|
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 | 6.67B | 10.98B | 12.90B | 15.11B | 8.58B | 18.13B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64B | 3.77B | 3.91B | 3.90B | 3.79B | 3.40B | 13.21B | 3.56B | 3.97B | 4.58B | 4.66B | 4.99B | 5.04B | 5.15B | 5.21B | 5.27B | 6.04B | 5.37B | 5.16B | 5.17B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 49.79B | 12.69B | 5.45B | 9.31B | 39.06B | 13.90B | 11.69B | 12.16B | 56.58B | 19.05B | 16.13B | 14.28B | 73.39B | 22.12B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92B | -1.06B | -2.93B | -0.02B | -2.03B | -0.87B | -2.66B | -0.02B | -3.92B | -0.05B | -5.03B | -0.03B | -2.73B | -2.89B | -5.69B | -0.05B | -4.13B | -4.59B | -8.63B | -0.05B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | | | 0.03B | | | | | | | | 464.75 | 0.04B | 0.01B | 0.00B | -0.03B | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.81B | 29.37B | 41.94B | 13.34B | 26.29B | 39.91B | 52.45B | 12.71B | 21.96B | 30.65B | 44.09B | 13.94B | 27.96B | 43.06B | 62.27B | 19.09B | 40.62B | 60.73B | 82.02B | 22.17B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.10B | 3.59B | -0.01B | -0.01B | 6.83B | 6.50B | 0.00B | 6.09B | 6.07B | 5.22B | -0.01B | -0.00B | 3.16B | 2.80B | -0.01B | 0.01B | -5.92B | -2.94B | 0.03B | -0.00B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36B | 6.70B | -0.41B | -0.55B | 7.53B | 8.59B | 0.15B | 2.70B | 6.20B | 7.03B | 0.67B | -0.01B | 6.47B | 7.74B | -2.15B | 0.88B | 7.58B | 10.22B | -0.27B | -2.49B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 1.50B | 0.18B | 1.74B | 1.98B | 1.98B | 0.24B | -0.28B | 1.56B | 1.65B | 0.11B | 0.02B | 1.94B | 2.14B | 0.53B | 0.09B | 2.71B | 2.82B | 0.31B | 0.49B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.41B | -0.09B | -0.04B | 0.45B | 0.35B | -0.02B | -0.12B | 0.54B | 0.61B | -0.39B | 0.90B | 0.69B | 0.87B | -0.48B | 1.39B | 1.26B | 1.15B | -2.41B | -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 |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.77B | 5.62B | 0.07B | 0.01B | 8.47B | 10.32B | -0.01B | 0.02B | 93.83B | 95.17B | 0.05B | 0.16B | 8.08B | 113.42B | 0.16B | 126.72B | 12.90B | 3.20B | 0.00B | 174.70B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64B | 3.77B | 3.91B | 3.90B | 3.79B | 3.40B | 13.21B | 3.56B | 3.97B | 4.58B | 4.66B | 4.99B | 5.04B | 5.15B | 5.21B | 5.27B | 6.04B | 5.37B | 5.16B | 5.17B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.07B | -6.36B | -8.83B | -10.31B | -9.41B | -9.38B | -10.94B | -8.97B | -8.46B | -7.66B | -4.16B | | | -6.06B | -9.66B | -8.84B | -7.42B | -8.69B | -11.81B | -11.29B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | -0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.68B | -1.27B | 2.96B | -0.68B | 0.65B | -4.30B | -2.23B | -2.12B | -0.87B | -1.22B | -2.37B | | | -2.59B | -3.12B | -2.58B | -3.89B | -4.29B | -3.47B | -3.79B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32B | -2.33B | 16.56B | -2.55B | -2.43B | -2.35B | 15.94B | -2.35B | -2.33B | -2.25B | 16.72B | | | -2.81B | 19.28B | -3.16B | -3.79B | -3.90B | 28.03B | -4.10B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | | | 0.77B | | | | -0.20B | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | | | | 1.40B | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39B | -7.63B | -5.87B | -10.99B | -8.76B | -13.68B | -13.17B | -11.09B | -9.32B | -8.87B | -6.53B | | | -8.66B | -12.79B | -11.41B | -11.30B | -12.98B | -15.28B | -15.09B |