|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58B | 3.58B | 3.96B | 3.65B | 3.41B | 3.94B | 4.18B | 4.26B | 4.16B | 4.68B | 4.89B | 4.66B | 4.87B | 5.32B | 5.12B | 4.58B | 5.27B | 5.09B | 5.85B | 6.02B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.11B | 0.13B | 0.19B | 0.15B | 0.13B | 0.18B | 0.22B | 0.19B | 0.17B | 0.21B | 0.24B | 0.21B | 0.19B | 0.22B | 0.26B | 0.22B | 0.19B | 0.23B | 0.28B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | -0.11B | -0.01B | 0.04B | -0.22B | -0.13B | -0.13B | -0.02B | -0.10B | -0.23B | 0.06B | -0.13B | -0.03B | -0.00B | 0.04B | -0.12B | 0.43B | -0.20B | -0.43B | 0.45B |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.11B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.12B | -0.02B | -0.04B | -0.02B | -0.06B | -0.03B | 0.00B | | | -0.00B | -0.03B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.03B | 0.04B | 0.08B | -0.04B | 3.67B | 0.02B | 0.00B | 2.99B | -2.99B | 0.17B | -0.16B | 4.68B | -4.83B | 1.19B | -1.17B | 3.56B | -3.71B | 1.29B | -1.31B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41B | 3.97B | 4.23B | 3.49B | 5.25B | 5.88B | 4.17B | 3.86B | 5.80B | 6.93B | 3.61B | 4.54B | 5.13B | 6.66B | 5.40B | 4.70B | 6.73B | 6.24B | 6.78B | 3.01B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13B | 2.39B | 2.37B | 2.49B | 2.57B | 2.86B | 2.79B | 2.90B | 3.17B | 3.44B | 3.35B | 3.26B | 3.53B | 3.63B | 3.80B | 3.73B | 3.97B | 4.25B | 4.27B | 4.25B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.20B | 0.20B | 0.21B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.25B | 0.25B | 0.25B | 0.26B | 0.27B | 0.28B | 0.30B | 0.32B | 0.32B | 0.33B | 0.33B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.12B | 0.21B | -0.04B | -0.09B | 0.02B | 0.06B | 0.01B | 0.16B | 0.02B | 0.20B | -0.23B | 0.25B | 0.02B | 0.06B | 0.09B | 0.18B | 0.21B | 0.11B | 0.13B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.09B | -0.01B | -0.07B | 0.05B | 0.10B | -0.06B | 0.02B | -0.00B | 0.09B | -0.02B | -0.01B | -0.00B | 0.14B | -0.05B | 0.01B | 0.03B | 0.08B | -0.11B | 0.09B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | 0.29B | 0.21B | -0.38B | 0.21B | 1.02B | -0.67B | -0.38B | 1.01B | 1.32B | -0.88B | -0.60B | 0.26B | 0.54B | -0.30B | -0.49B | -0.40B | 0.83B | -0.61B | 0.40B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.02B | 0.16B | 0.13B | 0.16B | 0.21B | -0.16B | 0.24B | -0.01B | -0.04B | 0.20B | 0.05B | -0.09B | 0.03B | 0.01B | 0.39B | -0.38B | -0.18B | -0.04B | 1.89B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | -0.46B | 0.05B | -0.03B | 0.01B | 0.02B | 0.03B | 0.43B | 0.29B | -0.66B | 0.03B | 0.52B | -0.52B | 0.02B | 0.04B | 0.63B | 0.42B | 0.39B | 0.38B | 0.38B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 1.11B | | 0.00B | | | | | | 0.92B | | | 0.91B | -0.02B | | | | 0.70B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 0.41B | 1.37B | 0.60B | 0.60B | 2.00B | 1.31B | 0.45B | 0.65B | 0.75B | 1.14B | 1.01B | 1.72B | 1.15B | 2.04B | 0.23B | 0.20B | 0.56B | 0.72B | 0.30B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | -1.70B | -0.55B | -1.78B | -2.06B | 0.11B | -0.51B | -0.33B | 0.02B | -1.19B | -1.89B | -1.18B | 0.56B | 0.58B | 0.79B | -0.13B | -0.26B | 0.30B | 0.36B | -0.88B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.18B | 0.02B | 0.15B | -0.01B | 0.03B | 0.33B | -0.13B | 0.20B | -0.23B | -0.19B | -0.01B | 0.10B | 0.04B | 0.18B | -0.24B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85B | -3.62B | -4.97B | -3.40B | -0.29B | -4.04B | -6.35B | -2.93B | -3.92B | -4.58B | -4.38B | -3.87B | -5.31B | -7.07B | -5.47B | -5.66B | -1.83B | -6.00B | -8.99B | -6.41B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.70B | 0.81B | 0.80B | 0.80B | 0.79B | 0.94B | 0.94B | 0.94B | 0.93B | 1.06B | 1.06B | 1.06B | 1.04B | 1.17B | 1.16B | 1.15B | 1.15B | 1.29B | 1.29B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | -0.13B | -0.19B | -0.11B | -0.42B | -0.56B | 0.69B | 0.14B | 0.02B | -0.21B | 0.30B | -0.18B | -0.05B | 0.31B | -0.51B | 0.27B | 0.66B | 0.00B | 0.03B | -0.19B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72B | -1.48B | -1.48B | -1.81B | 2.48B | 1.38B | -1.99B | 0.74B | 1.91B | 0.95B | -2.35B | -0.69B | 0.33B | 0.49B | 0.20B | -0.83B | 5.30B | 0.55B | -1.81B | -4.47B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93B | 4.43B | 4.18B | 3.52B | 5.25B | 5.85B | 4.14B | 3.43B | 5.50B | 7.58B | 3.59B | 4.02B | 5.65B | 6.64B | 5.36B | 4.06B | 6.31B | 5.85B | 6.40B | 2.62B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | -1.35B | -1.28B | -1.70B | 2.90B | 1.94B | -2.69B | 0.61B | 1.90B | 1.16B | -2.65B | -0.51B | 0.38B | 0.18B | 0.71B | -1.09B | 4.65B | 0.54B | -1.84B | -4.28B |