|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19B | 3.50B | 3.10B | 3.24B | 3.36B | 2.78B | 2.92B | | 2.72B | 2.89B | 2.90B | 2.65B | 2.91B | 3.28B | 3.09B | 3.61B | 3.08B | 3.94B | 3.92B | 4.17B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.27B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.03B | -0.19B | 0.18B | 0.33B | -0.18B | 0.12B | -0.19B | -0.07B | 0.12B | -0.61B | -0.45B | -0.18B | -0.57B | 0.07B | 0.02B | -0.18B | 0.09B | -0.08B | 0.15B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.87B | -3.90B | 0.69B | 2.55B | -50.44B | 26.55B | 0.73B | 17.91B | 4.41B | 6.17B | -19.57B | 27.67B | -16.07B | 10.62B | -25.60B | -2.17B | -24.26B | 24.15B | -15.99B | 4.59B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.44B | -0.18B | 0.08B | -0.27B | 0.26B | 0.29B | 0.39B | 0.44B | 0.46B | 0.53B | 0.60B | 0.68B | 0.48B | 0.62B | 0.74B | 1.00B | 0.64B | 0.73B | 0.79B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.24B | 9.90B | 12.77B | 3.24B | 6.59B | 9.27B | | 4.09B | 5.04B | 8.00B | | 2.65B | 5.56B | 8.78B | | 3.61B | 6.69B | 10.87B | | 4.17B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95B | -2.26B | 4.57B | -5.59B | 7.81B | -1.76B | 1.69B | -6.94B | 3.09B | 6.98B | -2.14B | -3.06B | -1.18B | -3.54B | -4.28B | -13.87B | 10.08B | 0.39B | -5.96B | 3.16B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.71B | -6.64B | -4.25B | -8.13B | 4.55B | 1.41B | | 1.99B | 6.88B | -30.26B | | -1.86B | 15.59B | -5.02B | | -4.31B | 0.20B | -10.93B | | -7.76B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.16B | 0.69B | -2.15B | -0.29B | 0.02B | -0.21B | 0.65B | -0.23B | -0.56B | -0.61B | 0.23B | -0.32B | 0.57B | 0.21B | -0.42B | 0.52B | -0.15B | -0.63B | 1.98B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.32B | 0.40B | | 1.71B | -0.11B | -0.03B | | 0.88B | -0.05B | -0.01B | | 0.12B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21B | 21.90B | 7.86B | 6.66B | 0.58B | 10.20B | -0.26B | 13.24B | 7.62B | 6.77B | -8.20B | -1.22B | -11.51B | 16.96B | 12.57B | 21.95B | 6.92B | 21.11B | -10.66B | 27.31B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | | 0.28B | 0.29B | 0.29B | | 0.26B | 0.28B | 0.31B | | 0.32B | 0.32B | 0.33B | | 0.28B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.27B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.38B | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.08B | -0.32B | | | | 1.28B | | 0.01B | 0.00B | 0.00B | | | | 0.00B | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.59B | -13.80B | 0.60B | 12.81B | -4.27B | -22.79B | -7.43B | -2.72B | 8.58B | -4.32B | 12.22B | 7.40B | 16.68B | -13.84B | -6.31B | 12.75B | -12.68B | -4.99B | 16.19B | -1.95B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.91B | -20.10B | -7.10B | 7.95B | -7.13B | -27.76B | -16.85B | -7.86B | 4.07B | -16.55B | -0.80B | 10.45B | 4.21B | -20.23B | -9.54B | -11.35B | -22.42B | -27.63B | 12.56B | -19.26B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.86B | 3.86B | -4.54B | -2.64B | 50.09B | -24.63B | | -16.31B | -5.31B | -4.99B | | -26.37B | 0.15B | 24.58B | | 22.83B | 3.41B | 25.25B | | 19.17B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39B | 0.79B | | | | 1.11B | | | | | 1.48B | 0.91B | | 1.06B | | 1.09B | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80B | | | | | -0.04B | | -0.08B | | | | -1.10B | | -1.06B | | -0.91B | | -1.47B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | 0.00B | 0.10B | | 3.33B | -1.56B | -2.07B | | 0.39B | -3.21B | -0.50B | | | 1.45B | -1.51B | | 3.28B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.13B | -0.13B | -0.13B | -0.12B | -0.13B | | -0.12B | -0.12B | -0.13B | | -0.11B | -0.12B | 0.10B | | -0.11B | -0.12B | -0.12B | | -0.03B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.05B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | | 0.59B | | | | 0.56B | | | | 0.55B | 1.00B | 0.44B | | 0.98B | | 1.24B | | 0.97B |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 1.32 | -0.01B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.01B | | -0.01B | -0.01B | 0.05B | -0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36B | -1.30B | -1.38B | -0.95B | -3.19B | -2.48B | 4.71B | 2.89B | -2.41B | -3.20B | -4.57B | 0.03B | -1.73B | -2.12B | -2.15B | -0.87B | -0.64B | -2.84B | -0.48B | -0.92B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.54B | 0.40B | -0.61B | 0.02B | -2.29B | -0.81B | -0.18B | 2.02B | 0.28B | -1.13B | 0.02B | -0.12B | -0.55B | 0.91B | 0.21B | 0.47B | 0.28B | -0.60B | 0.09B | -0.49B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.02B | 0.90B | -1.24B | 13.68B | -12.03B | -20.85B | -12.58B | 10.29B | 9.55B | -14.12B | -13.55B | 9.14B | -9.57B | -4.49B | 1.09B | 10.20B | -15.87B | -9.97B | 1.51B | 6.63B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21B | 21.90B | 7.86B | 6.66B | 0.58B | 10.20B | -0.26B | 13.24B | 7.62B | 6.77B | -8.20B | -1.22B | -11.51B | 16.96B | 12.57B | 21.95B | 6.92B | 21.11B | -10.66B | 27.31B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.48B | 0.50B | -0.63B | 13.66B | -9.74B | -20.05B | -12.41B | 8.27B | 9.27B | -12.99B | -13.57B | 9.26B | -9.02B | -5.40B | 0.89B | 9.73B | -16.15B | -9.37B | 1.43B | 7.12B |