|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.98B | 4.37B | 4.19B | 4.19B | 5.15B | 5.20B | 5.38B | 4.91B | 5.77B | 5.66B | 6.04B | 5.67B | -1.22B | 4.42B | 6.26B | 5.78B | 6.47B | 3.57B | 2.54B | 0.22B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 0.17B | 0.17B | 0.21B | 0.30B | 0.20B | 0.17B | 0.25B | 0.36B | 0.24B | 0.25B | 0.21B | 0.37B | 0.22B | 0.24B | 0.19B | 0.38B | 0.20B | 0.22B | 0.18B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | -0.01B | 0.05B | -0.24B | 0.16B | -0.18B | -0.57B | -0.08B | -0.33B | -0.15B | -0.01B | 0.25B | -0.03B | -0.33B | 0.12B | -0.06B | 0.06B | -0.15B | -0.93B | -0.73B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.16B | -0.02B | 3.77B | -0.02B | 0.55B | -0.53B | 5.22B | -0.07B | 0.16B | -0.03B | 6.02B | -0.18B | -0.28B | 1.74B | -1.26B | 0.58B | 1.04B | 0.55B | 1.55B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00B | 5.54B | 7.58B | 3.22B | 5.32B | 6.87B | 18.55B | -4.53B | 16.33B | 11.03B | 6.90B | -5.19B | 1.14B | 6.75B | 13.95B | 2.37B | 5.46B | 7.19B | 5.95B | 1.11B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.78B | 0.80B | 0.77B | 0.79B | 0.80B | 0.83B | 0.98B | 0.97B | 1.02B | 1.01B | 0.97B | 1.00B | 1.02B | 1.04B | 1.04B | 1.06B | 1.08B | 1.10B | 1.12B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | -1.68B | -0.37B | 0.15B | 4.52B | -0.32B | -1.64B | -0.04B | 4.31B | -4.50B | 2.77B | 0.54B | 6.16B | -3.69B | -3.16B | 2.12B | 4.46B | -2.78B | -1.75B | 0.83B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97B | 0.12B | 0.84B | -1.22B | 3.85B | 0.18B | 0.16B | -0.14B | 2.47B | -0.06B | 1.43B | -0.35B | 2.07B | -1.29B | 1.46B | 0.27B | 2.99B | 1.38B | 1.81B | -0.35B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | -0.57B | 0.87B | -0.01B | 0.59B | 0.22B | 0.61B | 0.55B | 1.80B | -0.25B | 0.82B | 1.15B | -0.23B | 0.27B | 1.21B | 1.21B | -0.61B | 0.13B | 0.06B | 2.08B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | -0.26B | 1.96B | -1.75B | 1.09B | -0.45B | 9.56B | -8.83B | 1.88B | 0.13B | 10.22B | -9.78B | 1.93B | -2.48B | 0.37B | 4.32B | -0.01B | -0.27B | 0.34B | 4.55B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.56B | 0.63B | 0.69B | 0.56B | 0.66B | 0.72B | 0.87B | 0.76B | 0.83B | 0.84B | 0.96B | 0.74B | 0.85B | 0.99B | 0.91B | 0.90B | 0.89B | 0.89B | 0.95B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 3.45B | 0.09B | 0.09B | 1.23B | 5.92B | 0.00B | 14.30B | 7.83B | 0.34B | 0.23B | 1.75B | 3.01B | 0.03B | 8.64B | 1.73B | 0.70B | 0.03B | 3.70B | 0.07B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25B | 2.40B | 1.91B | 0.49B | 1.59B | 0.76B | 2.39B | 1.17B | 2.12B | 1.07B | 3.29B | 0.83B | 2.31B | 2.31B | 2.12B | 11.78B | 3.19B | 2.00B | 1.34B | 2.77B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.71B | -5.50B | -1.88B | 0.72B | -3.67B | -8.59B | -0.85B | -15.37B | -11.02B | -0.73B | -2.64B | -1.19B | -6.34B | -7.42B | -5.65B | -1.12B | -0.07B | -1.44B | -4.56B | -2.61B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 0.26B | -3.23B | 0.54B | -1.55B | 0.01B | 8.57B | -1.48B | 5.01B | -0.94B | -5.84B | 0.62B | -0.56B | 1.55B | -2.20B | -0.43B | -0.51B | 0.48B | -0.58B | 0.67B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | -0.22B | -4.40B | -3.63B | 2.30B | 0.95B | -3.42B | 4.39B | 13.19B | -10.46B | -7.10B | -7.16B | 8.23B | -1.20B | -2.21B | -8.34B | 0.10B | -7.95B | -2.77B | -1.03B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18B | 1.37B | 1.37B | 1.36B | 1.36B | 1.54B | 1.54B | 1.54B | 1.54B | 1.75B | 1.74B | 1.74B | 1.73B | 1.94B | 1.94B | 1.93B | 1.91B | 2.00B | 2.00B | 2.00B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.06B | -0.05B | -0.02B | 0.16B | -0.10B | -0.05B | 0.03B | 0.05B | 0.06B | -0.06B | 0.05B | -0.05B | 0.00B | 0.01B | -0.03B | 0.01B | 0.01B | -0.00B | 0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03B | -0.12B | 1.25B | 0.29B | 4.11B | -0.87B | 14.23B | -15.48B | 18.55B | -0.10B | -2.90B | -13.49B | 2.99B | -2.13B | 6.11B | -6.87B | 5.41B | -2.12B | -1.36B | -2.87B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44B | 4.98B | 6.95B | 2.52B | 4.76B | 6.21B | 17.82B | -5.40B | 15.57B | 10.20B | 6.06B | -6.15B | 0.40B | 5.89B | 12.95B | 1.46B | 4.56B | 6.30B | 5.05B | 0.16B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08B | -0.18B | 1.30B | 0.31B | 3.95B | -0.77B | 14.29B | -15.51B | 18.50B | -0.15B | -2.84B | -13.54B | 3.04B | -1.87B | 6.09B | -7.09B | 5.48B | -2.20B | -1.38B | -2.53B |