|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.78B | 15.76B | 81.49B | 0.00B | 76.57B | 48.40B | 28.72B | -0.00B | -2216.37B | 19.15B | -152.07B | -72.74B | -2254.30B | 1,710.06B | -512.13B | 28.87B | -108.22B | 441.17B | -447.78B | -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 |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.56B | | -0.00B | | 1.16B | 5.33B | -0.00B | 30.63B | 0.27B | -3.61B | -3.10B | 7.79B | 0.53B | 0.42B | 0.40B | 0.71B | -0.71B | 6.48B | 22.46B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -1.61B | -55.95B | 6.66B | | -6.54B | -7.38B | 509.40B | -647.19B | -25.21B | -22.70B | -25.55B | -45.13B | -26.54B | -22.65B | -25.21B | -26.60B | -34.01B | -32.21B | -27.12B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -1.51B | | | | | | | | | | | | | -3.04B | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -132.68B | -84.69B | -30.15B | | -108.73B | 19.88B | -113.01B |
|
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 | 102.48B | 12.27B | -72.48B | 155.04B | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01B | 47.12B | 14.55B | | -0.06B | -3.35B | 13.64B | -229.45B | -45.66B | -94.00B | -94.75B | -663.99B | 210.83B | 150.68B | 60.58B | 76.94B | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Amortizatization of Intangibles (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 |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | 13.98B | | | | 48.51B | 20.21B | | | 110.48B | 35.93B | 116.75B | | 1,052.58B | 145.35B | -15.21B | | 123.59B | -199.15B | -192.48B |
|
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 | 339.50B | 284.04B | 344.56B | 276.73B | 396.63B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.15B | | 0.03B | 0.22B | 0.30B | | | | 0.19B | | | | 0.34B | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | | | | | | | 15.89B | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31B | -45.82B | -62.64B | | -15.23B | -14.52B | -37.84B | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12B | 2.58B | -0.12B | | | | -1.54B | | | | | 1.05B | | | | | | | |
|
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 | -88.13B | -0.31B | -7.30B | 14.61B | 12.52B | -21.83B | 30.73B | 44.66B | -181.18B | -39.50B | -50.20B | -20.14B | 137.24B | 99.50B | -142.35B | 16.45B |
|
Free Cash Flow (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 |
|
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 |