|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.36B | 14.31B | | 8.65B | 11.04B | 8.79B | 14.29B | 14.56B | 11.01B | 5.48B | 6,282.00B | 4.80B | -325.00B | 5,891.00B | -2.77B | 6.00B | 4.76B | 6.05B | | 12.43B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88B | 4.00B | 0.06B | 1.96B | 0.03B | 0.25B | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.10B | 24.48B | 35.50B | | 11.19B | 22.06B | 35.50B | | 12.02B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.29B | 0.49B | 0.05B | 0.19B | 0.08B | 0.06B | 0.01B | 0.06B | 0.01B | 0.01B | 0.02B | 0.06B | 0.12B | 0.03B | 0.01B | 0.03B | 0.10B | 0.27B | 0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | -3.10B | -0.27B | -0.00B | -0.17B | -0.42B | -0.89B | -0.00B | -0.40B | 0.08B | 2,198.00B | -0.01B | -37.00B | 0.05B | 1.64B | 0.05B | -0.24B | -0.29B | 1.00B | 0.42B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.66B | 32.28B | | 14.96B | 19.94B | 17.41B | | | | 13.55B | 13,470.00B | 12.13B | 9,627.00B | 11,480.00B | 7.17B | 10.45B | 9.24B | 11.73B | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.73B | -2.40B | | -1.92B | -0.02B | -0.15B | | | | 0.07B | 590.00B | -12.00B | 1,920.00B | 450.00B | 2.34B | 0.27B | 0.03B | 0.29B | | -1.87B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73B | -1.49B | -0.59B | 0.64B | -0.58B | 0.67B | -0.37B | | | | | 0.59B | 1.46B | 1.46B | | 0.16B | 0.12B | -0.49B | | -0.24B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.58B | -2.16B | -2.33B | -1.92B | -0.12B | -0.56B | 1.38B | | | 0.05B | 432.00B | -627.00B | 272.00B | 1.00B | 0.06B | -0.36B | -0.85B | -0.31B | 1.61B | -0.78B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.85B | 0.22B | -0.14B | -0.00B | -0.20B | -0.02B | | | -0.73B | 63.00B | 407.00B | -165.00B | 387.00B | 0.36B | -0.54B | 0.46B | -0.06B | 1.95B | -0.29B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.16B | 0.21B | -0.30B | 0.92B | | | | | | | -0.08B | -0.36B | -0.57B | -0.67B | -0.05B | -0.03B | -0.10B | -0.67B | 0.49B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78B | 5.97B | 2.56B | -4.57B | 3.58B | -12.78B | 11.32B | | | 2.26B | 1,966.00B | 2.15B | -27.00B | 2,205.00B | -2.85B | 3.11B | 1.65B | 2.23B | -17.14B | 3.11B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.07B | 28.59B | | 40.85B | 14.50B | 12.06B | 12.85B | 10.35B | 9.64B | 44.39B | 11.67B | 42,251.00B | 9,087.00B | 11,307.00B | -15.91B | 8.50B | 16.03B | 25.89B | -15.99B | 35,948.00B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | -0.00B | 0.17B | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.68B | 8.79B | 2.91B | 3.17B | 3.46B | 3.27B | 3.32B | | | 3.48B | 3,632.00B | 3.36B | 3,138.00B | 2,983.00B | 3.00B | 3.25B | 6.94B | 4.11B | -6.27B | 4.11B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13B | -4.64B | -1.69B | -2.38B | -1.70B | -1.95B | 15.60B | -2.42B | -2.91B | -3.19B | 20.63B | -2.84B | -5.77B | -10.21B | -4.43B | -3.96B | -8.05B | -12.93B | 6.33B | -4.51B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 2.91B | 1.88B | 1.75B | 1.62B | 0.54B | 0.93B | 1.85B | 1.61B | 0.10B | 0.04B | 0.57B | 0.77B | 0.79B | 0.07B | 0.46B | 0.48B | 0.55B | -0.97B | 0.25B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.12B | -0.11B | -0.47B | -1.64B | 0.49B | -1.71B | -0.93B | 0.46B | 0.25B | 0.31B | -1.48B | -0.81B | -1.18B | 1.07B | 1.37B | 2.86B | 2.83B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35B | 30.20B | 0.56B | 9.32B | -6.69B | 36.15B | -39.21B | 9.24B | -11.14B | 28.71B | -34.77B | 6.06B | -5.36B | 19.68B | 4.93B | 6.73B | -4.33B | 16.79B | -0.06B | 4.81B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.02B | 0.08B | -0.10B | 0.06B | 7.95B | -0.07B | 0.03B | -0.05B | 12.83B | 0.09B | 0.12B | -0.11B | 0.02B | 0.04B | 0.16B | 0.03B | -0.25B | -0.14B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.92B | -30.90B | -40.79B | -3.15B | -18.10B | -23.16B | -7.05B | -6.97B | -8.81B | -7.05B | -7.87B | -7.17B | -17.54B | -23.43B | -9.65B | -5.43B | -8.16B | -11.38B | 8.49B | -4.76B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.07B | -0.10B | -0.01B | -0.05B | -0.01B | 37.77B | -0.05B | | | 19.72B | -0.06B | -0.08B | -0.08B | 3.27B | -0.03B | -0.03B | -0.04B | 0.06B | 6.57B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | -0.39B | -0.40B | 0.58B | -0.96B | -0.11B | 0.17B | 0.02B | 0.02B | 0.08B | 0.05B | -0.07B | -0.42B | -0.28B | -0.70B | 0.12B | 0.18B | 0.28B | 0.75B | 0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90B | 11.72B | -1.25B | 10.48B | -4.67B | 4.67B | -12.96B | 8.00B | -5.64B | 5.64B | -3.27B | 12.73B | -4.84B | 12.73B | -7.12B | 3.27B | 3.73B | 3.27B | -7.24B | 6.47B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.37B | 12.37B | | 11.12B | | | -0.64B | 12.28B | | | -4.29B | 17.90B | 17.90B | 17.90B | 8.69B | 8.07B | 8.07B | 8.07B | | 9.20B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.20B | 33.23B | 1.69B | 43.23B | 16.19B | 14.01B | -2.75B | 12.77B | 12.55B | 47.58B | | 12.24B | 23.65B | 37.93B | -2.17B | 12.40B | 24.42B | 40.10B | -22.32B | 35,952.51B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20B | 27.89B | -40.23B | 47.02B | -10.29B | 25.06B | -33.41B | 12.62B | -10.31B | 66.06B | | -1.12B | -4.43B | -3.48B | -65.39B | 1.31B | 3.54B | 5.53B | -7.56B | 35,948.05B |