|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37B | 23.99B | 53.34B | 115.21B | 76.57B | 48.40B | 0.93B | -452.58B | -1770.15B | 19.15B | -155.63B | -56.62B | -2279.72B | 1,710.06B | 281.94B | 28.87B | -108.22B | 332.69B | -339.30B | -394.36B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.83B | 42.85B | 64.90B | | 61.20B | 89.32B | 155.57B | 1,338.07B | 205.80B | 291.15B | 344.16B | 605.16B | 277.46B | 316.25B | 339.50B | 284.04B | 344.56B | 276.73B | 396.63B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23B | 22.45B | 5.28B | | | | | | | | | | 328.74B | 175.27B | 52.12B | | 158.79B | -124.32B | -98.88B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.12B | 292.24B | 445.55B | 301.25B | 267.00B | 191.22B | 172.91B | | 273.54B | 413.32B | 609.51B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 1.10B | 1.16B | | 1.16B | 5.33B | 2.87B | 30.63B | 0.27B | -0.13B | 0.09B | 1.12B | 0.53B | 0.42B | 0.40B | 0.71B | 7.80B | -2.03B | 22.46B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1122.75B | -763.41B | -783.39B | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -132.68B | -84.69B | 144.49B | | -63.56B | -25.29B | 43.39B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.80B | 27.91B | -9.83B | | -0.22B | 0.54B | 53.07B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.37B | 31.16B | -118.92B | | -41.27B | -66.08B | 17.21B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90B | -4.96B | 5.05B | | 9.56B | 13.25B | 14.10B | 476.26B | 69.83B | 177.79B | 295.15B | 712.76B | 26.68B | -35.38B | -2.91B | 208.92B | 0.21B | -47.76B | 64.61B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.01B | 37.11B | 14.55B | | -0.06B | -3.35B | 13.64B | -229.45B | -45.66B | -94.00B | -94.75B | -663.99B | 36.93B | 13.08B | -19.67B | 468.69B | -36.59B | -26.81B | -169.00B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | | 0.00B | 163.33B | 0.00B | 1,458.83B | 206.12B | 292.24B | 0.00B | 696.68B | 267.00B | 191.22B | 172.91B | 358.62B | 362.74B | 324.13B | 609.51B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,522.32B | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53B | 6.02B | 8.73B | | 8.78B | 12.61B | 21.58B | 193.98B | 33.30B | 44.53B | 52.11B | 103.54B | 32.55B | 35.98B | 37.93B | 35.35B | 43.64B | 47.82B | 62.31B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77B | 3.90B | 5.88B | | 6.05B | 9.28B | 16.62B | 147.93B | 24.12B | 35.90B | 45.68B | 84.75B | 53.62B | 61.50B | 70.14B | 56.42B | 61.72B | 54.37B | 74.79B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.83B | 42.85B | 64.90B | | 61.20B | 89.32B | 155.57B | 1,338.07B | 205.80B | 291.15B | 344.16B | 605.16B | 277.46B | 316.25B | -943.38B | 284.04B | 344.56B | 276.73B | -1416.09B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.86B | 5.21B | 5.70B | | -20.28B | -22.37B | 6.50B | -408.50B | -103.85B | -124.36B | -132.46B | -406.04B | -120.47B | -71.21B | -51.27B | -182.12B | 0.28B | 2.33B | -1.05B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.15B | | 0.06B | 0.48B | 0.30B | 2.23B | 0.00B | 0.23B | 0.63B | 2.20B | 4.00B | -0.03B | 0.52B | 2.71B | 2.39B | 12.19B | 19.40B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | -90.91B | -0.35B | | -0.00B | -51.72B | -67.46B | | -0.00B | | | | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.89B | | -1427.17B | 286.22B | -68.09B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | -45.82B | -62.64B | | -31.12B | -33.02B | -37.84B | -390.95B | -166.47B | -78.18B | -72.60B | -393.62B | -251.66B | -14.50B | -80.64B | 752.89B | 11.86B | 115.98B | -543.98B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | -1252.78B | -0.00B | -157.90B | -0.00B | -1100.31B | -237.68B | -203.53B | -0.00B | -851.62B | -349.62B | 23.37B | -2.87B | -138.51B | -1668.21B | 158.94B | -556.38B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | -226.34B | 0.00B | -13.04B | -0.00B | -346.00B | 9.73B | -57.98B | -0.00B | -26.24B | 43.12B | -264.80B | -190.17B | -82.87B | 1,404.97B | -625.42B | -36.68B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | | | | -1.54B | -7.67B | | | | -2.58B | | | -0.66B | -21.82B | | | -5.13B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00 | -0.00B | | -0.00B | -29.38B | -0.00B | -4.26B | -0.00B | -0.97B | -5.95B | -0.91B | 947.00 | 217.78B | -103.41B | 22.71B | 7.05B | 10.14B | -10.98B | 18.41B | 28.62B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.24B | -26.66B | -1.69B | 253.83B | -0.31B | -7.30B | 14.61B | 12.52B | -21.83B | 248.09B | 81.64B | -435.53B | -39.50B | -50.20B | -20.14B | 137.24B | 99.50B | -142.35B | 16.45B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.46B | 5.62B | 8.37B | 295.51B | 47.07B | 11.19B | 20.29B | 241.25B | 189.11B | 35.11B | 27.20B | 79.84B | 377.74B | 22.71B | 23.90B | | 458.28B | -91.91B | 21.86B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 10.86B | -5.21B | -5.70B | | 20.28B | 185.70B | -6.50B | 1,867.33B | 309.97B | 416.60B | 132.46B | 1,102.72B | 387.46B | 262.43B | 224.18B | 540.75B | 362.46B | 321.80B | 610.56B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.00 | 0.00B | | -0.00B | -1479.13B | -0.00B | -7.62B | 0.00B | 12.52B | -21.83B | 30.73B | 0.00B | -181.18B | -39.50B | -50.20B | -20.14B | 137.24B | 99.50B | -142.35B | 16.45B |