|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.47B | 11.59B | 28.28B | 10.64B | 39.93B | 5.37B | -43.45B | -3.11B | 17.33B | 35.76B | 35.69B | -12.57B | 12.34B | 30.50B | 26.26B | 4.67B | 17.20B | 30.86B | | 10.18B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29B | 2.07B | 2.07B | 2.07B | -6.02B | 2.11B | 2.11B | 2.12B | -6.16B | 2.31B | 2.34B | 7.08B | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.32B | 0.13B | 0.01B | 0.02B | 1.65B | 0.96B | 0.03B | 0.43B | 1.02B | 3.00B | 0.03B | 0.03B | -0.00B | 0.03B | 0.02B | -1.50B | 5.00B | 0.01B | 5.70B | -0.28B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.55B | 9.31B | 10.25B | 12.07B | 7.80B | 6.83B | 8.53B | 11.68B | 10.31B | 8.69B | 12.43B | 34.80B | 10.57B | 13.60B | 25.97B | 10.90B | 10.09B | 34.78B | | 10.44B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91B | 2.57B | 7.88B | 3.13B | 3.04B | 8.85B | | 3.07B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | 2.67B | 2.67B | 2.67B | 2.71B | 2.70B | 2.71B | 2.73B | 2.76B | 3.05B | 3.10B | 9.36B | 3.17B | 3.20B | 3.21B | 3.27B | 3.33B | 3.33B | | 3.51B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61B | 3.44B | 1.39B | 1.99B | -0.95B | 3.54B | 2.92B | 1.07B | -1.91B | 0.92B | 0.27B | 2.86B | -0.47B | 1.61B | 1.75B | 3.29B | 0.94B | 5.93B | | 3.17B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | 2.24B | 0.92B | -0.22B | 0.01B | -0.52B | -0.28B | -0.52B | 0.06B | -0.23B | -0.10B | 0.23B | 1.01B | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.93B | 0.96B | 1.41B | 1.58B | -1.65B | 1.91B | -0.41B | 2.13B | -1.77B | 1.69B | 0.81B | 0.85B | 0.12B | 0.57B | 2.51B | 1.22B | 0.30B | 2.58B | | 1.44B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | -1.86B | 1.20B | 2.59B | 0.73B | -0.17B | 1.41B | 1.12B | -0.65B | 2.65B | -5.37B | 0.69B | -5.49B | 1.70B | -1.73B | -1.29B | 0.92B | 1.23B | | -0.99B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.99B | 2.32B | 5.17B | 0.13B | 7.71B | 0.83B | -13.75B | -3.16B | 3.21B | 8.63B | 6.55B | 7.86B | 2.43B | 5.70B | -1.20B | 0.20B | -3.18B | 1.18B | | 1.54B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.40B | 0.51B | 0.65B | -1.71B | 0.33B | 0.29B | 0.01B | -0.26B | 0.99B | -0.01B | 0.86B | 0.41B | 0.42B | 1.55B | 0.40B | 0.34B | 0.68B | | 1.36B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | 2.52B | 3.14B | 3.58B | 4.03B | 3.09B | 3.74B | 4.07B | 4.56B | 3.71B | 4.68B | 13.70B | 4.39B | 4.54B | 13.63B | 4.28B | 4.86B | 14.72B | | 4.99B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42B | 0.05B | 0.06B | 0.10B | 0.25B | 0.03B | 0.07B | 0.08B | 10.41B | 7.63B | 0.89B | 8.56B | 0.33B | 0.01B | 0.36B | 0.09B | | | | 9.69B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30B | 16.36B | 13.30B | 12.50B | 32.79B | 20.00B | 77.10B | 133.22B | 4.68B | 6.92B | 24.00B | | 24.09B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.65B | 11.20B | -22.63B | 23.51B | 17.31B | -58.57B | -15.61B | -7.34B | -6.09B | -7.92B | 10.65B | -25.31B | -3.20B | -7.45B | -14.55B | -16.40B | 49.36B | -6.09B | | -4.31B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | -0.13B | -0.21B | -0.42B | 0.06B | -0.37B | -1.10B | 0.02B | -0.54B | -0.38B | -0.42B | -4.29B | -2.66B | -0.15B | -4.98B | -0.14B | -0.61B | -0.73B | | 0.05B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.67B | -8.35B | -5.23B | -7.79B | -7.14B | 2.64B | -1.04B | -1.92B | -1.35B | -9.92B | 0.29B | -14.27B | -9.80B | 0.85B | -12.01B | 0.05B | -1.17B | -0.28B | | 0.17B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | -0.06B | -0.05B | 0.01B | 0.10B | 0.05B | -0.33B | -0.30B | 0.17B | -0.05B | 0.07B | -0.01B | -0.04B | -0.10B | -0.05B | -0.08B | 0.10B | 0.33B | | -0.06B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.96B | 12.09B | -17.66B | 27.81B | 18.07B | -49.04B | -8.44B | 2.13B | 3.04B | -9.10B | 23.36B | -4.79B | -2.48B | 6.91B | -0.65B | -5.52B | 58.37B | 28.73B | | 6.24B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05B | 6.79B | 7.11B | 8.49B | 3.77B | 3.74B | 4.79B | 7.61B | 5.75B | 4.98B | 7.75B | 21.09B | 6.17B | 9.07B | 12.34B | 6.62B | 5.23B | 20.05B | | 5.45B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.53B | 12.15B | -17.61B | 27.80B | 17.97B | -49.10B | -8.11B | 2.43B | 2.87B | -9.15B | 23.38B | -4.79B | -2.44B | 7.01B | -0.60B | -5.45B | 58.28B | 28.40B | | 6.30B |