|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34B | | 1.42B | 1.20B | 4.64B | 1.64B | 1.71B | 1.92B | 0.00B | | 0.00B | 1.97B | 0.00B | | 1.01B | 1.01B | -0.22B | 1.04B | 1.20B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.07B | 0.03B | 0.19B | -0.00B | 0.14B | 0.02B | 0.06B | 0.22B | -0.28B | 0.43B | 212.00 | 0.35B | -0.35B | 0.49B | -37.00 | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | -0.24B | | -0.26B | 1.64B | -0.30B | | -0.20B | -0.16B | 0.36B | | -644.00 | -0.85B | 0.85B | | -523.00 | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.07B | -0.01B | -0.27B | -0.54B | -0.63B | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46B | -0.76B | | -0.28B | -0.59B | -1.79B | | 6.62B | 4.74B | 0.00B | | 0.00B | 9.35B | 0.00B | | -806.00 | | 10.73B | | -30.56B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32B | -4.81B | 23.30B | 34.82B | 6.24B | -7.33B | 3.23B | -1.32B | -0.09B | 1.41B | 30.56B | 0.00B | 16.64B | -16.64B | 10.63B | -0.00B | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.05B | 0.12B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38B | -0.32B | 2.60B | -0.33B | -0.72B | -0.38B | 2.96B | -0.37B | -0.39B | 0.76B | 1.58B | -371.00 | -0.69B | 0.69B | 1.48B | -330.00 | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.35B | 0.01B | | 0.26B | -0.26B | 0.29B | | | -0.00B | 0.16B | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00B | 249.00B | 248.00B | 250.00B | 251.00B | 261.00B | 269.00B | 285.00B | 284.00B | 275.00B | 275.00B | 280.00B | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | -1.30B | 1.94B | -1.45B | -7.71B | 0.66B | 7.73B | -0.33B | 0.76B | -0.43B | 0.59B | -0.00B | -4.56B | 4.56B | 1.73B | -0.00B | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.52B | -0.01B | -0.01B | | -0.57B | -0.00B | -0.00B | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.48B | -1.62B | -12.03B | 4.70B | -11.96B | 0.17B | 0.30B | 14.28B | -4.37B | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.49B | | 35.15B | 6.96B | -6.95B | 0.27B | -0.95B | 0.30B | 0.66B | | 0.00B | 17.33B | -17.33B | | -0.00B | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.43B | | 39.53B | -5.73B | -7.16B | 3.53B | 12.95B | -4.46B | 1.41B | | 0.00B | 16.64B | -16.64B | | -0.00B | | | | |