|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | -0.32B | 3.51B | 0.21B | 5.88B | -0.21B | 6.16B | 6.79B | 7.27B | 7.46B | 7.40B | 9.14B | 8.38B | 9.18B | 8.95B | 9.04B | 8.89B | 6.06B | 10.82B | 7.48B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33B | 3.04B | -0.29B | -0.22B | -0.57B | | -0.31B | -0.30B | -0.31B | | -0.14B | -0.13B | -0.20B | | -0.26B | |
|
Share-based Compensation (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 Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.27B | | 128.92B | | 112.91B | | 154.32B | | 151.75B | | 133.34B | | 116.42B | | 120.44B | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60B | -3.47B | | 0.10B | -0.95B | -3.45B | -1.04B | -1.12B | -1.32B | 0.06B | -1.48B | -1.59B | -1.58B | -0.02B | -1.46B | -1.56B | -1.83B | | -2.13B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27B | 3.02B | 3.11B | 3.24B | 3.64B | 3.16B | 4.26B | 3.99B | 3.73B | 4.06B | 3.91B | 3.71B | 4.19B | 4.42B | 4.75B | 5.57B |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.24B | 364.86B | 375.48B | 373.06B | 364.16B | 364.59B | 388.89B | 402.64B | 409.68B | 406.32B | 422.54B | 424.08B | 424.72B | 440.77B | 438.92B | 482.97B | 509.90B | 535.93B | 560.73B | 592.14B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.00B | | 2.93B | 2.68B | 2.74B | -2.82B | 8.92B | 2.79B | 3.85B | 3.57B | 3.33B | 3.62B | 3.51B | 3.29B | 3.74B | 3.96B | 4.26B | 5.09B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71B | | 0.66B | | 0.70B | | 0.75B | | 0.75B | | 0.83B | | 0.85B | | 0.86B | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 3.04B | 0.36B | 0.37B | 0.41B | | 0.41B | 0.41B | 0.40B | | 0.40B | 0.42B | 0.44B | | 0.49B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.05B | | | -0.10B | -0.11B | 0.01B | 0.02B | 0.01B | 0.31B | 0.00B | 0.00B | -0.04B | 0.46B | 0.02B | -0.00B | 0.03B | 0.17B | 0.01B | 0.10B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | 0.46B | -0.14B | 0.14B | -0.50B | 0.49B | -0.14B | 0.14B | -0.57B | 0.56B | -0.19B | 0.20B | -0.80B | 0.79B | -0.25B | 0.25B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.51B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.17B | 63.07B | 63.04B | 63.47B | 67.50B | 73.15B | 76.54B | 79.04B | 78.92B | 82.76B | 83.74B | 87.34B | 86.65B | 87.67B | 98.49B | 107.74B | 119.64B | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 89.37B | -92.69B | | 5.30B | 83.13B | -84.83B | | 6.95B | 53.02B | -59.73B | | 7.92B | 53.97B | -49.38B |
|
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 | -5.09B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.19B |
|
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 | 21.12B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.61B | | | | 81.93B | | | | 53.80B | | | | 68.88B | |
|
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 | -5.09B |