|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | 0.97B | | 1.42B | 1.20B | 2.02B | | 1.71B | 1.92B | -3.63B | | 0.00B | 3.99B | -3.99B | | 0.00B | 1.76B | 1.18B | 1.03B | 1.20B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.39B | | 0.41B | 0.41B | 0.48B | | 0.45B | 0.44B | 0.45B | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | 25.00 | | | | 27.00 | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.07B | 0.05B | 0.19B | -0.00B | 0.14B | 0.05B | 0.06B | 0.22B | -0.28B | 71.00 | 212.00 | 0.35B | -0.35B | 92.00 | -37.00 | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.64B | -3.20B | | -2.40B | -5.08B | 9.53B | | 8.95B | 5.47B | -14.42B | | -52.00 | 1.48B | -1.48B | | -0.00B | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.01B | | | 0.01B | 0.66B | | | | -0.44B | | | | -0.91B | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.27B | 0.09B | 0.10B | -0.03B | -0.08B | 0.11B | 77.00 | | 0.03B | -0.02B | 76.00 | 38.00 | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.10B | | | | 70.00 | | | | 51.00 | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63B | -0.30B | 0.04B | -0.28B | -0.32B | -1.19B | 0.04B | 6.62B | -1.88B | -4.74B | 52.00 | 0.00B | 9.35B | -9.35B | 28.00 | -806.00 | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.12B | | | | 130.00 | | | | 109.00 | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32B | -4.81B | 23.30B | 34.82B | 6.24B | -7.33B | 3.23B | -1.32B | -0.09B | 1.41B | 30.56B | 0.00B | 16.64B | -16.64B | 10.63B | -0.00B | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.39B | | 0.41B | 0.41B | 0.48B | | 0.46B | 0.45B | -0.90B | | 449.00 | 0.90B | -0.90B | | 469.00 | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38B | -0.32B | 2.60B | -0.33B | -0.40B | -0.38B | 2.96B | -0.37B | -0.39B | 0.76B | 1.58B | -371.00 | -0.69B | 0.69B | 1.48B | -330.00 | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.00B | 0.00B | 0.00B | 0.35B | 0.01B | | 0.26B | -0.26B | 0.29B | | | -0.00B | 0.16B | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00B | 249.00B | 248.00B | 250.00B | 251.00B | 261.00B | 269.00B | 285.00B | 284.00B | 275.00B | 275.00B | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 1.39B | -2.52B | 0.73B | 0.38B | 0.49B | -0.92B | 0.62B | 0.64B | 0.71B | -1.38B | 0.46B | 0.60B | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | -1.30B | 0.27B | -1.45B | -6.26B | 0.66B | 0.27B | -0.33B | 0.76B | -0.43B | -1.86B | -0.00B | -4.56B | 4.56B | -12.28B | -0.00B | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.52B | -0.01B | 0.00B | | -0.57B | -0.00B | 3.44B | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.24B | 15.24B | -28.89B | -12.59B | 24.55B | -15.97B | 16.44B | -1.57B | 11.48B | -9.91B | 10.93B | -0.00B | -14.37B | 14.37B | -5.26B | 0.00B | | | | |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | -0.13B | 0.15B | | -0.22B | -0.12B | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91B | -2.10B | 2.75B | -0.17B | 1.74B | 4.03B | 5.46B | -7.98B | 2.59B | -1.51B | 1.59B | -2.73B | -6.92B | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.00B | 122.00B | 124.00B | 157.71B | 134.00B | 137.00B | 141.00B | 178.07B | 149.00B | 13.92B | 207.75B | 224.67B | -16.91B | | 195.20B | | 340.21B | -62.69B | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95B | -4.49B | | 35.15B | 6.63B | -6.95B | | -0.95B | 0.30B | 0.66B | | 0.00B | 17.33B | -17.33B | | -0.00B | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.01B | 9.14B | | 20.79B | 24.52B | -22.64B | | -3.22B | 12.15B | -8.93B | | 0.00B | -2.30B | 2.30B | | -0.00B | | | | |