|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.33B | -0.32B | 0.94B | 4.15B | 3.01B | 2.61B | 3.16B | 3.46B | 3.66B | 3.15B | 3.76B | 4.65B | 4.25B | 4.02B | 4.57B | 4.61B | 4.52B | 4.58B | 5.53B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | | -0.22B | -0.12B | 0.81B | | -0.41B | -0.10B | 0.84B | | -1.51B | -0.41B | -0.41B | -0.40B | -1.64B | -0.40B | -0.42B | -0.44B | -1.77B | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.24B | | | | | 8.27B | | 3.98B | 4.13B | -21.02B | | -0.21B | 29.39B | -42.38B | | 0.17B | 6.85B | 5.56B | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63B | 7.48B | | | 6.15B | 6.47B | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.26B | | | | 5.91B | | | | 6.39B | | | | 8.21B | | | | 7.92B | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49B | | 0.17B | 0.08B | 5.14B | 2.93B | -0.22B | 2.74B | 2.87B | 3.23B | -2.17B | -1.03B | -0.35B | -0.12B | -1.80B | -0.09B | 0.08B | -0.15B | -0.26B | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00B | | | | | 29.52B | | -0.72B | -1.19B | 1.10B | | -2.78B | 1.79B | 2.78B | | 0.50B | 0.07B | -0.17B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | | -0.22B | -0.12B | 0.81B | | -0.41B | -0.10B | 0.84B | | -1.51B | -0.41B | -0.41B | -0.40B | -1.64B | -0.40B | -0.42B | -0.44B | -1.77B | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | | | | | -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 | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.16B | 13.20B | | | | 14.33B | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88B | | | | | -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 | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81B | | | | | 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 | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88B | | | | | -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 | |