|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.75B | 0.55B | 0.88B | 0.50B | 0.45B | 0.64B | 0.60B | 0.47B | 0.46B | 0.59B | 0.82B | 0.55B | 0.65B | 0.59B | 0.52B | 0.76B | 1.12B | 0.78B | 0.40B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.12B | -0.08B | -0.04B | -0.15B | -0.09B | -0.05B | -0.13B | -0.06B | -0.13B | -0.07B | -0.11B | | -0.30B | | -0.50B | | -0.21B | | -0.45B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 3.49B | | | -0.25B | 2.13B | | | 1.44B | 2.73B | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.13B | 0.18B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.17B | 0.01B | 0.00B | 0.01B | 0.09B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | -0.04B | -0.14B | -0.16B | 0.09B | 0.06B | 0.01B | -0.26B | 0.18B | -0.02B | -0.06B | -0.13B | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.05B | -0.05B | -0.54B | 0.15B | -0.24B | -0.06B | -0.08B | -0.06B | -0.30B | -0.06B | 0.80B | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | -0.07B | 0.12B | 0.41B | -0.15B | -0.12B | 0.03B | 0.14B | 0.41B | -0.64B | 0.10B | 0.12B | -0.33B | 0.22B | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.07B | 2.30B | 2.26B | 1.54B | 113.17B | 1.21B | | | 113.72B | 1.46B | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04B | 3.45B | 1.43B | 2.91B | -0.25B | 2.13B | 2.24B | 2.52B | 1.44B | 2.73B | 2.27B | 2.14B | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.75B | 0.73B | 0.63B | 0.61B | 0.59B | 0.64B | 0.67B | 0.62B | 0.64B | 0.64B | 0.61B | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.67B | -2.31B | -1.81B | 13.04B | -1.60B | -1.72B | -1.83B | 12.69B | -2.20B | -5.55B | 7.76B | 4.03B | 1.35B | -5.91B | 8.53B | 4.35B | 1.49B | -5.64B | 7.94B | 4.15B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | 0.39B | 0.23B | 0.28B | 0.57B | 0.49B | 0.27B | 0.40B | 0.25B | 0.56B | 0.28B | 0.72B | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.81B | -0.01B | 1.54B | -0.21B | -0.03B | -0.10B | 1.91B | -0.09B | -0.00B | -0.00B | 0.38B | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.09B | 0.21B | 1.82B | 0.07B | 0.06B | 0.43B | 0.20B | 0.01B | 0.03B | 0.09B | 0.82B | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.86B | 0.11B | 0.40B | 0.78B | 0.40B | 0.64B | 0.58B | 0.27B | 0.37B | 0.28B | 0.44B | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10B | -2.96B | -2.87B | -0.31B | -1.75B | -1.55B | -1.78B | -3.08B | -2.99B | -3.12B | -2.40B | -1.06B | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.05B | 0.06B | -0.49B | 0.01B | 0.01B | 0.01B | -0.26B | 0.01B | 0.00B | 0.04B | 0.05B | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44B | -0.26B | 0.25B | -2.22B | 1.07B | -0.31B | -0.19B | 2.79B | -0.83B | 0.30B | 0.12B | -0.22B | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.18B | -0.17B | | -0.08B | -0.17B | -0.13B | | -0.07B | -0.15B | -0.13B | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.84B | 28.32B | 27.69B | 28.06B | 25.47B | 24.22B | 23.04B | 26.79B | 26.58B | 26.04B | 25.22B | 1.35B | 26.17B | 26.16B | 26.88B | 26.81B | 28.65B | 30.14B | 29.79B | 28.58B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.05B | 0.14B | 0.18B | 0.09B | -0.13B | 0.03B | 0.14B | 0.05B | -0.05B | 0.09B | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | -0.49B | -0.45B | 0.52B | -0.75B | 0.37B | 0.22B | 2.19B | -2.24B | 1.98B | 0.20B | -1.29B | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71B | 5.76B | 3.24B | -10.13B | 1.35B | 3.85B | 4.07B | -10.17B | 3.64B | 8.28B | -5.49B | -1.90B | -1.35B | 5.91B | -8.53B | -4.35B | -1.49B | 5.64B | -7.94B | -4.15B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.23B | -1.20B | 0.38B | -0.93B | 0.28B | 0.27B | 2.24B | -2.38B | -0.09B | -0.01B | 0.85B | | | | | | | | |