|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.12B | 7.20B | 8.11B | 15.88B | 19.02B | -3.87B | -5.82B | -2.97B | 3.17B | 9.88B | 19.77B | 10.52B | 24.03B | 39.37B | | 17.08B | 35.30B | 56.61B | 30.27B | 92.89B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27B | 14.91B | 23.23B | | 9.06B | 18.82B | 29.75B | 12.83B | 26.70B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65B | | 2.31B | 5.90B | 9.08B | 3.25B | 8.46B | 14.02B | 4.75B | 11.88B | 17.70B | 4.96B | 11.68B | 17.02B | | 3.69B | 10.22B | 15.07B | 4.03B | 10.07B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08B | | 1.70B | 2.40B | 3.31B | -2.00B | -3.96B | -4.78B | -0.47B | -3.22B | -4.41B | -0.94B | -1.72B | -3.04B | | 0.51B | 0.52B | 10.65B | 12.80B | 30.49B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.63B | | 4.21B | 16.93B | 24.24B | -2.79B | 8.96B | 17.58B | 4.79B | 21.26B | 42.48B | 18.99B | 44.27B | 70.24B | | 17.02B | 49.53B | 85.06B | 26.03B | 71.42B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.63B | | 7.51B | 15.55B | 24.49B | 9.19B | 18.91B | 29.24B | 11.12B | 22.71B | 34.84B | 11.68B | 23.72B | 37.16B | 0.92B | 14.26B | 29.49B | 46.28B | 18.95B | 38.93B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.61B | | 2.25B | 6.72B | 11.61B | 1.52B | 8.31B | 13.11B | -4.72B | -2.68B | 3.58B | -3.68B | 2.21B | -0.77B | | -1.25B | 1.12B | 1.98B | 5.75B | 13.95B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90B | | 0.30B | 0.51B | 7.57B | 2.61B | 6.50B | 5.77B | -0.37B | 2.37B | 1.19B | -1.78B | 3.08B | 2.82B | | 1.22B | 5.28B | 6.10B | -1.62B | 1.82B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23B | | -8.27B | -8.22B | -4.39B | -9.38B | -5.68B | -6.91B | -11.26B | -8.23B | -5.42B | -11.28B | 6.00B | -5.75B | | -9.04B | 7.06B | 2.15B | -8.74B | 9.44B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38B | | -4.06B | -5.75B | -7.21B | -5.90B | -7.32B | -7.33B | -5.76B | -7.70B | -9.02B | -2.93B | -7.08B | -6.95B | | -4.06B | -9.01B | -11.01B | -8.04B | -10.06B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.32B | | 12.08B | 26.37B | 42.12B | 14.95B | 30.68B | 47.05B | 3.20B | 6.33B | 9.46B | 14.93B | 32.55B | 10.29B | | 25.02B | 57.20B | 92.30B | 3.81B | 98.41B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.47B | | 0.90B | 2.19B | 3.19B | 1.21B | 2.83B | 4.17B | 1.14B | 2.18B | 3.36B | 0.99B | 2.22B | 3.56B | | 0.76B | 1.58B | 2.45B | 0.97B | 2.10B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | | 0.63B | 0.95B | 1.60B | 6.34B | 6.60B | 7.49B | 3.51B | 3.83B | 5.46B | 3.35B | 3.92B | 4.55B | | -0.05B | 1.70B | 2.44B | 15.41B | 39.77B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.90B | | 17.83B | 31.04B | 46.85B | 22.75B | 25.36B | 25.92B | 1.11B | 2.67B | 4.06B | 1.39B | 4.66B | 12.73B | | 7.74B | 19.18B | 35.55B | 17.69B | 41.88B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.57B | | -8.67B | -30.75B | -45.57B | 0.91B | -12.08B | -26.78B | -15.81B | -25.48B | -37.23B | -17.86B | -40.00B | -56.90B | | -29.80B | -69.23B | -95.30B | -64.21B | -143.46B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.11B | | -3.48B | 15.64B | 9.39B | 1.99B | 6.62B | 9.63B | 6.35B | -6.54B | -9.13B | -1.26B | -5.75B | -8.50B | | -0.05B | -2.59B | -2.63B | 52.77B | 62.91B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | -0.29B | 0.23B | -0.26B | 0.02B | -0.41B | -1.73B | 0.14B | 0.21B | -0.50B | -0.43B | -0.74B | 0.69B | | 0.42B | 1.42B | 1.03B | -0.00B | -0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.64B | | -8.22B | 6.51B | -12.20B | 0.12B | 1.22B | -2.52B | -4.52B | -4.19B | -4.17B | -0.56B | -2.22B | 7.00B | | -12.42B | -20.86B | -11.85B | 14.59B | -23.77B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32B | | -7.87B | -9.44B | -17.88B | -17.74B | -21.71B | -29.47B | 1.58B | 14.94B | 33.02B | 4.06B | 11.72B | 59.95B | | -8.00B | -7.67B | -7.24B | 22.22B | -26.99B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.05B | | -7.93B | 1.82B | -11.94B | 0.11B | 3.50B | 0.43B | -4.66B | -10.75B | -3.88B | -0.13B | -1.48B | 4.84B | | -12.84B | -22.28B | -12.88B | 14.59B | -9.12B |