|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.79B | | 8.65B | 21.66B | 16.57B | | 7.37B | | | | 11.88B | -11.92B | | -9.99B | 12.28B | | 10.90B | | 12.45B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | | 2.01B | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68B | 4.00B | 0.06B | 1.96B | 0.03B | 0.25B | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.83B | -1.19B | 4.57B | -3.53B | -3.70B | 3.01B | 3.60B | 2.58B | 2.26B | 1.97B | 2.15B | 1.98B | 4.06B | -4.43B | 3.11B | 4.87B | 7.28B | -8.45B | 3.11B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -3.10B | -0.27B | -0.00B | 0.17B | -0.26B | -0.89B | 0.00B | -0.40B | -0.08B | -2.68B | 0.01B | 0.04B | -0.04B | -1.58B | 0.05B | -0.19B | 0.29B | 1.11B | -0.42B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.62B | -4.59B | -5.03B | | -1.67B | -2.85B | -3.84B | | -1.80B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | 0.06B | -0.17B | -0.03B | -0.62B | -0.76B | 1.11B | 0.11B | 0.16B | -0.11B | -0.08B | 0.03B | -0.07B | -0.10B | -0.18B | 0.38B | 0.21B | 0.08B | 0.15B | -0.67B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | -2.16B | -0.17B | -1.92B | -0.12B | -0.56B | 1.38B | 0.99B | 0.09B | 0.05B | 0.43B | -0.63B | -0.34B | -0.31B | -0.91B | -0.36B | -0.87B | -1.20B | 1.61B | -0.78B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | 0.51B | 0.22B | -0.14B | -0.00B | -0.34B | -0.02B | -0.48B | 0.19B | -0.73B | 0.01B | 0.41B | 0.20B | 0.57B | -0.14B | -0.54B | -0.12B | -0.18B | 1.95B | -0.28B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.16B | 0.21B | -0.30B | 0.92B | -0.38B | -0.34B | -0.10B | -0.03B | -0.24B | -0.20B | -0.08B | -0.34B | -0.57B | -0.67B | -0.06B | -0.02B | -0.10B | -0.67B | 0.50B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 4.45B | 2.56B | 0.23B | 4.07B | 9.13B | -0.05B | -0.22B | -0.75B | 0.54B | -0.01B | -0.52B | -1.85B | -2.19B | -2.85B | 0.20B | -0.45B | -0.80B | -0.18B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92B | -3.80B | -5.48B | | -2.09B | -4.44B | -7.02B | | -2.44B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.82B | 10.53B | | 40.85B | 14.50B | 12.06B | 12.85B | 10.35B | 9.64B | 44.39B | 16.40B | 6.06B | 41.70B | 41,449.00B | -15.91B | 37.10B | 35,540.00B | 34.09B | -15.99B | 8.40B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.82B | 3.11B | 2.91B | 3.17B | 3.46B | 3.27B | 3.32B | 2.92B | 3.25B | 3.48B | | 3.36B | 6.35B | 8.94B | -5.11B | 3.25B | 7.05B | 11.44B | -6.27B | 4.11B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13B | -4.64B | | -2.38B | -1.70B | -1.95B | 15.60B | -2.42B | -2.91B | -3.19B | 20.63B | -2.84B | -5.64B | -9.73B | 24.86B | -3.96B | -8.21B | -13.42B | 32.45B | -4.51B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 2.40B | 1.88B | 1.75B | 1.62B | 0.54B | 0.93B | 1.85B | 1.61B | 0.10B | 0.04B | 0.57B | 0.73B | 0.71B | 0.07B | 0.46B | 0.50B | 0.59B | -0.97B | 0.25B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49B | -4.64B | -1.69B | -2.38B | -1.70B | -1.95B | -3.56B | -2.42B | -2.91B | -3.19B | -3.59B | -2.84B | -2.93B | -4.44B | -4.43B | -3.96B | -4.08B | -4.89B | -6.59B | -4.51B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.03B | -0.11B | -0.47B | -1.64B | 0.49B | -1.71B | -0.93B | 0.46B | 0.25B | 0.31B | -1.48B | -0.70B | -1.03B | 1.07B | 1.37B | 2.93B | 3.01B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99B | 3.95B | 0.56B | -0.99B | 3.62B | -0.72B | -2.35B | -1.10B | -0.80B | -2.83B | -3.23B | -3.32B | -5.17B | -9.59B | -3.27B | -1.77B | -4.38B | -9.31B | -0.06B | -3.59B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.82B | -0.01B | | 0.08B | 16.21B | -11.92B | 3.62B | 10.29B | 0.06B | 1.76B | 0.62B | 11.55B | 8.43B | 8.54B | -22.13B | 4.70B | 6.74B | 8.75B | -14.32B | 6.57B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.34B | -30.90B | -9.89B | -3.15B | -18.10B | -44.41B | -7.05B | -6.97B | -8.81B | -7.05B | -7.87B | -7.17B | -17.26B | -22.08B | -9.65B | -5.43B | -8.29B | -11.84B | 8.49B | -4.76B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | -0.03B | -0.01B | -0.05B | -0.01B | 36.46B | -0.05B | | | 11.95B | -0.06B | -0.07B | -0.07B | -0.07B | -0.03B | -0.03B | -0.04B | 0.06B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | -0.39B | -0.31B | 0.58B | -0.96B | -0.48B | 0.17B | 0.02B | 0.02B | 0.08B | 0.05B | -0.07B | 1.01B | 0.91B | -0.70B | 0.12B | -0.37B | -0.50B | 0.75B | 0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14B | 1.10B | -0.45B | 10.48B | -0.94B | -6.11B | -12.96B | 8.00B | -5.64B | 5.64B | -3.27B | 12.73B | 11.85B | 11.11B | -7.12B | 3.27B | 3.58B | 5.03B | -7.24B | 6.47B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.37B | 12.37B | | 11.12B | | | -0.64B | 12.28B | | | -4.29B | 17.90B | | 11.11B | 14.88B | 8.07B | | | -4.80B | 9.20B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.96B | 15.17B | | 43.23B | | | | 12.77B | | | | 12.24B | 23.65B | 37.93B | -15.91B | 12.40B | 24.42B | 40.10B | -15.99B | 12.87B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.33B | | 0.02B | | | 2.27B | 0.04B | 34.52B | | -1.12B | -4.43B | -3.48B | -65.39B | 1.31B | 3.54B | 5.53B | -7.56B | 0.04B |