|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.07B | 5.41B | 5.36B | 5.66B | 1.80B | 0.16B | 1.52B | 2.37B | 1.50B | -3.89B | 1.37B | 1.06B | 0.93B | 1.09B | 1.16B | 2.40B | 0.61B | -0.21B | 0.85B | 1.04B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | | 0.65B | 0.67B | 0.63B | 1.66B | 0.63B | 0.68B | 0.66B | 0.70B | 0.64B | 0.64B | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | -0.05B | -0.14B | -0.07B | -0.02B | -0.13B | -0.09B | -0.09B | -0.01B | -0.58B | -0.12B | 0.10B | 0.15B | 0.39B | -0.01B | 0.15B | -0.06B | -0.32B | -0.00B | 0.14B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.43B | 0.02B | -2.05B | -1.01B | -0.58B | 2.41B | -0.78B | 0.18B | -0.27B | 2.47B | -1.72B | 0.08B | 0.13B | 1.60B | -1.71B | 0.22B | -0.42B | 2.38B | -1.52B | -0.46B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.83B | | | 0.17B | 0.98B | 1.08B | -1.05B | 0.31B | 0.16B | 0.88B | -0.81B | 0.02B | 0.06B | 0.54B | -1.34B | 0.25B | -0.20B | 1.97B | -1.29B | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.20B | | | -2.48B | 0.92B | 1.67B | 0.87B | -0.14B | 0.50B | 0.33B | -0.20B | 0.07B | -0.27B | 0.63B | 0.14B | 0.01B | 0.19B | 0.48B | -0.33B | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60B | | | 1.30B | -2.47B | -0.35B | -0.60B | 0.01B | -0.93B | 1.25B | -0.71B | -0.00B | 0.34B | 0.43B | -0.52B | -0.04B | -0.40B | -0.06B | 0.10B | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75B | 4.15B | 2.03B | 2.55B | 1.98B | 3.63B | 0.95B | 2.09B | 1.28B | 3.33B | -0.10B | 1.07B | 1.41B | 2.47B | -0.35B | 1.42B | 0.75B | 3.00B | -0.01B | 0.96B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 0.49B | 0.65B | 0.67B | 0.63B | 1.66B | 0.63B | 0.68B | 0.66B | 0.70B | 0.64B | 0.64B | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.86B | -1.15B | -0.53B | -0.66B | -0.78B | -1.50B | -0.94B | -1.06B | -1.17B | -1.45B | -1.24B | -0.98B | -1.05B | -1.13B | -0.97B | -0.89B | -1.24B | -1.25B | -1.27B | -1.10B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76B | -0.09B | -0.08B | -0.89B | -0.02B | -0.03B | -1.93B | 0.04B | 0.19B | 0.46B | 0.27B | -0.06B | -0.81B | 0.01B | -0.06B | 0.12B | -0.27B | -0.00B | -0.05B | 0.60B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | -1.24B | -0.61B | -1.54B | -0.80B | -1.53B | -2.87B | -1.01B | -0.98B | -0.99B | -0.96B | -1.04B | -1.86B | -1.12B | -1.03B | -0.76B | -1.51B | -1.25B | -1.32B | -0.51B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | -0.05B | -0.05B | -0.05B | -0.04B | -0.03B | -0.43B | -0.06B | -0.06B | -0.05B | -0.05B | 0.01B | -0.06B | 0.08B | -0.05B | -0.06B | -0.06B | -0.15B | -0.06B | -0.07B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.91B | -2.99B | -0.18B | -1.65B | -0.22B | 1.58B | -1.35B | -1.49B | 0.10B | -0.93B | -1.06B | 0.51B | -0.53B | 0.40B | 0.02B | -0.81B | 1.02B | -2.00B | 0.22B | 0.15B |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | 0.10B | 0.12B | -0.33B | 0.06B | -0.03B | 0.04B | -0.18B | 0.03B | -0.18B | 0.04B | -0.20B | 0.01B | -0.19B | 0.02B | -0.21B | 0.02B | -0.21B | -0.11B | -0.11B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.01B | 0.00B | -0.37B | -0.45B | 0.66B | 0.15B | 0.06B | -0.09B | 0.13B | -0.19B | -0.08B | 0.15B | -0.35B | 0.20B | 0.30B | 0.01B | -0.02B | 0.01B | -0.04B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33B | -0.06B | 1.25B | -1.00B | 0.51B | 4.33B | -3.12B | -0.42B | 0.32B | 1.54B | -2.31B | 0.46B | -0.84B | 1.40B | -1.16B | 0.11B | 0.30B | -0.26B | -1.11B | 0.56B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61B | 5.30B | 2.56B | 3.21B | 2.77B | 5.13B | 1.89B | 3.15B | 2.45B | 4.78B | 1.14B | 2.06B | 2.46B | 3.60B | 0.61B | 2.30B | 1.99B | 4.24B | 1.26B | 2.06B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26B | -0.07B | 1.24B | -0.64B | 0.96B | 3.68B | -3.27B | -0.42B | 0.41B | 1.41B | -2.12B | 0.55B | -0.99B | 1.75B | -1.36B | -0.16B | 0.27B | -0.25B | -1.11B | 0.61B |