|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.21B | | | | | | 0.07B | 3.08B | 2.58B | 3.63B | 1.88B | 1.31B | 1.96B | 1.01B | 0.79B | 0.35B | 1.61B | 1.94B | 1.98B | 0.85B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | | | | 0.73B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.13B | 0.01B | -0.05B | -0.04B | 0.13B | 0.25B | -0.01B | 0.03B | -0.09B | 0.04B | -0.04B | -0.06B | -0.04B | 0.01B | -0.03B | -0.03B | 0.31B | 0.03B | 0.02B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -2.89B | -1.16B | | -0.04B | | 0.09B | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | -0.21B | 0.55B | 0.21B | -0.14B | -0.16B | -0.26B | 1.11B | -1.39B | -0.09B | -0.05B | -0.01B | 0.66B | -0.09B | 0.64B | 0.30B | -1.13B | -0.15B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54B | -1.11B | 7.70B | 2.51B | 7.00B | 2.47B | 4.34B | 4.06B | 3.98B | 4.95B | 1.12B | 1.53B | 3.24B | 1.68B | 2.21B | -0.06B | 2.64B | 2.61B | 3.07B | 1.12B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | 0.84B | 0.81B | 0.81B | 0.82B | 0.79B | 0.80B | 0.80B | 0.83B | 0.84B | 0.83B | 0.83B | 0.84B | 0.85B | 0.83B | 0.79B | 0.79B | 0.84B | 0.83B | 0.81B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | -0.18B | 1.53B | 4.63B | 1.66B | -3.91B | 0.49B | -3.83B | 0.54B | 1.76B | -0.58B | 0.96B | -0.88B | -2.14B | 0.94B | 0.93B | -0.99B | -0.65B | -0.18B | 4.30B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.33B | -1.17B | 1.42B | 1.56B | -1.18B | -1.01B | 1.44B | -0.73B | 0.60B | -0.82B | 0.46B | 0.02B | 0.11B | -0.32B | 0.92B | -0.38B | -0.25B | 0.31B | 0.64B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66B | 0.19B | 1.59B | 6.72B | 3.39B | -7.06B | -1.07B | -2.10B | 0.32B | 3.42B | -2.95B | 1.00B | -0.29B | -2.25B | 1.11B | 0.79B | -1.30B | -0.69B | 0.43B | 4.68B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.52B | -1.55B | 0.01B | -0.02B | 0.15B | 0.41B | -0.48B | 0.43B | -0.41B | 0.32B | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.18B | 0.18B | -0.00B | | 0.00B | -0.62B | -0.25B | 0.01B | -0.12B | -0.05B | -0.23B | 0.03B | -0.02B | 0.23B | -0.12B | 0.07B | 0.06B | -0.01B | -0.01B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.38B | 0.48B | 0.49B | 0.50B | 0.70B | 0.73B | 0.46B | 0.48B | 0.42B | 0.53B | 0.58B | 0.49B | 0.65B | 0.81B | 0.66B | 0.69B | 0.95B | 1.18B | 0.91B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.25B | 0.62B | | | 0.07B | 0.24B | | 3.08B | | -0.01B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.32B | -21.14B | -0.06B | 0.01B | 0.07B | 0.01B | 0.01B | 0.00B | -0.00B | 0.03B | 0.00B | 0.00B | 0.13B | 0.01B | 0.02B | 0.02B | -0.00B | 0.00B | 0.98B | 0.01B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 1.09B | 1.44B | 1.37B | 1.58B | 2.76B | 1.16B | 1.07B | 1.67B | 1.15B | 1.89B | 1.64B | -1.23B | 2.23B | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.57B | -2.13B | 1.45B | 1.71B | -1.09B | 0.50B | -0.50B | -0.82B | -0.88B | -0.43B | -0.96B | -0.82B | 0.02B | 2.03B | 0.31B | -0.92B | -0.97B | -3.76B | -0.21B | -1.05B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.04B | 0.04B | 0.02B | -0.06B | 0.08B | -0.08B | 0.01B | -0.06B | 0.06B | | -0.04B | | -0.00B | -0.00B | 0.04B | 0.00B | 0.04B | | -0.03B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.97B | -2.76B | -5.70B | -2.36B | -3.93B | -4.71B | -2.64B | -3.91B | -3.72B | -3.41B | -3.17B | -2.98B | -1.99B | -4.16B | -3.31B | 1.59B | -3.80B | 2.13B | -1.84B | -1.60B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.31B | 0.53B | 0.31B | 0.29B | 0.31B | 0.31B | 0.34B | 0.30B | 0.31B | 0.32B | 0.34B | 0.34B | 0.19B | 0.29B | 0.37B | 0.19B | 0.54B | 0.41B | 0.41B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.08B | -5.96B | -0.58B | 1.86B | 1.93B | -1.70B | 1.25B | -0.67B | -0.62B | 1.11B | -3.01B | -2.27B | 1.27B | -0.44B | -0.79B | 0.60B | -2.14B | 0.98B | 1.02B | -1.52B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | -1.49B | 7.22B | 2.02B | 6.50B | 1.77B | 3.61B | 3.60B | 3.50B | 4.53B | 0.59B | 0.95B | 2.75B | 1.03B | 1.40B | -0.73B | 1.94B | 1.66B | 1.89B | 0.21B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00B | -6.01B | 3.44B | 1.86B | 1.98B | -1.74B | 1.21B | -0.67B | -0.62B | 1.11B | -3.01B | -2.27B | 1.27B | -0.44B | -0.79B | 0.60B | -2.14B | 0.98B | 1.02B | -1.52B |