|
Net Income
|
1.16B | | | -5.44B | 1.32B | | | 0.44B | | 3.11B | 2.20B | 2.02B | | 3.74B | | 1.36B | | 3.73B | 1.82B | 3.22B | | 1.37B | | 0.51B | 2.32B | 0.06B | 2.52B | -0.15B | 7.20B | 1.34B | 1.56B | 1.43B | 4.47B | 0.57B | 1.50B | 3.32B | 5.06B | 0.66B | | 3.35B | 5.29B | 6.75B | 1.83B | 3.79B | 1.96B | 0.57B | -1.73B | 1.26B | 1.03B | 0.97B | 1.42B | 1.55B | 1.56B | 5.31B | 0.00B | -0.01B | 0.14B | -0.48B | | | | | 1.50B | 0.24B | 0.92B | 0.78B | 1.54B | 2.03B | 2.00B |
|
Depreciation and Depletion
|
0.65B | | | | 0.89B | | | | | 2.41B | | | | | | | | | 1.82B | | | | | | | | | | 1.65B | 1.55B | | | | | | | | | | | | | | | | 35.33B | 37.49B | 31.55B | 32.79B | 0.08B | 31.34B | 32.91B | | 0.15B | 35.81B | 36.69B | | 1.79B | 33.12B | 34.88B | | 1.83B | 36.50B | 39.35B | 41.73B | 1.96B | 40.58B | | 44.06B |
|
Deferred Taxes
|
0.94B | | | 1.71B | 1.19B | | | | | 2.23B | 2.06B | 2.42B | | 1.41B | | 1.63B | | 1.40B | 0.41B | 0.45B | | 0.47B | | 3.89B | 0.37B | 1.55B | | | 4.68B | 0.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.07B | | | | -0.16B | | | | | -2.45B | | | | | | | | | -1.00B | | | | | | | | | | -0.90B | 2.45B | | | | | | | | | | | | | | | | | | | | 2.28B | | | | -5.13B | | | | 0.13B | | | | 0.29B | | | | -0.28B | | | |
|
Change in Working Capital
|
| | | | | | | | | 0.33B | 0.45B | 0.11B | | | | | | | 0.61B | 0.15B | | | | | | | 0.11B | 0.11B | 0.34B | 0.50B | 0.09B | 0.18B | 0.23B | 0.32B | 0.08B | 0.17B | 0.28B | 0.14B | | 0.19B | 0.28B | 0.35B | 0.07B | 0.14B | 0.07B | 0.30B | 0.05B | 0.05B | 0.05B | 0.07B | 0.07B | 0.15B | 0.19B | 0.05B | 0.03B | 0.06B | 0.06B | 0.09B | 0.15B | 0.23B | 0.10B | 0.07B | 0.08B | 0.10B | 0.10B | 0.36B | 0.07B | 0.15B | 1.80B |
|
Change in Receivables
|
0.05B | | | | -0.21B | | | | | -0.22B | | | | | | | | | -0.04B | | | | | | | | | | -0.63B | -0.32B | | | | | | | | | | | | | | | | | | | | -0.65B | | | 10.39B | -0.37B | | | | 0.61B | | | 12.73B | 0.23B | | | | -0.46B | | | 13.19B |
|
Change in Inventory
|
1.75B | 9.79B | 9.56B | 1.65B | 1.54B | 10.47B | 16.10B | | 16.81B | -0.27B | | 19.71B | 18.65B | | 19.85B | | 18.06B | | 0.04B | 20.06B | 24.08B | | 21.51B | | | | 25.89B | 26.52B | 0.01B | -0.12B | 21.22B | 24.98B | 23.31B | 23.74B | 20.32B | 22.01B | 22.71B | 21.78B | 21.59B | 22.28B | 22.30B | 4.67B | 4.63B | 4.62B | 4.72B | 5.29B | 5.33B | 4.45B | 4.54B | 0.08B | 4.98B | 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 |
|
Change in Account Payables
|
-0.87B | | | 7.44B | -0.55B | | | | | -0.17B | | 13.10B | | | | | | | -0.32B | | | | | | | | | | 1.56B | -0.81B | | | | | | | | | | | | | | | | | | | | 1.10B | | | | 0.26B | | | | -0.20B | | | | 0.13B | | | | -0.23B | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.02B | | | | | | | | | | | 2.01B | 2.41B | | | 2.36B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.27B | | | 0.54B |
|
Cash from Operations
|
2.61B | | | | 1.89B | | | | | 4.29B | | | | | | | | | 4.21B | | | | | | | | | | 3.28B | 2.20B | | | | | | | | | | | | | | | | | | | | 3.91B | | | | 2.71B | | | | 3.86B | | | | 6.29B | | | | 4.05B | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.03B | | | | 0.25B | | | | 0.25B | | | | 0.27B | | | |
