|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94B | | -0.04B | -17.75B | -24.64B | -42.24B | 0.70B | 4.94B | 11.66B | 15.87B | 0.94B | -0.05B | 17.73B | -44.44B | 0.36B | -0.04B | 30.68B | 344.59B | 0.79B | -36.15B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.66B | 22.79B | -55.84B | 12.64B | 12.54B | 25.55B | -50.10B | 32.54B | 42.97B | 51.13B | 50.45B | -2.87B | 16.43B | 0.22B | 148.68B | 16.02B | 5.06B | 0.34B | 0.78B | -330.23B |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | -0.50B | 0.45B | 0.08B | 1.21B | -1.72B | | | 0.00B | 0.01B | 0.00B | 0.01B | | 0.03B | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | -0.01B | -0.00B | -0.01B | -4.38B | 0.12B | -0.01B | 0.41B | -0.04B | -0.00B | -0.00B | -0.03B | -3.80B | -18.44B | -0.06B | -0.04B | -0.41B | -9.52B | -0.02B | -0.00B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.44B | 7.68B | -24.64B | 7.73B | 16.03B | 6.99B | -30.45B | 7.84B | 8.93B | 30.36B | -46.72B | -0.09B | 24.54B | 0.09B | 136.82B | 1.37B | 28.67B | 0.24B | -490.39B | 46.67B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.34B | 2.40B | 6.50B | -5.54B | -11.74B | -5.50B | 22.78B | -2.23B | -8.26B | -29.96B | 40.44B | -33.04B | -25.25B | -0.02B | -0.34B | -13.12B | -33.75B | 0.08B | 0.12B | -673.57B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.91B | 5.26B | 1.96B | -2.04B | -16.81B | -4.95B | 23.58B | -6.26B | 2.08B | -28.35B | 26.59B | -252.65B | | -0.03B | -0.41B | -120.92B | | 0.04B | 0.12B | -670.63B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00B | 1.10B | 2.82B | -3.06B | 0.32B | 0.26B | 2.46B | -4.53B | -0.47B | -9.12B | -14.80B | -15.51B | | -0.00B | -0.02B | -25.66B | | -0.01B | 0.02B | -0.62B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | -2.97B | -0.06B | 0.33B | 3.27B | -2.90B | -0.64B | 9.58B | -11.25B | -2.08B | -36.08B | 97.85B | | -0.00B | 0.07B | 82.19B | | 0.03B | 0.07B | 36.01B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34B | | | | -7.11B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50B | 1.68B | -7.80B | 0.24B | 1.49B | 0.69B | -2.39B | 0.98B | 1.68B | 4.80B | -1.28B | 10.00B | | 0.00B | 0.02B | | | 0.01B | 0.02B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.35B | -6.57B | 13.32B | -7.85B | -11.80B | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.08B | 12.91B | -7.85B | -11.80B | -18.37B | -13.90B | -35.06B | -39.82B | -53.73B | -65.65B | -0.14B | -20.57B | -0.09B | -0.45B | -28.04B | -54.70B | -0.31B | -0.99B | -377.85B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | -0.51B | 0.25B | 1.81B | 0.32B | -2.36B | 1.63B | | | | | | | | | | 0.01B | 0.01B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.66B | -15.17B | 24.90B | -8.01B | -13.24B | -27.44B | -26.37B | -36.33B | -25.36B | -51.75B | 38.09B | -32.97B | -131.90B | -82.32B | -57.48B | -50.56B | -115.89B | -254.30B | -45.75B | -290.75B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.02B | -4.11B | -0.21B | 2.34B | -0.35B | -1.78B | 2.13B | -1.04B | 3.59B | -4.59B | 0.23B | -0.36B | | -0.01B | 0.04B | -0.91B | 0.01B | -0.01B | -12.43B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.70B | | | | | | | | | | | -0.03B | -25.37B | -0.14B | -0.34B | -0.04B | -20.47B | -0.20B | -0.40B | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | | 0.69B | 0.20B | -0.04B | -0.05B | -0.12B | -0.03B | -0.75B | -0.07B | -0.75B | -0.01B | | | 0.17B | -0.04B | | 0.01B | 0.01B | -8.75B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.16B | -11.13B | 30.05B | -2.13B | -2.12B | 1.30B | 2.91B | 6.60B | 5.54B | 2.59B | -14.78B | 0.08B | -0.13B | 0.09B | 152.79B | -75.76B | -27.79B | 0.11B | -0.39B | -73.87B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | | | | | -0.00B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.12B | -0.35B | 0.83B | 1.37B | 1.68B | -3.90B | 4.73B | 6.21B | 6.49B | -17.44B | 2.79B | 2.70B | | 31.83B | 4.57B | 8.96B | | 53.62B | -33.48B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83B | -3.51B | -0.58B | 2.51B | -2.83B | -0.60B | 0.92B | 2.81B | 23.15B | 1.97B | -27.86B | 4.01B | -9.06B | 0.17B | -138.48B | -68.36B | -43.20B | 0.25B | 0.31B | -694.85B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.76B | 11.28B | | | | 18.76B | | | | 0.17B | | | | 129.91B | | | | 1,054.46B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35B | 6.57B | -13.32B | 7.85B | 11.80B | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.86B | -11.13B | 30.05B | -2.13B | -2.12B | 1.30B | 2.91B | 6.60B | 5.54B | 2.59B | -14.78B | 0.05B | -25.50B | -0.05B | 152.45B | -75.80B | -48.26B | -0.09B | -0.79B | -73.87B |