|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.93B | 116.51B | 0.04B | 0.09B | 384.07B | 105.54B | -23.44B | 33,531.25B | 22.87B | 92.26B | -20.99B | 51.07B | 39.40B | 84.27B | -48.97B | 33.63B | 38.10B | 68.92B | -83.99B | 95.49B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.18B | | | 30.01B | 40.40B | 29.23B | 34.14B | 34.08B | 40.40B | 31.15B | 34.17B | 35.27B | 25.52B | 35.25B | 36.28B | 36.80B | 44.91B | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.85B | 110.86B | 151.68B | -60.14B | 90.96B | 50.88B | -1.36B | -21.87B | 18.29B | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.29B | -17.85B | -42.61B | -59.42B | -19.55B | -25.40B | -45.59B | | | -18.66B | 2.48B | | | -5.65B | 1.41B | | | -7.69B | -36.13B | -11.48B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369,502.87B | | | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | 369,502.87B | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.05B | 0.05B | -0.05B | -0.13B | 0.48B | -0.07B | | | -0.02B | -0.00B | | | -0.03B | 0.05B | | | -0.02B | -0.14B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.44B | | | -20.86B | -30.27B | -23.53B | 8.02B | -20.86B | -30.27B | -15.35B | 8.70B | 4.23B | 17.69B | -14.62B | 27.90B | 18.99B | -21.26B | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.13B | 136.93B | 202.80B | -64.34B | 113.89B | 71.90B | -40.67B | | | 117.30B | 147.07B | 205.68B | -144.65B | 132.97B | 86.68B | 133.35B | -15.14B | 130.43B | 29.06B | 202.72B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02B | | 2.02B | 2.02B | 2.02B | 2.02B | 2.02B | | | | 2.02B | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.18B | | | 30.01B | 40.40B | 29.23B | 34.14B | 34.08B | 40.40B | 31.15B | 34.17B | 35.27B | 25.52B | 35.25B | 36.28B | 36.80B | 44.91B | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.86B | -28.17B | -68.83B | -104.71B | 65.02B | 30.10B | -77.08B | 56.70B | 65.02B | 22.88B | 30.62B | 46.15B | 29.80B | 44.85B | 39.09B | 34.57B | 41.58B | -28.51B | -32.83B | -38.66B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.02B | 0.05B | 0.02B | 0.06B | 2.25B | 0.64B | | | 0.13B | 0.20B | | | 0.09B | 49.46B | | | 2.77B | 0.04B | 0.42B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.43B | -1.94B | -2.02B | -2.13B | -0.06B | -0.25B | -1.72B | | | -0.78B | -0.55B | | | -0.58B | -2.75B | | | -3.25B | -4.63B | -3.77B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09B | -5.08B | -4.23B | 15.38B | 0.05B | 4.59B | 7.79B | | | 9.39B | 5.61B | | | 0.82B | 2.45B | | | -0.37B | -5.76B | -1.26B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.70B | -30.08B | -70.78B | -112.48B | -66.51B | -25.23B | -103.30B | | | -24.74B | -59.89B | | | -53.98B | -45.27B | | | -28.08B | -37.40B | -47.78B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.60B | -3.70B | -91.83B | -95.23B | -138.42B | 484.92B | -46.64B | | | -47.54B | -39.87B | | | -40.07B | -44.45B | | | -10.16B | -178.88B | -41.55B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.27B | -0.77B | -56.96B | -56.96B | -217.18B | -2.40B | -113.82B | | | -3.32B | -32.99B | | | | | | | -0.03B | -48.14B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.93B | -5.79B | -10.47B | -8.56B | -2.98B | -34.05B | 78.86B | | | -46.12B | -53.38B | 47.12B | 34.62B | 47.00B | -25.58B | -28.47B | 51.83B | -27.88B | -11.64B | 7.45B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.62B | 71.28B | -21.39B | -13.87B | -116.95B | 476.51B | 378.43B | | | -24.77B | 18.71B | 35.51B | -8.37B | 74.23B | -55.85B | -37.26B | 107.84B | 64.31B | -260.17B | 92.39B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | -0.03B | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.28B | 165.09B | 271.64B | 40.37B | 48.87B | 41.80B | 36.41B | -56.70B | -65.02B | 94.43B | 116.45B | 159.53B | -174.45B | 88.12B | 47.59B | 98.78B | -56.72B | 158.94B | 61.89B | 241.38B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.83B | 103.14B | 40.20B | -272.05B | -91.04B | 531.59B | -190.61B | | | 45.02B | 47.31B | 205.68B | -144.65B | 38.92B | -3.04B | 133.35B | -15.14B | 92.19B | -187.22B | 113.39B |