|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81B | 4.36B | 3.13B | 3.63B | 2.10B | 5.15B | -1.77B | 5.81B | 1.90B | 8.05B | 0.64B | 5.68B | 5.31B | 4.71B | 4.71B | 5.42B | 4.64B | 7.15B | 6.09B | 4.39B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.23B | 1.02B | -0.65B | 0.07B | -0.18B | 0.08B | -0.42B | 0.72B | -1.16B | 1.10B | -0.49B | -0.10B | 0.35B | 0.00B | 0.39B | 0.08B | -1.63B | -0.76B | 0.03B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | -0.34B | 1.52B | -2.57B | 0.06B | -0.30B | -0.68B | -1.00B | -0.25B | -0.60B | 1.85B | -3.64B | -0.20B | -0.67B | 1.00B | -3.02B | 0.13B | -1.50B | -1.61B | 8.34B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86B | 9.56B | 3.87B | 7.89B | -3.76B | 13.00B | 6.46B | 13.14B | 4.63B | 13.57B | 0.81B | 16.71B | 4.25B | 12.11B | 6.56B | 13.53B | 5.41B | 12.94B | 9.10B | 14.11B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66B | 2.64B | 2.65B | 2.71B | 2.68B | 2.70B | 2.75B | 2.77B | 2.85B | 2.90B | 2.99B | 3.16B | 3.13B | 3.21B | 3.26B | 3.37B | 3.37B | 3.49B | 3.61B | 3.74B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83B | 0.38B | 1.29B | 0.95B | -0.84B | -0.04B | 0.93B | -0.30B | -0.38B | 0.26B | 0.79B | 0.13B | 0.15B | -0.23B | 1.48B | -0.29B | -0.27B | 0.67B | 1.72B | -0.99B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | 1.24B | 9.94B | -0.90B | 4.70B | -0.97B | 5.28B | -8.48B | 0.15B | -0.38B | 7.54B | -9.34B | 0.53B | 0.70B | 7.97B | -6.45B | 0.81B | -0.15B | 7.56B | -6.78B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00B | 1.12B | 7.79B | -2.39B | -1.64B | 1.19B | 3.64B | -4.61B | 0.97B | 2.03B | 4.35B | -4.83B | 0.21B | 0.95B | 6.24B | -4.18B | -0.31B | 1.61B | 5.97B | -5.67B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00B | 2.59B | 0.69B | 2.13B | -4.95B | 2.51B | 3.79B | 3.04B | -4.45B | 3.08B | -2.93B | 2.97B | -4.65B | 3.24B | 0.60B | 1.19B | -3.63B | 2.17B | 2.35B | 0.71B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | -0.59B | 0.18B | 0.01B | 0.05B | -0.03B | 0.04B | -0.18B | 0.56B | -0.54B | -0.17B | -0.32B | 0.96B | -0.71B | 0.23B | -0.05B | 0.90B | -0.84B | 0.06B | -0.01B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 2.81B | 3.57B | 4.52B | 3.54B | 3.95B | 4.57B | 4.80B | 4.43B | 4.79B | 5.46B | 5.93B | 4.68B | 5.83B | 6.19B | 7.09B | 4.99B | 6.42B | 7.22B | 8.02B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.10B | 0.11B | 0.10B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.09B | 0.03B | 0.09B | 0.07B | 0.22B | 0.07B | 0.07B | 0.03B | 0.02B | 0.03B | 0.04B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | 0.11B | 0.60B | 0.02B | 0.11B | 0.01B | | 0.01B | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.93B | | | | | | | | 0.05B | 0.09B | | | | 0.00B | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66B | 0.27B | | | 0.02B | 0.13B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85B | -3.45B | -3.93B | -4.49B | -4.56B | -4.03B | -4.38B | -4.76B | -4.86B | -5.05B | -5.46B | -5.91B | -4.41B | -5.72B | -2.53B | -8.72B | -5.09B | -6.11B | -7.83B | -7.32B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74B | -0.21B | -0.22B | -0.34B | -0.84B | -0.57B | -0.89B | 0.17B | -0.84B | -0.33B | -0.48B | -0.59B | -0.60B | -0.43B | -0.45B | -0.69B | -0.06B | -0.84B | -0.14B | -1.47B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40B | -6.16B | -6.55B | -4.71B | 5.32B | -6.71B | -4.18B | -11.46B | 1.94B | -5.25B | 3.13B | -13.23B | -0.32B | -6.62B | -2.73B | -5.15B | 0.01B | -7.00B | -0.02B | -6.54B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | 1.54B | -3.07B | 0.40B | 1.54B | 1.54B | 1.52B | -4.16B | 1.54B | 1.53B | -2.85B | 0.55B | 1.67B | 1.67B | 1.67B | -4.43B | 1.88B | 1.88B | 1.88B | -5.19B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.03B | -0.10B | -0.02B | 0.05B | -0.15B | -0.23B | 0.26B | 0.15B | -0.01B | -0.15B | 0.08B | 0.01B | -0.35B | -0.01B | -0.29B | 0.07B | 0.11B | -0.03B | -0.03B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | 1.85B | 1.85B | -1.33B | -2.95B | | | -2.81B | 1.87B | 3.26B | -1.68B | -2.36B | -0.47B | -0.58B | 1.29B | -0.63B | 0.40B | -0.06B | 1.22B | 0.22B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 6.76B | 0.30B | 3.37B | -7.30B | 9.04B | 1.89B | 8.35B | 0.20B | 8.78B | -4.64B | 10.78B | -0.43B | 6.28B | 0.37B | 6.44B | 0.42B | 6.52B | 1.88B | 6.10B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31B | -0.04B | -6.62B | -1.31B | -3.00B | 2.26B | -2.10B | -3.07B | 1.71B | 3.27B | -1.52B | -2.44B | -0.48B | -0.23B | 1.30B | -0.34B | 0.33B | -0.17B | 1.25B | 0.25B |