|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 1.82B | 12.27B | -3.12B | 0.64B | -0.93B | 1.26B | 1.66B | 2.02B | 1.17B | -0.52B | 1.33B | 1.83B | 0.90B | 1.83B | 0.47B | -0.03B | 2.45B | -11.05B | 2.55B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | 1.84B | 1.84B | 1.86B | 1.92B | 1.90B | 1.97B | 1.90B | 1.88B | 1.90B | 2.01B | 1.88B | 1.91B | 1.84B | 1.93B | 1.85B | 1.90B | 1.98B | 2.11B | 1.88B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.08B | 0.04B | 0.07B | 0.10B | 0.11B | 0.06B | 0.10B | 0.14B | 0.11B | 0.11B | 0.13B | 0.15B | 0.13B | 0.11B | 0.12B | 0.15B | 0.13B | 0.10B | 0.11B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | 0.31B | -1.22B | -1.05B | -0.11B | -0.40B | -0.35B | 0.02B | -0.01B | -0.05B | -1.60B | -0.03B | 0.23B | -0.54B | 0.68B | -0.05B | 0.27B | -0.73B | -4.01B | 0.06B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.04B | -0.02B | 0.03B | -0.20B | 0.52B | -0.66B | -0.05B | -0.09B | 0.21B | 0.31B | 0.15B | 1.15B | -1.30B | 0.42B | 0.05B | -0.31B | 0.11B | 0.57B | 0.03B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 7.01B | 3.53B | -1.08B | 2.95B | 3.81B | 1.18B | 2.80B | 5.04B | 4.59B | 2.49B | 1.39B | 5.51B | 5.50B | 3.03B | 3.68B | 6.32B | 7.40B | 3.88B | 1.32B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | -0.32B | -0.32B | -0.31B | -0.30B | -0.27B | -0.27B | -0.27B | -0.28B | -0.30B | 2.02B | -0.38B | -0.40B | 1.99B | 0.48B | 0.46B | -1.39B | 2.31B | 0.46B | 0.46B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | 1.84B | 1.84B | 1.86B | 1.92B | 1.90B | 1.97B | 1.90B | 1.88B | 1.90B | 2.01B | 1.88B | 1.91B | 1.84B | 1.93B | 1.85B | 1.90B | 1.98B | 2.11B | 1.88B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.42B | -0.19B | 0.96B | 0.90B | 0.51B | -1.19B | 0.73B | 1.06B | 1.17B | -0.34B | 0.81B | 0.80B | 0.44B | 0.45B | 1.29B | 2.21B | 0.18B | -0.89B | 1.54B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | | | | 1.36B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.63B | 5.93B | 0.47B | 1.71B | 1.47B | 5.27B | -1.19B | 2.32B | 3.81B | 3.06B | 0.63B | 3.33B | 1.94B | 4.12B | -0.96B | 3.02B | 4.27B | 3.34B | -0.53B | -1.21B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | 0.13B | -0.07B | 0.13B | -0.01B | 0.24B | 0.30B | 0.09B | 0.06B | 0.14B | 0.38B | 0.04B | -0.35B | 0.66B | 0.09B | 0.03B | 0.18B | 0.21B | -0.04B | 0.20B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.57B | 1.77B | 1.37B | 1.70B | 1.73B | 2.06B | 1.78B | 1.95B | 2.21B | 2.29B | 2.09B | 2.10B | 1.99B | 2.50B | 1.82B | 2.09B | 2.12B | 2.78B | 2.38B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.34B | 39.30B | -39.30B | 11.99B | 12.15B | 11.54B | -35.68B | 11.17B | 11.35B | 11.21B | 10.84B | | 22.53B | -22.50B | 45.13B | 1.70B | | 32.61B | -31.21B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.17B | 4.59B | 4.79B | 7.12B | 4.14B | 4.95B | 2.91B | 4.41B | 3.17B | 2.80B | 2.32B | 3.58B | 3.23B | 3.80B | 1.74B | 3.62B | 1.98B | 1.91B | 2.56B | 3.98B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67B | -1.17B | -2.26B | 3.31B | 0.83B | -3.52B | -4.97B | -1.98B | -4.18B | -4.06B | -7.41B | -5.88B | -6.04B | -5.59B | -6.86B | 0.21B | -3.22B | -7.38B | -7.66B | -0.77B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.07B | 0.06B | -0.16B | -0.04B | -0.04B | -0.03B | -0.14B | -0.06B | -0.03B | -0.01B | -0.19B | -0.06B | -0.04B | -0.04B | -0.12B | -0.03B | -0.05B | -0.06B | -0.16B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.41B | -1.22B | -8.08B | -1.66B | -4.58B | 1.70B | 7.05B | -3.87B | 3.41B | -0.34B | 3.38B | -0.46B | 0.84B | 3.31B | 3.79B | -6.12B | -1.29B | 3.85B | 0.35B | -6.17B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.41B | 0.41B | 0.41B | 0.61B | 0.60B | 3.24B | 0.61B | 0.61B | 0.60B | 1.34B | 0.61B | 0.61B | 0.66B | 1.20B | 0.62B | 0.61B | 0.67B | 0.61B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.15B | -0.08B | -0.02B | -0.34B | -0.40B | 0.36B | 0.07B | -0.00B | -0.18B | 0.01B | -0.17B | -0.07B | 0.28B | -0.49B | 0.12B | 0.36B | -0.04B | 0.09B | -0.12B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | 4.46B | -6.89B | 0.55B | -1.15B | 1.59B | 3.62B | -2.98B | 4.26B | 0.01B | -1.52B | -5.12B | 0.24B | 3.50B | -0.54B | -2.11B | 2.17B | 3.83B | -3.33B | -5.75B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76B | 5.43B | 1.76B | -2.45B | 1.25B | 2.08B | -0.89B | 1.02B | 3.09B | 2.38B | 0.20B | -0.71B | 3.41B | 3.51B | 0.53B | 1.86B | 4.23B | 5.28B | 1.10B | -1.06B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 4.62B | -6.81B | 0.57B | -0.81B | 1.99B | 3.26B | -3.05B | 4.27B | 0.19B | -1.53B | -4.95B | 0.31B | 3.23B | -0.04B | -2.23B | 1.81B | 3.88B | -3.42B | -5.63B |