|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 1.95B | 3.06B | 0.97B | 2.02B | 2.07B | 2.29B | 1.07B | 1.59B | 1.39B | 2.49B | 1.31B | 0.14B | 0.31B | 0.21B | -0.18B | -0.30B | 0.34B | -9.22B | 0.17B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.59B | 2.57B | 4.06B | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | 2.43B | 4.06B | 0.77B | 2.70B | 2.69B | 2.77B | 1.23B | 2.01B | 1.78B | 3.10B | -4.88B | -1.76B | 2.13B | 0.97B | 1.04B | -1.22B | 1.06B | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.76B | -2.28B | 3.07B | | 10.61B | -1.17B | 0.55B | | 11.18B | 0.65B | 2.66B | | 9.49B | 1.69B | 5.02B | -18.36B | 18.15B | 0.28B | -3.78B | -14.80B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.93B | | | | 55.10B | | | | 52.34B | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.42B | -0.82B | 2.87B | 4.10B | 0.18B | 1.36B | 3.92B | 2.20B | -0.98B | 3.72B | -1.23B | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68B | -0.60B | -2.53B | 3.80B | -0.29B | -1.11B | -0.77B | 2.30B | -0.16B | -1.61B | -2.29B | 2.49B | 1.20B | -1.65B | -0.92B | 1.19B | 0.73B | 13.84B | 14.39B | 1.78B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10B | -0.79B | 0.63B | -0.51B | -1.36B | -2.13B | -0.72B | 0.09B | -2.07B | -1.46B | 2.75B | 1.11B | -0.80B | -0.92B | 2.68B | 0.35B | -1.08B | -1.27B | 2.98B | 0.26B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 0.31B | 0.46B | -0.34B | -0.12B | 1.48B | -0.51B | -1.68B | 1.28B | 0.90B | -0.35B | -1.98B | 0.72B | 1.69B | -0.27B | -1.42B | 0.62B | 1.62B | -1.26B | -0.40B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22B | 0.17B | 1.10B | | | | | | | | | | -0.72B | 0.33B | 1.23B | -0.55B | -1.30B | 0.97B | 1.58B | -0.77B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.28B | -0.26B | -0.26B | 0.24B | 0.30B | 0.20B | -0.50B | 0.18B | -0.04B | -0.03B | -0.08B | 0.25B | -0.24B | 0.06B | -0.09B | 0.11B | -0.29B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24B | -0.25B | -0.26B | -0.29B | -0.28B | -0.24B | -0.13B | -0.22B | | | | | -0.24B | 0.01B | 0.03B | 0.10B | -0.38B | -0.07B | 0.14B | 0.19B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 0.95B | 4.33B | 3.66B | -3.33B | 0.34B | 1.10B | 4.10B | 0.86B | 0.84B | 4.69B | 2.98B | -0.81B | 4.98B | 6.63B | 2.28B | 0.53B | 2.68B | 5.73B | 3.78B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.17B | 0.11B | 0.19B | 0.21B | 0.20B | 0.19B | 0.02B | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.87B | 2.08B | 1.85B | 1.90B | 1.75B | 1.76B | 2.03B | 1.84B | 2.21B | 1.90B | 1.79B | 1.68B | 1.84B | 1.92B | 1.95B | 1.90B | 1.92B | 1.81B | 2.21B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.05B | 0.01B | 0.02B | 0.00B | 0.04B | 0.01B | 0.05B | 0.01B | 0.01B | 0.00B | 0.08B | 0.03B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.00B | 0.51B | | | | | | | | | | 0.01B | -0.00B | -0.14B | -0.04B | -0.07B | 0.10B | 0.03B | -7.62B |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.10B | 0.02B | -0.29B | 0.03B | 0.03B | 0.02B | -0.02B | 0.03B | 0.50B | 0.03B | -0.52B | 0.20B | 0.02B | 0.02B | 0.08B | 0.03B | 0.03B | 0.02B | -0.11B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.75B | -2.33B | -0.67B | -1.77B | -2.44B | -2.35B | -1.54B | -1.48B | -1.45B | -0.94B | -1.93B | -1.34B | -2.31B | -1.92B | -0.88B | -0.82B | -1.20B | -1.50B | -8.47B | 5.83B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.91B | -0.05B | 0.45B | 1.32B | -2.55B | 0.37B | 0.19B | 1.96B | -2.71B | -0.31B | 0.40B | 2.49B | -0.02B | 0.20B | 0.12B | -0.15B | -0.26B | 0.08B | 0.08B | 0.02B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | -1.09B | -0.81B | -0.50B | -0.34B | 0.73B | 0.36B | -0.18B | 1.58B | 0.63B | -0.64B | -2.77B | 0.01B | -0.86B | -1.20B | 0.07B | -1.47B | -1.16B | -1.47B | -1.43B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36B | | -0.31B | 1.28B | -0.33B | -0.00B | -0.31B | 1.31B | -0.37B | | -0.33B | 1.33B | -0.35B | -0.00B | -0.40B | 1.56B | -0.41B | -0.00B | -0.48B | 1.72B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.06B | 0.21B | 0.56B | 0.75B | 0.21B | -0.34B | 0.05B | 0.35B | 0.11B | -0.27B | 0.40B | 1.54B | -1.76B | 1.95B | -1.12B | -0.32B | 0.26B | 1.65B | 1.60B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.07B | -1.71B | 5.60B | 0.35B | -5.24B | -1.17B | 0.55B | 1.46B | 0.44B | 0.79B | 2.47B | -0.76B | -2.76B | 1.69B | 5.02B | 3.21B | -2.45B | 0.28B | -3.78B | 0.78B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 0.95B | 4.33B | 3.66B | -3.33B | 0.34B | 1.10B | 4.10B | 0.86B | 0.84B | 4.69B | 2.98B | -0.81B | 4.98B | 6.63B | 2.28B | 0.53B | 2.68B | 5.73B | 3.78B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43B | -2.46B | 2.85B | 1.39B | -6.10B | -1.28B | -0.07B | 2.44B | 0.99B | 0.52B | 2.12B | -1.13B | -3.11B | 2.20B | 4.55B | 1.53B | -2.13B | 0.02B | -4.21B | 8.18B |