|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 66,834,000.00B | 8,455,515,999.99B | 216,587,000.00B | 593,867,000.00B | 1,031,774,000.00B | | | | | 2,229,629,549.86B | -459896000.00B | -217103000.00B | -857860910.59B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 12,541,000.00B | -56517000.00B | 173,839,000.00B | -47592000.00B | 47,095,000.00B | -173342000.00B | 23,244,000.00B | 21,918,000.00B | 20,810,000.00B | 1,969,000.00B | 22,021,000.00B | 14,551,000.00B | 9,699,000.00B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 51,208,000.00B | -51208000.00B | | | | | 132,374,000.00B | 58,099,000.00B | 196,156,000.00B | 61,385,000.00B | 79,857,000.00B | 85,857,000.00B | 20,986,000.00B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -854952000.00B | -1067016000.00B | -2030631000.00B | 137,828,000.00B | -1161339000.00B | 1,070,202,000.00B | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5315000.00B | | | | -4113000.00B | | | | | | 1,384,456,000.00B | | | -215857000.00B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | | 0.00B | -0.00B | | | 0.00B | 236,201,000.00B | | | | | | | 61,676,000.00B | 1,859,000.00B | 58,676,994.41B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -859198000.00B | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -5470697999.99B | 5,470,698,000.01B | 5,251,683,000.00B | -4113388000.00B | -3447556000.00B | 2,309,261,000.00B | -12597000.00B | -0.00B | -4053737000.00B | 462,943,000.00B | 845,341,000.00B | 588,537,000.00B | -147515000.00B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 12,541,000.00B | -56517000.00B | 173,839,000.00B | -47592000.00B | 47,095,000.00B | | | | | 1,969,000.00B | 22,021,000.00B | 14,551,000.00B | 5,569,673.08B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -4293000.00B | 4,293,000.00B | -76251000.00B | 13,531,000.00B | 14,944,000.00B | 47,776,000.00B | -8503000.00B | -6943000.00B | -22351000.00B | -6300000.00B | -7593000.00B | -11082000.00B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 263.00 | -343.00 | 21.00 | -395.00 | 0.00B | -0.00B | 145,000.00B | -149253000.00B | 149,253,000.00B | -47344000.00B | 12,237,000.00B | 726,000.00B | 60,444,000.00B | -4860000.00B | 109,000.00B | -4662000.00B | | -3975000.00B | -12681000.00B | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727,322,000.00B | | | 24,288,000.00B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -743.00 | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -13351827000.00B | 13,351,826,999.96B | -5941754000.00B | -6012985000.00B | 742,387,000.00B | 11,212,351,999.98B | -703015000.00B | 688,366,000.00B | 1,013,728,000.00B | -237776000.00B | -385429000.00B | -388250000.00B | -25654000.00B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -67711000.00B | -0.00B | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 28,610,598,999.97B | -28610598999.97B | 2,174,501,000.00B | 8,364,230,000.00B | 2,749,952,000.00B | -13288682999.98B | -27117000.00B | 1,522,993,000.00B | 1,628,684,000.00B | -494121000.00B | -997601000.00B | -309304000.00B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 818,976,000.00B | -818976000.00B | -21575000.00B | 71,007,000.00B | 16,131,000.00B | -65563000.00B | -9870000.00B | 0.00B | 468,617,000.00B | -37582000.00B | -32654000.00B | 107,016,000.00B | -8838000.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 10,607,049,999.98B | -10607050000.00B | 1,462,855,000.00B | -1691136000.00B | 60,914,000.00B | 167,367,000.00B | -752599000.00B | -0.00B | -942708000.00B | -306536000.00B | -570343000.00B | -2001000.00B | -182007000.00B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -145000.01B | -5321444999.99B | 5,321,445,000.01B | 5,299,027,000.00B | -4125625000.00B | -3448282000.00B | | -0.00B | -0.00B | -0.00B | 462,943,000.00B | 849,316,000.00B | 601,218,000.00B | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 9,788,073,999.98B | -9788074000.00B | 1,484,430,000.00B | -1762143000.00B | 44,783,000.00B | | -0.00B | -0.00B | -0.00B | -268954000.00B | -537689000.00B | -109017000.00B | |