|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.06B | 6.82B | 5.91B | 8.11B | -0.45B | 1.02B | -0.66B | -2.77B | 1.47B | 0.31B | 2.66B | -0.44B | -1.65B | -16.99B | -0.15B | -0.89B | -3.02B | 4.27B | -0.33B | -4.28B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41B | 2.50B | 2.60B | 2.85B | 2.68B | 2.78B | 2.82B | 1.90B | 1.83B | 2.02B | 2.09B | 2.20B | 2.20B | 0.94B | 2.30B | 2.42B | 0.34B | 2.76B | 2.79B | 2.90B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | 0.54B | 0.41B | 0.71B | 0.89B | 0.79B | 0.71B | 0.74B | 0.92B | 0.77B | 0.80B | 1.18B | 0.78B | 0.80B | 0.64B | 0.68B | 0.66B | 0.55B | 0.50B | 0.62B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66B | -0.35B | -0.99B | 7.71B | -0.24B | 0.02B | 0.09B | 0.02B | 0.20B | -0.01B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | -1.11B | 0.61B | 0.30B | 3.03B | 0.63B | 0.32B | -0.85B | 0.95B | 1.55B | -2.21B | 0.32B | 0.04B | 0.00B | 0.27B | 0.22B | 1.57B | 0.15B | -2.29B | 0.26B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.22B | | 3.39B | 0.02B | 0.00B | 0.42B | -0.00B | 0.11B | 3.96B |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.74B | 3.08B | 0.78B | -2.22B | 1.26B | 0.01B | 8.36B | 0.98B | 1.33B | 5.51B | 1.96B | -0.79B | 3.95B | 21.04B | 3.32B | 1.70B | 5.07B | -1.72B | 4.62B | 5.38B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.80B | 9.90B | 5.40B | 5.89B | 0.81B | 1.03B | 7.70B | -1.78B | 2.81B | 5.82B | 4.62B | -1.22B | 2.29B | 4.05B | 3.17B | 0.81B | 2.05B | 2.55B | 4.29B | 1.10B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.46B | 0.48B | 0.50B | 0.47B | 0.47B | 0.47B | 0.47B | 0.44B | 0.43B | 0.42B | 0.35B | 0.37B | 0.36B | 0.35B | 0.25B | 0.23B | 0.23B | 0.24B | 0.23B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41B | 2.50B | 2.60B | 2.85B | 2.68B | 2.78B | 2.82B | 1.90B | 1.83B | 2.02B | 2.09B | 2.20B | 2.20B | 0.94B | 2.30B | 2.42B | 0.34B | 2.76B | 2.79B | 2.90B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.94B | 1.06B | -2.38B | -1.01B | 1.41B | -3.34B | -0.29B | -0.85B | -0.15B | 0.56B | -0.08B | -0.19B | -0.01B | 0.36B | -0.41B | -0.59B | 0.84B | 0.61B | 0.22B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 1.09B | 1.13B | 1.15B | 0.24B | 0.66B | 0.39B | -0.23B | -1.01B | -0.52B | -0.34B | 0.37B | -0.25B | 0.85B | 0.14B | 0.08B | -0.18B | 0.11B | 0.13B | 0.81B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.67B | 0.10B | -0.13B | 0.24B | -0.60B | 0.46B | -0.77B | -0.33B | 0.02B | 0.28B | -0.39B | 0.57B | 0.39B | 0.07B | -0.24B | 0.35B | -0.40B | 0.58B | -0.14B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.82B | 0.53B | -1.88B | -0.10B | 0.07B | 0.38B | -1.56B | 0.22B | 0.17B | 0.56B | -1.16B | 0.14B | 2.40B | -1.60B | -0.74B | 1.76B | -0.48B | 0.25B | -1.18B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | -0.68B | 0.13B | 1.22B | -3.45B | -1.83B | 4.67B | 1.34B | -3.53B | 0.89B | -0.20B | -0.24B | -0.59B | -0.10B | 0.57B | 0.07B | -1.41B | 0.14B | 0.20B | 0.17B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44B | -1.98B | 1.65B | 1.29B | 0.44B | 0.36B | -0.49B | 1.54B | 0.30B | -1.36B | -0.00B | 1.89B | -0.56B | -1.35B | -2.20B | 1.21B | 0.54B | -0.32B | -0.17B | 1.32B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | -4.88B | -1.07B | 2.95B | 8.90B | -8.46B | 2.04B | 7.41B | 5.89B | 5.75B | 6.70B | 5.97B | -0.43B | 12.57B | 5.83B | 5.18B | 3.55B | 2.42B | 3.49B | 1.95B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.54B | 0.04B | | | | | | 0.47B | | | | | 1.94B | | 4.25B | -0.03B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05B | 7.21B | 13.03B | 4.68B | 20.73B | 9.72B | 13.60B | 14.17B | 12.78B | 9.77B | 7.35B | 9.60B | 7.62B | -16.71B | 40.96B | 0.42B | 8.16B | -7.93B | 14.74B | 5.23B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.91B | -10.63B | -4.74B | -2.64B | 0.22B | -4.57B | -3.24B | -8.52B | -2.81B | -7.39B | -5.32B | -2.56B | -9.16B | -2.76B | -3.76B | 0.08B | -2.09B | -6.25B | -6.57B | 3.09B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | -0.14B | -0.30B | | 0.26B | 0.52B | 0.10B | -0.23B | -0.23B | | 1.40B | -0.22B | 11.00B | 11.00B | 0.69B | -0.62B | -0.06B | -0.37B | 6.16B | -0.87B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33B | 3.85B | -3.71B | -1.86B | -2.85B | 3.68B | 2.15B | 7.39B | 0.12B | 0.84B | 0.15B | 3.63B | 11.24B | -3.79B | 0.06B | -0.20B | 0.78B | 5.15B | 5.85B | -1.21B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 2.82B | -0.00B | 1.49B | 1.50B | 3.01B | -0.00B | 2.04B | | 0.53B | 0.53B | 0.53B | 0.53B | 0.54B | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | 3.12B | -3.04B | 1.39B | -1.82B | 0.14B | 6.62B | -2.91B | 0.12B | -0.73B | -0.54B | -0.16B | 4.36B | -2.50B | -0.54B | 0.70B | 0.75B | 1.45B | 3.57B | 2.98B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20B | 14.79B | 6.48B | 2.94B | -8.09B | 9.49B | 5.66B | -9.20B | -3.08B | 0.07B | -2.07B | -7.19B | 2.72B | -8.51B | -2.67B | -4.37B | -1.50B | 0.12B | 0.80B | -0.85B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | 3.12B | -3.04B | 1.39B | -1.82B | 0.14B | 6.62B | -2.91B | 0.12B | -0.73B | -0.54B | -0.16B | 4.36B | -2.50B | -0.54B | 0.70B | 0.75B | 1.45B | 3.57B | 2.98B |