|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.78B | 1.96B | -1.91B | -0.79B | 0.27B | 0.67B | 1.47B | -0.20B | 0.57B | 0.37B | -1.78B | -0.68B | 0.39B | | | 0.72B | | 0.01B | 0.50B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | -0.19B | -0.06B | -0.12B | | -0.16B | -0.05B | | | | | | | -0.13B | | -0.04B | -0.17B | | -0.02B | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.12B | | 8.93B | | | 9.61B | 10.18B | | 9.43B |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 7.96B | 9.28B | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | 0.66B | 32.00B | -26.18B | | | -3.00B | -14.42B | -1.13B | | 17.47B | | | -11.49B | -21.68B | | 13.51B | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.17B | 0.04B | 0.12B | 0.02B | -0.01B | 0.01B | -0.01B | 0.03B | -0.10B | -0.09B | 0.12B | | | 0.20B | | | -0.05B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.90B | -26.10B | | | -2.75B | -14.37B | -0.40B | | 17.35B | 56.76B | | -0.59B | | | 2.93B | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.03B | 0.02B | | 0.01B | -0.01B | 0.03B | 0.17B | 0.10B | -0.34B | | | 0.70B | -1.28B | -0.03B | 0.17B | | -0.06B | 0.06B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | -0.97B | | | -0.59B | -0.31B | -0.19B | | 0.50B | | | -0.35B | | | -0.64B | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | -0.02B | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61B | -1.93B | | | 0.03B | 1.98B | 4.68B | 5.44B | 2.38B | | | -4.08B | | | 2.60B | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | 0.12B | | | 0.13B | | | 0.13B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | -0.19B | -0.07B | 0.37B | | -0.16B | 0.33B | 0.19B | 0.70B | | 0.37B | | | -0.14B | | -0.04B | 0.04B | | -0.02B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18B | 0.05B | -0.20B | | | 0.20B | | | -0.21B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | 0.00B | | | | | 0.05B | | | 0.00B | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | -0.02B | -0.02B | -0.02B | 0.05B | -0.01B | | | 0.07B | | | 0.11B | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | | | | | | | | | | | | | 4.04B | | | 4.16B | | 0.82B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.03B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14B | -6.70B | | | -0.61B | -1.09B | 0.65B | 0.98B | -0.22B | | | 0.43B | | | 2.69B | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | -0.02B | | | 0.05B | -0.04B | | | 0.52B | | | 0.14B | | | 0.12B | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.87B | -2.57B | | | 8.70B | 0.69B | -1.69B | -7.27B | 7.97B | | | 8.81B | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 1.87B | | | 0.82B | 3.39B | 0.22B | 0.27B | 0.72B | | | 2.65B | -3.90B | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | | -0.06B | | | -0.26B | | | 0.77B | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | | | | -0.25B | | | 4.17B | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75B | 0.30B | | | 0.26B | 0.59B | -0.47B | -0.01B | -0.37B | | | -1.58B | | | 1.05B | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.87B | -14.87B | | | 0.07B | -0.01B | -0.00B | 0.03B | 0.01B | | | -0.02B | | | 0.05B | | | -0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19B | 1.81B | 1.33B | -2.53B | | | -1.47B | 0.71B | -1.68B | 0.58B | 0.23B | | | -0.30B | | | 0.24B | -0.18B | | -0.63B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 3.93B | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61B | -1.93B | | | 0.03B | 1.98B | 4.68B | 5.44B | 2.38B | 0.18B | -0.05B | -3.88B | | | 2.39B | | | 0.21B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99B | -1.65B | | | 0.33B | 2.53B | 4.21B | 5.44B | 2.53B | | | -5.52B | | | 3.76B | | | |