96B | 0.94B | -0.00B | -0.00B | 0.04B | 0.05B | -0.00B | 0.22B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24B | 5.25B | | -11.63B | | | -0.17B | -0.96B | | | -0.90B | -3.21B | -0.37B | -4.11B | 0.33B | -2.24B | -0.86B | -2.10B | | -3.10B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.07B | 0.03B | -0.16B | 0.05B | -0.04B | 0.02B | 0.15B | -0.01B | 0.02B | 0.05B | 0.03B | 0.02B | -0.21B | 0.02B | -0.03B | 0.08B | -0.07B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30B | | | | -3.77B | | -0.50B | | -3.20B | -0.38B | -8.36B | | -5.21B | | | | -2.02B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.64B | -0.83B | -0.61B | | -3.20B | -0.38B | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.71B | | | | -2.96B | | | | -1.62B | | -2.71B | | -2.71B | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | | | | 10.88B | | | | -2.42B | | -7.62B | | 2.48B | | | | 2.87B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | | -0.04B | -0.05B | -0.08B | 0.14B | 0.11B | -0.00B | -0.17B | 0.16B | -0.13B | -0.03B | 0.18B | -0.31B | 0.18B | 0.38B | -0.02B | 0.04B | -0.08B | -0.02B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.18B | | | | -1.11B | | 0.18B | | -1.53B | 5.53B | -5.33B | | -0.79B | | | | 0.76B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.85B | | | | 12.00B | | | | 9.47B | | | | 7.07B | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35B | 0.46B | 0.26B | 4.01B | 0.22B | 0.31B | 0.17B | 3.80B | 0.26B | 0.41B | 0.23B | 5.13B | 0.32B | 7.70B | 0.25B | 6.33B | 0.35B | 0.61B | 0.35B | 5.56B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24B | 5.25B | | -10.18B | | | -0.17B | -1.15B | | -0.50B | -0.90B | -1.53B | -0.76B | -5.33B | 0.33B | -0.79B | -0.86B | -2.10B | | 0.76B |