|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.61B | | 0.29B | | 13.45B | | 21.99B | | 13.50B | | -0.47B | | 0.05B | | -0.19B | | 3.06B | | -3.34B | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | 0.41B | | | 1.62B | 0.40B | | | 1.62B | 0.36B | | | 1.65B | 0.37B | | | 1.67B | 0.40B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17B | | 0.00B | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.04B | | | | 10.74B | | | | 9.98B | 0.15B | 0.05B | | | 0.19B | 0.00B | 0.22B | -0.22B | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | 0.01B | -0.00B | 0.00B | -0.40B | 0.03B | 0.01B | -0.02B | -0.01B | -0.00B | -0.10B | 0.02B | -0.09B | -0.01B | -0.10B | -0.01B | -0.06B | -0.14B | -0.12B | 0.04B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21B | -0.41B | | | -1.15B | -0.36B | | | -0.91B | -0.35B | | | -1.00B | -0.30B | | | -0.91B | -0.37B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05B | | 10.43B | | 5.19B | | 11.46B | | 4.77B | | 10.21B | | 3.89B | | | | 4.51B | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56B | | 1.69B | -0.53B | 0.55B | | -0.49B | -0.67B | 0.90B | -2.04B | 0.22B | -1.86B | 1.87B | -2.56B | -0.54B | -0.10B | 0.23B | 0.04B | 2.44B | -0.41B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | | 11.33B | 3.17B | 1.07B | | 11.20B | 2.95B | 0.89B | 5.53B | 11.97B | 0.10B | 1.44B | 8.09B | 10.51B | 2.20B | 1.65B | 8.54B | 11.24B | 1.97B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | 0.52B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68B | | | | 1.62B | | | | 1.62B | | | | 1.65B | | | | 1.67B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | 0.39B | 0.21B | | 0.76B | 0.44B | 0.19B | 0.26B | 0.85B | 0.47B | 0.09B | 0.16B | 0.86B | 0.36B | 0.10B | 0.11B | 0.87B | 0.13B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | -3.39B | -0.09B | 7.41B | -10.22B | 7.95B | 8.41B | 8.34B | 10.41B | 8.91B | 6.49B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -2.02B | | -0.12B | -0.01B | -0.60B | -0.04B | -0.04B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | | | | | 0.07B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | | | | | | | | | -0.40B | -3.27B | | -4.71B | -0.82B | 10.76B | -0.37B | -2.85B | -2.67B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | 0.83B | -0.72B | | -6.16B | -0.62B | -4.41B | -6.59B | -9.55B | -1.79B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.59B | | | | -4.25B | | | -4.80B | -4.79B | | | -5.14B | -5.03B | | | -5.55B | -5.55B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | | -0.01B | -0.02B | -0.02B | -0.06B | -0.05B | 0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.64B | | 10.06B | 11.20B | -14.07B | | 10.19B | 6.91B | -12.17B | 12.17B | 6.93B | 0.51B | -2.57B | 10.66B | 8.33B | 0.58B | 8.34B | 1.71B | 10.21B | -2.47B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105834.88B | | | | | | | | | | | | | | 9.31B | 7.83B | | 8.70B | 8.66B | 8.96B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | | 11.43B | | 1.07B | | 11.20B | | 0.89B | | 11.97B | | 1.44B | | 10.51B | | 1.65B | | 11.24B | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90B | | 11.26B | | 1.07B | | 11.20B | | 0.89B | | 11.97B | | -2.56B | | -0.36B | | 8.00B | | -1.16B | |