|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29979.34B | -284.55B | -324.74B | | | | | | | -386.23B | 46,964,579.97B | | 4.38B | 5.42B | -411.42B | -399.92B | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.03B | 0.01B | | -0.13B | 0.04B | 0.02B | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.43B | 0.29B | | -0.19B | 0.24B | -0.28B | | -0.15B | | | | -0.06B | | | | -0.26B | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53B | | | | 3.13B | | | | 0.41B | | | | 0.70B | | | | 2.01B | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09B | 0.04B | 0.70B | -1.98B | 1.78B | 0.40B | 0.55B | 1.81B | 0.04B | 0.06B | -0.17B | -1.33B | 0.16B | -0.75B | -0.17B | 1.76B | -0.98B | -0.80B | -0.74B | -0.76B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65B | | | | -2.34B | | | | -2.62B | | | | -3.52B | | | | -2.72B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04B | 2.23B | 2.29B | 0.47B | 2.67B | 2.16B | 3.00B | 1.12B | | 3.44B | 1.51B | 0.32B | | 3.39B | 3.17B | 1.69B | | 3.01B | 4.25B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78B | 2.43B | 2.72B | 1.59B | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | | | | | | 0.06B | | | | -0.13B | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | | | | 1.87B | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | -0.01B | | | | -0.05B | | | | -0.04B | | | | -0.01B | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.38B | | | | -0.09B | | | | -0.09B | | | | -3.32B | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33B | 0.57B | 0.64B | | 0.42B | 0.70B | 0.62B | | 1.29B | | | | 0.16B | | | | 0.02B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | -5.93B | -12.23B | -2.67B | -0.34B | -14.02B | -7.41B | -13.30B | | -9.87B | -5.72B | -4.87B | | -7.33B | -9.43B | -11.32B | | -8.01B | -6.53B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | | | | 0.17B | | | | | | | | -0.34B | | | | 0.91B | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17B | 4.86B | 11.32B | 1.15B | 13.10B | 11.10B | 7.10B | 10.77B | -0.23B | 6.26B | 3.13B | 5.21B | 7.37B | 4.49B | 9.83B | 6.77B | 5.12B | 7.83B | 1.97B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | | | | -2.74B | | | | 2.78B | | | | -2.00B | | | | -2.30B | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.28B | | | | 0.11B | | | | -0.19B | | | | 0.06B | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 1.15B | 1.38B | -1.05B | 0.69B | -0.76B | 2.69B | -1.42B | -0.68B | -0.18B | -1.08B | 0.65B | -0.26B | 0.55B | 3.56B | -2.86B | 1.22B | 2.82B | -0.31B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | | -0.00B | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04B | 2.23B | 2.29B | 0.47B | 2.67B | 2.16B | 3.00B | 1.12B | | 3.44B | 1.51B | 0.32B | | 3.39B | 3.17B | 1.69B | | 3.01B | 4.25B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | 1.15B | 1.38B | -1.05B | 15.43B | -0.76B | 2.69B | -1.42B | -0.23B | -0.18B | -1.08B | 0.65B | 7.37B | 0.55B | 3.56B | -2.86B | 5.12B | 2.82B | -0.31B |