|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91B | 4.13B | 4.24B | 3.37B | 3.06B | 3.96B | 3.96B | 3.42B | 3.39B | 4.56B | 3.49B | 3.78B | 3.14B | 3.99B | 4.66B | 3.79B | 3.63B | 4.78B | 4.33B | 3.95B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.12B | 0.15B | 0.13B | 0.13B | 0.10B | 0.14B | 0.16B | 0.14B | 0.12B | 0.15B | 0.16B | 0.13B | 0.10B | 0.14B | 0.12B | 0.11B | 0.12B | 0.14B | 0.13B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | 0.06B | -0.16B | -0.16B | -0.14B | -0.13B | -0.27B | 0.04B | -0.09B | 0.10B | -0.26B | -0.05B | -0.04B | 0.18B | 0.04B | -0.04B | -0.03B | 0.05B | 0.14B | -0.02B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.04B | 0.01B | 0.03B | 0.14B | -0.06B | -0.29B | 0.71B | -0.64B | 0.30B | 0.05B | 0.14B | -0.98B | 1.26B | -1.11B | -0.12B | 0.11B | 0.34B | 0.06B | 0.05B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.12B | 4.64B | 5.12B | 3.25B | 3.71B | 4.07B | 3.57B | 3.86B | 5.34B | 4.90B | 5.10B | 4.09B | 5.75B | 4.30B | 4.83B | 3.71B | 4.99B | 5.41B | 4.97B | 4.04B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 0.71B | 0.68B | 0.69B | 0.72B | 0.66B | 0.65B | 0.69B | 0.71B | 0.70B | 0.72B | 0.71B | 0.76B | 0.73B | 0.71B | 0.69B | 0.72B | 0.76B | 0.80B | 0.79B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | 1.01B | -0.37B | 0.27B | -0.22B | 0.74B | -0.09B | -0.35B | 0.01B | 0.83B | 0.01B | -0.15B | 0.07B | 0.13B | 0.13B | -0.18B | -0.12B | 0.30B | -0.21B | 0.09B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | 0.41B | 0.43B | 0.41B | -0.01B | 0.89B | -0.24B | -0.15B | -0.38B | 0.14B | -0.11B | 0.01B | 0.02B | 0.19B | -0.02B | 0.24B | -0.09B | 0.30B | -0.05B | 0.09B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.38B | -0.26B | 0.01B | 0.65B | -0.41B | -0.04B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 1.26B | 0.17B | -0.08B | 0.08B | 1.50B | -1.32B | -0.79B | 0.92B | 0.86B | -0.56B | -0.25B | 1.76B | -0.65B | -0.51B | -0.51B | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.18B | -0.09B | 0.05B | 0.50B | 0.45B | 0.08B | 0.30B | 0.27B | 0.67B | 0.03B | 0.49B | 0.22B | 0.56B | 0.19B | 0.38B | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | 1.09B | 0.63B | 0.75B | 0.69B | 0.89B | 0.71B | 0.73B | 0.73B | 0.93B | 0.82B | 0.80B | 0.78B | 0.99B | 0.93B | 0.86B | 1.00B | 1.20B | 1.17B | 1.02B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.09B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.04B | 0.00B | 0.01B | 0.07B | 0.27B | 0.04B | 0.00B | 0.02B | 0.04B | 0.01B | 0.01B | 0.48B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | 0.35B | 1.03B | | 0.00B | 0.07B | 0.64B | 0.05B | | | 0.02B | | 0.01B | | 0.01B | | 0.01B | | 0.08B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79B | -1.01B | -0.96B | -1.78B | -0.68B | -0.83B | -0.49B | -1.38B | -0.80B | -1.22B | -1.00B | -0.76B | -0.52B | -1.11B | -0.92B | -0.73B | -1.06B | -1.53B | -1.23B | -0.67B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.65B | 0.57B | 0.58B | 0.20B | 0.19B | 0.25B | 0.42B | 0.41B | 0.31B | 0.09B | 0.57B | 0.94B | 0.74B | 0.24B | 0.62B | 0.11B | 0.13B | 0.07B | 0.66B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.08B | -3.43B | -2.86B | -4.43B | -4.16B | -3.51B | -2.99B | -1.75B | -3.89B | -2.04B | -6.05B | -4.27B | -2.50B | -0.63B | -5.57B | -4.21B | -3.62B | -2.24B | -4.09B | -1.83B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20B | 2.18B | 2.17B | 2.15B | 2.26B | 2.25B | 2.23B | 2.22B | 2.29B | 2.29B | 2.29B | 2.29B | 2.45B | 2.44B | 2.44B | 2.43B | 2.55B | 2.55B | 2.54B | 2.53B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.13B | -0.13B | -0.06B | -0.18B | -0.23B | 0.05B | 0.01B | | -0.16B | 0.11B | -0.12B | -0.08B | 0.12B | -0.26B | 0.12B | 0.13B | -0.02B | -0.00B | -0.07B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.08B | 1.17B | -3.02B | -1.31B | -0.50B | 0.14B | 0.74B | 0.65B | 1.49B | -1.84B | -1.06B | 2.65B | 2.67B | -1.93B | -1.11B | 0.44B | 1.61B | -0.35B | 1.48B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41B | 3.55B | 4.50B | 2.50B | 3.02B | 3.18B | 2.87B | 3.13B | 4.61B | 3.98B | 4.28B | 3.29B | 4.97B | 3.31B | 3.90B | 2.85B | 3.99B | 4.21B | 3.81B | 3.03B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.21B | 1.30B | -2.96B | -1.13B | -0.27B | 0.09B | 0.73B | 0.65B | 1.64B | -1.95B | -0.94B | 2.74B | 2.56B | -1.67B | -1.24B | 0.31B | 1.63B | -0.34B | 1.55B |