|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | -0.01B | -0.28B | 0.52B | 0.18B | 0.19B | -0.19B | 0.54B | -0.07B | 1.15B | -0.07B | | 289.26 | | -0.30B | | 1.75B | | 1.60B | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93B | 1.96B | -1.50B | -0.03B | -0.63B | -0.59B | -0.55B | | 0.19B | 0.00B | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | 0.06B | 0.08B | -0.17B | | 0.10B | 0.13B | 0.00B | 0.12B | | | 0.03B | 0.15B | 20.74B | | 47.44B | 0.04B | 64.24B | | 15.58B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.03B | -0.01B | -0.15B | -0.63B | -1.00B | 0.03B | 0.76B | 1.05B | 0.48B | -0.87B | | | -0.16B | | | -0.02B | -0.05B | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93B | -1.79B | -1.50B | -0.57B | | | 1.43B | -0.35B | 0.22B | 2,103,713.63B | -1.37B | -314293.98B | 0.02B | 35.35B | -1.83B | 18.43B | 0.06B | 2.32B | -20.03B | -0.34B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.11B | -0.07B | -0.05B | -0.35B | -0.32B | -0.08B | -0.30B | -0.46B | -7957.77B | -0.11B | 244.29B | -0.14B | -0.10B | 0.12B | 291.31B | -0.05B | -0.11B | 0.26B | -0.13B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.19B | 0.05B | 0.03B | | -0.10B | -0.08B | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.12B | -0.13B | 0.12B | | 0.09B | 0.08B | 0.09B | | | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24B | -0.06B | 0.01B | -0.14B | | 0.05B | | -0.19B | | -0.20B | 0.45B | -0.22B | | -0.17B | 0.36B | -0.07B | | 0.03B | | -0.27B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | -0.00B | 0.10B | -0.22B | | | | -0.35B | | | -0.32B | -0.32B | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 1.02B | 1.24B | 0.91B | -0.21B | 0.69B | 1.33B | -0.12B | 260,081.75B | 0.74B | 1,192.75B | -222434.07B | 1,036.74B | 0.73B | 1,232.08B | -2370.05B | 660.46B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.18B | 0.26B | 0.12B | 0.20B | 0.35B | 0.51B | 0.17B | 0.36B | 0.56B | 0.73B | 0.20B | | 0.53B | 0.69B | 0.19B | | 0.62B | 0.85B | 0.24B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69B | -0.31B | 0.64B | 0.15B | -0.07B | -0.17B | 0.65B | -0.03B | -0.26B | -452213.89B | -0.78B | -133869.67B | | -0.34B | 113,907.95B | -38636.19B | | -0.24B | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.02B | | 0.00B | | -0.02B | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -5.75B | -6.10B | 0.08B | -0.00B | -0.01B | -15773.53B | -0.05B | -11857.47B | | | 0.03B | 0.01B | | -0.02B | -0.09B | 0.01B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | -0.54B | -0.55B | -0.01B | | -0.37B | 1.65B | 413.69B | | -973.77B | -0.07B | -259.52B | | -105.64B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190,997.60B | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.06B | | | | 0.00B | -2.89B | 2.64B | -0.85B | | -21.47B | 22.55B | 45.98B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | -5.67B | -5.42B | 5.08B | 0.57B | 0.69B | 931,621.87B | -918321.17B | 317,583.83B | | 944,681.60B | | 329,163.78B | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.04B | 0.03B | 0.03B | | | -25078.47B | | -129250.16B | | -127706.20B | | -45535.19B | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30B | 5.24B | 4.73B | -3.55B | -0.62B | -1.45B | 593,117.26B | -1.36B | -301189.56B | | 0.91B | | -1.29B | | -3.18B | 4.72B | -0.35B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.50B | 0.79B | -0.99B | -0.04B | -0.16B | 4,304,406.84B | -4242947.53B | 1,857,464.40B | -0.25B | 8.48B | -1580480.52B | -374.08B | -0.32B | -738.18B | 1,155.19B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.46B | 0.75B | 0.84B | 0.17B | 0.23B | 2,103,713.63B | -2073676.45B | -314293.98B | | 1,556,719.89B | | -667046.80B | 0.45B | 912.17B | 759.56B | 351.89B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 0.31B | -0.64B | 0.17B | 1.08B | 1.42B | 0.27B | -0.18B | 0.95B | 452,215.22B | 0.66B | 393,951.42B | 0.74B | 1,193.09B | -336342.02B | 39,672.93B | 0.73B | 1,232.31B | -2370.05B | 660.46B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.60B | 0.56B | 2.44B | -0.25B | -0.07B | 1,524,740.46B | -918322.65B | 276,476.02B | 0.74B | 945,875.26B | -222434.07B | 330,199.24B | 0.73B | 1,228.90B | -2365.32B | 660.11B |