|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | -0.33B | 0.32B | -0.34B | 0.21B | 4.02B | -11.72B | 4.18B | 0.27B | 9.30B | 7.46B | 5.01B | 6.13B | 5.49B | 9.18B | 6.12B | 5.93B | 5.93B | 10.52B | 7.32B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | -2.33B | 3.04B | -0.29B | -0.22B | -0.57B | -0.23B | -0.31B | -0.30B | -0.31B | | -0.14B | -0.13B | -0.20B | | -0.26B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.27B | | 3.98B | 4.13B | -21.02B | | -0.21B | 29.39B | -42.38B | | 0.17B | 6.85B | 5.56B | | -11.43B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.80B | -92.69B | 89.37B | -90.67B | 72.78B | -75.99B | 83.13B | -82.41B | 64.34B | -67.48B | 53.02B | -57.06B | 66.78B | -71.77B | 53.97B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26B | | | | 5.91B | 8.86B | 14.82B | 3.11B | 6.39B | 10.03B | 16.53B | 4.26B | 8.21B | 12.10B | | 3.91B | 7.92B | 12.37B | | 4.75B |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 16.89B | -6.49B | -0.50B | 0.47B | -25.56B | 36.86B | -6.67B | 6.74B | -29.54B | 42.81B | -7.38B | 15.01B | -14.62B | 22.24B | -20.60B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | 0.34B | 0.34B | 0.36B | 0.37B | 0.41B | 0.38B | 0.41B | 0.41B | 0.40B | 0.44B | 0.40B | 0.42B | 0.44B | 0.46B | 0.49B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.79B | -0.07B | -0.05B | | | -0.22B | -0.11B | 0.01B | 0.11B | -0.08B | 0.31B | 0.00B | -0.02B | -0.02B | 0.46B | 0.02B | | -0.04B | 0.17B | 0.01B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | 8.70B | -0.14B | 0.14B | -0.50B | 12.40B | -0.14B | 0.14B | -0.57B | 13.65B | -0.19B | 0.20B | -0.80B | 16.09B | -0.25B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.58B | | 104.72B | 100.40B | 95.86B | 93.80B | 99.78B | 107.63B | 108.95B | 109.00B | 106.21B | 108.24B | 109.66B | 113.13B | 112.23B | 112.52B | 122.90B | 131.51B | 136.54B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.92B | 3.97B | -0.38B | 0.39B | -1.36B | 1.36B | -0.41B | 0.41B | -1.29B | 1.32B | -0.29B | 0.31B | -1.08B | 1.13B | -0.50B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.43B | | 61.17B | 63.07B | 63.04B | 63.47B | 67.50B | -0.12B | 76.54B | 79.04B | 78.92B | 2.13B | 83.74B | 87.34B | 86.65B | 0.81B | 98.49B | 107.74B | 119.64B | -1.22B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.24B | | 76.46B | 71.03B | 67.05B | 64.35B | 67.79B | 73.31B | 74.62B | 75.26B | 74.17B | 76.11B | 76.76B | 79.19B | 78.23B | 77.97B | 84.59B | 90.23B | 93.61B | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.91B | | | | 5.30B | | | | 6.58B | | | | 7.92B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24B | -0.86B | -0.48B | 0.17B | -0.09B | -1.58B | 1.24B | -3.41B | 0.64B | -1.21B | 0.52B | -3.00B | 0.32B | -2.09B | -3.42B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95B | -2.55B | 0.65B | -0.08B | 0.01B | -0.96B | 0.58B | -1.13B | -2.44B | 0.69B | -1.17B | -1.25B | 0.05B | -0.03B | 0.43B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62B | -8.49B | 3.77B | -12.42B | -5.44B | 9.21B | 1.20B | -33.89B | 14.86B | -7.95B | -0.78B | -11.76B | 20.00B | 1.99B | -14.91B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.61B | | | | 81.93B | | | | 53.80B | | | | 68.88B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.24B | -0.86B | -0.48B | 0.17B | -0.09B | -1.58B | 1.24B | -3.41B | 0.64B | -1.21B | 0.52B | -3.00B | 0.32B | -2.09B | -3.42B |