|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81B | 5.62B | 4.27B | 7.26B | 8.09B | 9.26B | 6.62B | 6.82B | 5.93B | 6.66B | 4.31B | 7.18B | 7.67B | 10.08B | 11.14B | 10.98B | 12.90B | 15.11B | 8.59B | 18.13B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64B | 3.77B | 3.91B | 3.90B | 3.79B | 3.40B | 3.36B | 3.56B | 3.97B | 4.58B | 4.66B | 4.99B | 5.04B | 5.15B | 5.21B | 5.27B | 6.04B | 5.37B | 19.79B | 5.17B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.71B | 11.45B | 39.01B | 13.32B | 11.55B | 13.61B | 51.43B | 12.69B | 5.45B | 9.31B | 37.97B | 13.90B | 11.69B | 12.16B | 56.37B | 19.05B | 16.13B | 14.28B | 69.50B | 22.12B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | -0.00B | | | | -0.00B | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.12B | -0.61B | 0.07B | -0.01B | 0.36B | 0.33B | -0.04B | 0.06B | 0.12B | 0.01B | 0.11B | 0.02B | -0.06B | -0.36B | 0.12B | -0.71B | 0.29B | 0.16B | -0.11B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | | | 0.03B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.03B | | 0.03B | 0.04B | 0.01B | 0.00B | 0.02B | -0.02B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.62B | 12.51B | 41.94B | 13.34B | 13.58B | 14.48B | 54.19B | 12.71B | 9.37B | 9.36B | 42.92B | 13.94B | 14.42B | 15.05B | 61.99B | 19.09B | 20.27B | 18.87B | 78.02B | 22.17B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37B | -0.32B | -0.41B | -0.55B | -0.28B | -1.30B | -1.03B | 2.70B | -1.38B | -1.02B | 0.67B | -0.01B | -0.24B | -1.25B | -0.18B | 0.88B | 0.27B | -2.41B | -0.23B | -2.49B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57B | -0.42B | -1.97B | -0.25B | -0.59B | -0.03B | -0.90B | 0.17B | -0.60B | -0.88B | -0.94B | -0.51B | -0.17B | -0.63B | -1.01B | -0.17B | -0.35B | 0.52B | 0.59B | -0.74B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.07B | 0.18B | 0.05B | 0.32B | 0.07B | -0.17B | -0.28B | 0.05B | 0.14B | -0.03B | 0.02B | 0.20B | 0.20B | 0.11B | 0.09B | 0.26B | 0.03B | -0.06B | 0.49B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.96B | 2.99B | 0.20B | -0.14B | 1.22B | 1.50B | -1.39B | -0.02B | 0.26B | -1.32B | 1.06B | -0.20B | 1.07B | 3.59B | 0.43B | -1.40B | -0.96B | -5.13B | -1.04B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92B | -1.06B | -2.93B | -0.02B | -2.03B | -0.87B | -2.76B | -0.02B | -3.92B | -0.05B | -4.95B | -0.03B | -2.73B | -2.89B | -5.62B | -0.05B | -4.13B | -4.59B | -8.52B | -0.05B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.14B | -0.09B | -0.04B | -0.09B | 0.09B | -0.14B | -0.12B | 0.00B | -0.07B | -0.25B | -0.05B | 0.15B | -0.15B | -0.62B | -0.05B | 0.17B | 0.19B | -0.20B | -0.64B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.08B | 0.29B | 0.08B | 0.07B | 0.07B | 0.28B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64B | 3.77B | 3.91B | 3.90B | 3.79B | 3.40B | 3.36B | 3.56B | 3.97B | 4.58B | 4.66B | 4.99B | 5.04B | 5.15B | 5.21B | 5.27B | 6.04B | 5.37B | 19.79B | 5.17B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | | | | -0.02B | -0.08B | -0.00B | 0.00B | -0.10B | -0.08B | -0.00B | -0.02B | -1.10B | -0.53B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.97B | -6.78B | -28.55B | -9.38B | -7.42B | -8.77B | -34.57B | -9.96B | -8.17B | -7.16B | -19.97B | -5.78B | -6.37B | -6.42B | -19.98B | -10.07B | -9.65B | -9.61B | 29.56B | -11.10B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.06B | -0.32B | -0.02B | -0.11B | -0.05B | -0.22B | -0.01B | -0.06B | -0.04B | -0.15B | -0.07B | -0.09B | -0.02B | -0.25B | -0.07B | -0.08B | -0.03B | 0.18B | -0.03B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.01B | -0.09B | 0.04B | -0.14B | -0.05B | 0.06B | 0.03B | 0.02B | -0.03B | -0.03B | -0.03B | -0.15B | 0.08B | -0.01B | -0.44B | 0.15B | -0.09B | -0.33B | 0.01B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07B | -6.36B | -8.83B | -10.31B | -9.41B | -9.38B | -38.03B | -8.97B | -8.46B | -7.66B | -28.50B | -5.09B | -6.12B | -6.06B | -9.66B | -8.84B | -7.42B | -8.69B | -11.81B | -11.29B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.00B | | -0.06B | -0.00B | -0.00B | -0.07B | 0.01B | -0.06B | -0.08B | -0.13B | 0.04B | 0.05B | 0.00B | 0.28B | -0.00B | 0.01B | 0.00B | 0.25B | -0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | -1.27B | 2.96B | -0.68B | 0.65B | -4.30B | -6.39B | -2.12B | -0.87B | -1.22B | -6.44B | -2.28B | -2.79B | -2.59B | -3.12B | -2.58B | -3.89B | -4.29B | -3.47B | -3.79B |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32B | -2.33B | 17.03B | -2.55B | -2.43B | -2.35B | -9.11B | -2.35B | -2.33B | -2.25B | -9.18B | -2.48B | -2.81B | -2.81B | 20.89B | -3.16B | -3.79B | -3.90B | 28.03B | -4.10B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | -0.29B | -0.61B | 0.77B | | | | -0.20B | | | -0.26B | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | | | | 1.40B | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.11B | | | 34.01B | 44.22B | | | 42.24B | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | | 0.02B | 0.08B | 0.00B | -0.00B | 0.10B | 0.08B | 0.00B | 0.02B | 1.10B | 0.53B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39B | -7.63B | -5.87B | -10.99B | -8.76B | -13.68B | -44.42B | -11.09B | -9.32B | -8.87B | -34.95B | -7.38B | -8.91B | -8.66B | -12.79B | -11.41B | -11.30B | -12.98B | -15.28B | -15.09B |