|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77B | 3.16B | 14.32B | -3.87B | -2.02B | 2.88B | 0.27B | 3.17B | 6.76B | 9.88B | 10.67B | 10.48B | 13.48B | 15.33B | 19.98B | 17.13B | 18.18B | 21.26B | 21.61B | 30.27B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27B | 7.64B | 8.32B | 8.84B | 9.06B | 9.77B | 10.93B | 12.15B | 12.83B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.59B | 3.18B | 3.68B | 3.25B | 5.21B | 5.56B | 5.61B | 4.75B | 7.13B | 5.83B | 6.32B | 4.96B | 6.72B | 5.33B | 5.00B | 3.69B | 6.53B | 4.85B | 4.40B | 4.03B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.91B | -3.62B | -2.00B | -1.96B | -0.82B | -3.37B | -0.47B | -2.74B | -1.20B | -1.46B | -0.94B | -0.79B | -1.32B | -1.61B | 0.51B | 0.01B | 10.13B | 0.82B | 12.80B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80B | -0.34B | 0.12B | -8.69B | -6.10B | 1.47B | 6.97B | -0.53B | 3.13B | 3.13B | -8.71B | 2.70B | 0.54B | 0.14B | -3.72B | 3.40B | 2.97B | 4.04B | 0.39B | 0.47B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.71B | 7.31B | 22.09B | -2.79B | 8.96B | 11.40B | 29.17B | 4.79B | 16.48B | 21.22B | 42.47B | 18.99B | 25.28B | 25.97B | 45.64B | 17.02B | 32.52B | 35.52B | 54.46B | 26.03B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04B | 8.95B | 9.94B | 9.19B | 9.72B | 10.33B | 12.69B | 11.12B | 11.59B | 12.13B | 13.82B | 11.68B | 12.04B | 13.44B | 0.92B | 14.26B | 15.23B | 16.80B | 19.47B | 18.95B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.46B | 4.89B | -2.46B | 1.52B | 6.80B | 4.79B | -4.49B | -4.72B | 2.04B | 3.58B | 7.45B | -3.68B | 2.21B | 0.70B | 4.02B | -1.25B | 1.12B | 1.98B | 5.48B | 5.75B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | 7.06B | 1.92B | 2.61B | 3.89B | -0.73B | -3.18B | -0.37B | 2.37B | -0.81B | -2.64B | -1.78B | 3.08B | 1.51B | -0.93B | 1.22B | 4.05B | 0.83B | -3.10B | -1.62B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 3.83B | 7.99B | -9.38B | 3.70B | -1.23B | 9.85B | -11.26B | 3.03B | 2.82B | 10.89B | -11.28B | 6.00B | -0.48B | 8.73B | -9.04B | 7.06B | 2.15B | 11.06B | -8.74B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69B | -1.47B | 9.33B | -5.90B | -1.41B | -0.02B | 5.78B | -5.76B | -1.94B | -1.32B | 6.59B | -2.93B | -4.15B | 0.13B | 4.04B | -4.06B | -4.95B | -2.00B | 5.99B | -8.04B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.34B | 0.92B | 1.34B | 0.32B | 0.05B | 0.51B | 0.82B | 0.16B | -0.03B | 3.63B | 1.57B | 0.41B | 0.42B | 1.61B | 0.73B | -0.12B | -0.63B | -0.19B | 0.35B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.29B | 15.75B | 18.93B | 14.95B | 15.72B | 16.38B | 16.59B | 14.21B | 11.46B | 12.48B | 14.59B | 14.93B | 17.62B | 22.62B | 27.83B | 25.02B | 32.18B | 35.09B | 39.52B | 44.20B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 1.00B | 2.46B | 1.21B | 1.63B | 1.34B | 1.15B | 1.14B | 1.04B | 1.18B | 1.24B | 0.99B | 1.23B | 1.34B | 1.78B | 0.76B | 0.81B | 0.87B | 1.05B | 0.97B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.65B | | 6.34B | 0.26B | 0.89B | | 3.51B | 0.32B | 1.63B | | 3.35B | 0.57B | 0.62B | -3.77B | -0.05B | 1.70B | 0.79B | | 15.41B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.21B | 15.81B | 12.54B | 22.75B | 2.61B | 0.56B | 5.68B | 1.11B | 1.55B | 1.39B | 1.57B | 1.39B | 3.27B | 8.07B | 3.68B | 7.74B | 11.44B | 16.37B | 8.84B | 17.69B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.08B | -14.83B | -12.58B | 0.91B | -12.08B | -15.61B | -10.82B | -15.81B | -9.67B | -11.75B | -12.60B | -17.86B | -22.14B | -16.90B | -37.44B | -29.80B | -39.42B | -26.07B | -47.24B | -64.21B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.64B | -2.78B | -3.10B | 1.99B | 4.63B | 3.02B | 0.09B | 6.35B | -6.54B | -8.95B | -6.75B | -1.26B | -4.49B | -2.76B | -3.31B | -0.05B | -2.54B | -0.04B | 12.29B | 52.77B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | -0.20B | -0.11B | 0.02B | -0.41B | -1.33B | 0.64B | 0.14B | 0.07B | -0.50B | 0.69B | -0.43B | -0.31B | 0.69B | -1.25B | 0.42B | 1.01B | -0.40B | 0.14B | -0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51B | -10.49B | 6.30B | 0.12B | 1.10B | -2.52B | 19.07B | -4.52B | 0.33B | 0.01B | 23.81B | -0.56B | -1.66B | 7.00B | 3.63B | -12.42B | -8.44B | 9.01B | 19.64B | 14.59B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57B | -8.44B | 3.15B | -17.74B | -6.76B | -4.97B | 12.58B | -9.42B | 5.02B | 8.74B | 27.88B | 4.06B | 7.66B | 3.35B | 17.80B | -8.00B | 0.33B | 0.43B | 14.94B | -18.17B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28B | -10.29B | 6.41B | 0.11B | 1.51B | -1.19B | 18.44B | -4.66B | 0.26B | 0.52B | 23.12B | -0.13B | -1.35B | 6.31B | 4.88B | -12.84B | -9.45B | 9.41B | 19.50B | 14.59B |