|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89B | 3.01B | 1.58B | 1.40B | 1.80B | 5.02B | 1.17B | 2.44B | 2.16B | 2.13B | 2.09B | 1.89B | 0.13B | | 1.97B | 7.82B | 2.43B | | 2.91B | 3.10B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | | | | 0.24B | 0.21B | 0.23B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.27B | 0.24B | 0.24B | 0.24B | 0.27B | 0.24B | 0.25B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | 0.08B | | | | 0.35B | -0.04B | -0.47B | -0.21B | -0.18B | -0.05B | -0.54B | -0.13B | -0.07B | -0.05B | -0.32B | -0.32B | 0.15B | 0.31B | -0.20B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 0.06B | -0.04B | | -0.06B | 0.03B | 0.02B | | 0.06B | -0.07B | -0.02B | | -0.05B | -0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.10B | | | | 0.46B | 0.51B | 0.44B | 0.57B | 0.65B | 0.74B | 0.79B | 0.78B | 0.81B | 0.85B | 0.94B | 0.71B | 0.71B | 0.75B | 0.73B |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.15B | 0.03B | | | | 0.02B | | | | -0.01B | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.48B | -0.12B | | | | 3.32B | -7.67B | -0.32B | -0.80B | 4.80B | -6.98B | -3.56B | -4.99B | | -16.26B | 2.71B | -7.77B | | -10.63B | 2.34B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30B | 6.11B | | | | 5.62B | 5.60B | 5.39B | 5.61B | 5.61B | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.08B | | | | -0.14B | -0.12B | -0.12B | -0.12B | -0.12B | -0.12B | -0.12B | -0.13B | | -0.12B | -0.24B | -0.37B | | -0.12B | -0.12B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48B | 11.24B | | | | 1.95B | 3.75B | -39.97B | -23.08B | 10.71B | -14.88B | 3.89B | -7.25B | 58.36B | -35.42B | 8.25B | -15.79B | -6.79B | 9.07B | 7.47B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | | | | 0.11B | 0.11B | 0.13B | 0.13B | 0.14B | 0.14B | 0.12B | 0.13B | | 0.13B | 0.14B | 0.15B | | 0.15B | 0.16B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.24B | | | | 0.24B | 0.21B | 0.23B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.27B | 0.24B | 0.24B | 0.24B | 0.27B | 0.24B | 0.25B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.69B | -28.92B | | | | -23.23B | -7.72B | -5.72B | -3.53B | -3.79B | -5.40B | -4.66B | -6.01B | | -14.78B | -15.60B | -18.30B | | -8.68B | -10.36B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53B | | | | | 1.87B | | -0.37B | -0.09B | | 0.05B | | | | | 14.50B | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32B | 2.06B | | | | 3.88B | 0.44B | 8.77B | 1.49B | 0.76B | 0.55B | 1.55B | 1.41B | -54.34B | 12.50B | 2.94B | 7.83B | 22.96B | 0.35B | 1.63B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | -0.01B | | -0.02B | -0.00B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.71B | -9.95B | | | | -1.12B | -3.93B | 39.92B | 26.68B | -5.98B | 17.34B | -2.70B | 10.89B | -58.67B | 35.17B | -3.38B | 19.01B | 10.78B | -7.90B | -2.82B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.29B | -0.09B | | | | 25.17B | -6.12B | -23.62B | -19.95B | 30.50B | -12.78B | 17.04B | 12.84B | | 13.10B | -14.88B | -4.72B | | -12.62B | -3.45B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | | 1.15B | 1.49B | 0.01B | 0.02B | 0.09B | | 0.73B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13B | -9.36B | | | | 0.81B | 9.27B | 3.27B | 12.55B | 2.32B | 5.38B | 13.36B | -6.88B | | -5.67B | -4.54B | 14.89B | | -5.31B | 3.36B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.11B | | | | | | | | -0.88B | -2.29B | -1.27B | -0.90B | -0.77B | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.01B | | | | 0.02B | 0.02B | 0.03B | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | | 0.02B | 0.03B | 0.04B | | 0.07B | 0.03B |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.86B | | | | 55.49B | | | | 53.87B | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17B | 0.63 | | | | 0.67 | 0.83B | 0.71 | 2.18B | 0.71 | 1.29B | 1.37B | 1.26B | 1.35B | 1.26B | 1.42B | 1.37B | 1.42B | 0.10B | 2.74B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27B | -1.15B | | | | 1.15B | -0.90B | -0.10B | -3.10B | -5.43B | -2.64B | -1.30B | -2.97B | -0.30B | 0.20B | -5.45B | -3.23B | -2.59B | -1.92B | -4.96B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.04B | | | | 0.19B | -0.08B | 0.06B | -0.10B | 0.18B | -0.12B | 0.09B | 0.01B | 0.03B | 0.13B | -0.16B | 0.01B | 0.04B | -0.13B | -0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.09B | | | | 2.17B | -1.16B | -0.08B | 0.41B | -0.52B | -0.29B | -0.02B | 0.68B | -0.59B | 0.08B | -0.74B | 0.01B | 1.44B | -0.88B | -0.31B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.17B | 40.16B | | | | 25.18B | 11.47B | -34.24B | -19.54B | 14.49B | -9.48B | 8.56B | -1.23B | 58.36B | -20.64B | 23.85B | 2.51B | -6.79B | 17.75B | 17.83B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.13B | | | | 1.98B | -1.08B | -0.15B | 0.51B | -0.70B | -0.17B | -0.11B | 0.67B | -0.62B | -0.05B | -0.58B | -0.00B | 1.40B | -0.75B | -0.31B |