|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.35B | 0.22B | 4.25B | -2.24B | 1.43B | 3.82B | 9.29B | 5.15B | 0.07B | 0.07B | -0.00B | 0.07B | 0.07B | | 228.56B | 565.20B | 586.17B | 257.65B | 936.56B | 235.21B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.72B | | | 62.03B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -3.76B | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.01B | 0.00B | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.36B | | | | 0.08B | | | | 0.93B | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.81B | | | 400.75B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.23B | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | 0.07B | | | | | 126.03B | 653.38B | 198.39B | 193.38B | 948.91B | 220.35B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | | | -23.25B | -0.29B | 0.72B | | -7.49B | 0.12B | 0.21B | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -1.59B | 0.01B | 0.00B | 1.59B | | -0.06B | 0.01B | | | -0.09B | | | | | | | -1212.96B | | | -677.12B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.81B | 0.00B | -0.02B | | 16.72B | -0.00B | -0.01B | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.05B | | | | | -212.82B | | | -151.35B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | | | | -0.29B | 0.00B | -0.00B | -1.62B | -0.03B | | | -7.56B | | | | 55.90B | | | -7.72B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -0.05B | 0.02B | | -8.35B | -0.19B | | | -11.68B | | | | | | | 1,709.83B | | | -1073.54B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.00B | 0.00B | | 0.54B | 0.00B | 0.00B | | | | | 45.72B | | | 62.03B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.47B | -0.00B | -0.00B | | -17.49B | | | | | | | -54.61B | | | -100.64B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.12B | | | | | -0.97B | | | -0.52B | -0.94B | | | -0.86B | | | | 1.55B | | | 26.71B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97B | | | 71.71B | -1.87B | | | 252.17B | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | -0.01B | | 3.10B | -0.01B | -0.01B | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.36B | -0.15B | | 1.16B | 0.01B | 0.01B | | 85.73B | | 64.54B | 128.18B | 74.99B | 178.43B | -508.90B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | 0.58B | -0.22B | | -0.80B | 0.63B | -9.35B | -0.50B | -0.71B | 0.26B | 0.26B | 1.51B | | | -70.91B | -53.06B | | | -72.23B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.63B | 0.02B | -0.02B | 0.02B | | 0.89B | -0.13B | 7,804.46B | | | | 8,727.70B | 15,621.02B | 16,484.08B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10B | -0.14B | 12.64B | | 0.27B | -0.24B | 15.46B | -0.95B | | | | 4.56B | 235.21B | | 326.57B | 108.69B | 266.87B | 479.64B | 517.65B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.12B | | | | -0.29B | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.15B | -0.15B | | | -0.24B | -0.24B | -0.24B | -0.92B | | -1.20B | -1.20B | | | | | 6,605.39B | | | 6,753.31B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03B | 17.91B | -0.37B | -20.17B | | 5.76B | 8.90B | | 1.38B | | -1.20B | -1.20B | -5.69B | | | | 52.06B | | | 163.97B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.49B | | | | -0.18B | -0.08B | -0.08B | 2.74B | -0.06B | -0.05B | -0.04B | 13.36B | | | | 83.77B | | | 204.19B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07B | -0.02B | 0.16B | 29.91B | | -0.16B | 9.16B | 1.50B | -17.65B | | -0.87B | -0.78B | 26.31B | | | | 1,792.60B | | | -777.62B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 53.16B | | | | 55.47B | 0.16B | 0.16B | 89.37B | | 1.66B | 1.66B | 225.86B | | | | 7,724.78B | | | 8,041.08B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -0.05B | 0.02B | | 1.12B | -0.19B | 0.00B | | 5.82B | | | | | | | 1,764.44B | | | -972.90B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07B | 18.00B | 0.16B | -20.36B | | -3.39B | 9.34B | -9.35B | 0.87B | -12.38B | -0.94B | -0.94B | -4.19B | | | -70.91B | 1,708.84B | | | -981.81B |