|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03B | 2.46B | -1.25B | 2.32B | 3.19B | 1.55B | 1.74B | 1.90B | 1.15B | 2.42B | 2.50B | 2.40B | 3.14B | 2.93B | 3.15B | 2.94B | 1.79B | 2.93B | 6.13B | 3.72B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.45B | 0.46B | 0.50B | 0.56B | 0.55B | 0.59B | 0.67B | 0.72B | 0.71B | 0.80B | 0.81B | 0.81B | 0.80B | 0.91B | 1.00B | 1.15B | 1.35B | 1.70B | 2.15B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | 0.55B | 0.68B | 0.67B | 0.71B | 0.75B | 0.91B | 0.92B | 0.96B | 0.85B | 1.03B | 1.05B | 1.05B | 1.01B | 1.17B | 1.20B | 1.30B | 1.12B | 1.16B | 1.33B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.01B | -0.81B | -0.16B | 2.64B | -0.34B | -0.51B | -0.40B | -0.91B | -0.52B | -0.53B | -0.71B | -0.27B | -0.15B | -0.45B | -0.50B | -0.54B | 0.52B | -0.18B | -0.63B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 0.82B | 0.05B | 0.06B | 1.18B | -0.16B | 0.01B | 0.07B | 1.69B | 1.06B | 0.00B | 0.01B | 0.17B | 0.00B | 0.00B | 0.01B | 8.10B | 0.01B | 0.02B | 0.02B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84B | 5.39B | -3.68B | 3.85B | 3.98B | 6.39B | 0.85B | 4.28B | 5.65B | 6.97B | 0.14B | 5.47B | 6.08B | 7.43B | 1.30B | 5.93B | 6.16B | 8.14B | 2.07B | 7.15B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.30B | 0.30B | 0.28B | 0.27B | 0.92B | 0.91B | 0.89B | 0.87B | 0.76B | 0.76B | 0.75B | 0.74B | 0.62B | 0.59B | 0.55B | 0.54B | 0.42B | 0.41B | 0.41B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.45B | 0.46B | 0.50B | 0.56B | 0.55B | 0.59B | 0.67B | 0.72B | 0.71B | 0.80B | 0.81B | 0.81B | 0.80B | 0.91B | 1.00B | 1.15B | 1.35B | 1.70B | 2.15B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | -0.85B | 0.06B | 0.14B | 1.53B | -0.76B | 0.24B | 0.06B | 0.61B | -0.38B | 0.23B | 0.55B | 0.56B | 0.08B | 0.37B | -0.14B | 0.34B | 0.24B | 0.66B | 1.30B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | -0.71B | -0.20B | 0.23B | -0.05B | -0.17B | -0.62B | 0.00B | 0.50B | -0.46B | -0.59B | 0.37B | 0.09B | -0.53B | -0.61B | 0.51B | 0.03B | -0.33B | -1.03B | 0.55B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30B | -0.22B | -0.63B | 0.19B | 0.26B | 0.14B | -0.47B | -0.13B | 0.30B | 0.07B | -1.61B | 0.75B | 0.66B | 0.02B | -1.71B | 0.46B | 0.56B | -0.39B | -2.22B | 0.96B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | -0.27B | 0.01B | 0.19B | 0.06B | 2.03B | -1.67B | -0.11B | -0.57B | -0.27B | -0.03B | -0.16B | 1.11B | 2.31B | -1.85B | -0.42B | -0.30B | -0.06B | -1.23B | -0.10B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | 1.06B | 0.93B | 1.10B | 1.42B | 1.72B | 2.44B | 2.63B | 1.91B | 1.31B | 1.08B | -1.45B | 5.92B | 2.30B | -0.22B | 10.05B | -9.16B | 8.50B | -1.65B | -2.34B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.05B | | 0.08B | 0.02B | 27.80B | 0.00B | -0.08B | | | 0.06B | | 0.00B | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03B | 8.00B | 13.62B | 4.12B | 0.42B | 0.14B | 0.32B | 0.09B | 0.56B | 0.09B | 0.07B | 0.05B | 0.36B | 0.01B | 0.34B | 0.09B | 0.33B | 0.26B | 4.48B | 0.12B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.91B | -0.78B | 10.73B | 2.43B | -1.16B | -29.44B | -2.66B | -2.78B | -1.61B | -1.56B | -1.25B | -1.78B | -2.77B | -2.77B | -3.79B | -5.98B | -9.18B | -8.72B | -7.71B | -19.54B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | -0.41B | -0.02B | -0.00B | -0.12B | -0.13B | 0.07B | 0.14B | -0.10B | 0.03B | 0.67B | 0.13B | 0.51B | -0.26B | 0.05B | 0.00B | 0.75B | 1.85B | 0.09B | 0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80B | -11.47B | -12.05B | -1.58B | -4.03B | 12.31B | -1.85B | -0.10B | -2.44B | -3.53B | -2.29B | -2.46B | -2.27B | -4.58B | 2.94B | 6.56B | -3.81B | 0.21B | 14.49B | 31.50B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | 0.89B | 0.86B | 0.85B | 0.85B | 0.86B | 0.86B | 0.86B | 1.08B | 1.09B | 1.10B | 1.10B | 1.10B | 1.10B | 1.12B | 1.12B | 1.40B | 1.41B | 1.44B | 1.44B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.18B | -0.12B | 0.05B | -0.10B | -0.20B | 0.03B | 0.01B | -0.05B | -0.04B | 0.03B | 0.01B | -0.07B | 0.09B | -0.13B | -0.05B | 0.22B | 0.03B | -0.04B | 0.11B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.78B | -7.04B | -5.12B | 4.74B | -1.30B | -10.94B | -3.63B | 1.41B | 1.55B | 1.85B | -3.37B | 1.24B | 0.97B | 0.16B | 0.33B | 6.46B | -6.62B | -0.34B | 8.80B | 19.21B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 4.33B | -4.61B | 2.74B | 2.56B | 4.67B | -1.59B | 1.65B | 3.73B | 5.66B | -0.94B | 6.93B | 0.16B | 5.12B | 1.52B | -4.12B | 15.32B | -0.36B | 3.72B | 9.49B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.73B | -6.86B | -5.00B | 4.70B | -1.20B | -10.73B | -3.66B | 1.39B | 1.59B | 1.88B | -3.40B | 1.23B | 1.04B | 0.08B | 0.45B | 6.52B | -6.84B | -0.37B | 8.84B | 19.11B |