|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | 1.56B | 5.31B | 0.00B | -0.01B | 0.14B | -0.34B | | | | | 1.50B | 0.24B | 0.92B | 0.78B | 1.54B | 2.03B | 2.00B | 1.84B | 2.16B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.91B | | 1.67B | 35.81B | 36.69B | | 1.79B | 33.12B | 34.88B | | 1.83B | 36.50B | 39.35B | 41.73B | 1.96B | 40.58B | | 44.05B | 2.19B | 49.32B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.13B | | | | -0.06B | | | | 0.58B | | | | 1.62B | | | | 2.39B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.19B | 0.05B | 0.03B | 0.06B | 0.16B | 0.26B | 0.15B | 0.23B | 0.10B | 0.07B | 0.08B | 0.18B | 0.26B | 0.36B | 0.07B | 0.07B | 0.25B | 0.89B | 0.10B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.39B | 0.67B | | | | 0.10B | | | 12.73B | -0.59B | | | | -0.23B | | | 13.19B | -0.20B | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72B | | 0.55B | 1.61B | 5.58B | | 0.40B | 11.58B | 12.28B | | 0.03B | 12.99B | 13.11B | 11.43B | 0.09B | 11.35B | | 12.00B | -0.20B | 14.20B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | | -0.20B | | | | 0.13B | | | | -0.23B | | | | -0.31B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01B | 2.41B | 0.65B | | 2.36B | 2.91B | 0.68B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08B | | | | -0.90B | | | | -0.33B | | | | -1.17B | | | | -0.98B | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | | | | 3.86B | | | | 6.29B | | | | 4.05B | | | | 4.68B | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.25B | | | | 0.25B | | | | 0.27B | | | | 0.31B | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.23B | 16.86B | 25.76B | 28.29B | 27.20B | 9.89B | 10.98B | 11.54B | 31.58B | | 11.44B | 28.62B | 28.59B | 11.83B | 2.93B | -0.02B | 23.89B | 12.50B | 4.47B | 0.19B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.91B | | 1.67B | 35.81B | 36.69B | | -5.34B | 33.12B | 34.88B | | -5.75B | 36.50B | 39.35B | 41.73B | 1.96B | 40.58B | | 44.05B | 2.19B | 49.32B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60B | 0.99B | | | -8.30B | 12.58B | 1.73B | | | 12.55B | 1.76B | 1.63B | 1.71B | 6.53B | 1.56B | 2.05B | 1.83B | 7.15B | 1.23B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.18B | | | | 0.00B | | | | 0.01B | | | | 0.01B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | | | | | | | | | -1.82B | | | | -2.48B | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.24B | | | | 0.88B | | | | -2.10B | | | | -1.67B | | | | -2.90B | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | | | | 3.02B | | | | 2.66B | | | 0.88B | 2.40B | 0.00B | | 0.95B | 2.81B | 0.00B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.08B | | | | -0.10B | | | | 0.03B | | | | -0.12B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.39B | | | | 0.00B | | | | 0.56B | | | | -0.69B | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60B | 1.73B | | | 8.30B | -8.72B | | | | -6.26B | -1.76B | -1.63B | -1.71B | -2.47B | -1.56B | -2.05B | -1.83B | -2.46B | -1.23B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 4.74B | | | | 4.19B | | | | 0.56B | | | | -0.69B | |