|
Amortization
|
1.16B | 7.68B | 7.33B | 8.87B | 1.32B | 8.18B | 16.68B | | 23.97B | 2.18B | 1.64B | 45.37B | 26.31B | 2.56B | 30.19B | 0.81B | 29.30B | 2.59B | 53.95B | 2.18B | 32.48B | 0.94B | 36.31B | | 1.07B | | 41.62B | 26.97B | 13.62B | 13.73B | 41.80B | 42.63B | 42.32B | 39.10B | 35.93B | 38.15B | 41.60B | 42.81B | 32.81B | 41.19B | 38.87B | 23.60B | 1.05B | 29.35B | 26.64B | 27.29B | -1.22B | 0.91B | 34.82B | -34.56B | 24.23B | 25.23B | 16.86B | 0.59B | 28.29B | 27.20B | 9.89B | 10.98B | 11.54B | 31.58B | | 11.44B | 28.62B | 28.59B | 11.83B | 2.93B | 26.48B | | 12.51B |
|
Depreciation & Amortization (CF)
|
0.65B | | | | 0.89B | | | | | 2.41B | | | | | | | | | 1.82B | | | | | | | | | | 1.65B | 1.55B | | | | | | | | | | | | | | | | 35.33B | 37.49B | 31.55B | 32.79B | 0.08B | 31.34B | 32.91B | | 0.15B | 35.81B | 36.69B | | 1.79B | 33.12B | 34.88B | | 1.83B | 36.50B | 39.35B | 41.73B | 1.96B | 40.58B | | 44.06B |
|
Capital Expenditures
|
-0.74B | | | | -0.33B | | | | | -3.34B | | | | | | | | | -2.27B | | | | | | | | | | -0.03B | 13.25B | | | | | | | | | | | | | 1.96B | | | | 1.68B | 1.32B | -6.61B | 8.81B | | | -7.69B | 10.92B | | | -8.30B | 12.58B | 1.73B | | | 12.55B | 1.76B | 1.63B | 1.71B | 6.53B | 1.56B | 1.69B | 1.83B |
|
Sales of Property, Plant and Equipment
|
0.00B | | | | 0.00B | | | | | 0.00B | | | | | | | | | 0.00B | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.34B | | | | 0.18B | | | | 0.00B | | | | 0.01B | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.74B | | | | -0.33B | | | | | -3.42B | | | | | | | | | -2.97B | | | | | | | | | | -5.33B | -1.43B | | | | | | | | | | | | | | | | | | | | -2.09B | | | | 0.70B | | | | | | | | | | | | -1.82B | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | -0.28B | | | | | | | | | | 0.00B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-2.76B | | | | 5.22B | | | | | -8.93B | | | | | | | | | -1.47B | | | | | | | | | | -1.02B | -2.06B | | | | | | | | | | | | | | | | | | | | -1.69B | | | | -3.24B | | | | 0.88B | | | | -2.10B | | | | -1.67B | | | |
|
Dividends Paid - Common
|
-0.00B | | | | -0.00B | | | | | -0.18B | | | | | | | | | -0.60B | | | | | | | | | | -1.71B | 3.97B | | | | | | | | | | | | | | | | | | | | 1.51B | | | | 2.10B | | | | 3.02B | | | | 2.69B | | | 0.88B | 2.40B | | | 0.95B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | 0.10B | -0.18B | | | | | | | | | | | | | | | | | | | | -0.14B | | | | -0.01B | | | | -0.08B | | | | -0.10B | | | | 0.03B | | | |
|
Change in Cash
|
-1.00B | | | | 6.78B | | | | | -8.06B | | | | | | | | | -0.23B | | | | | | | | | | -3.07B | -1.29B | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.17B | | | | 0.39B | | | | 0.00B | | | | 0.56B | | | |
|
Free Cash Flow
|
3.35B | | | | 2.22B | | | | | 7.64B | | | | | | | | | 6.48B | | | | | | | | | | 3.32B | -11.05B | | | | | | | | | | | | | -1.97B | | | | -1.68B | -1.32B | 6.61B | -4.90B | | | 7.69B | -8.20B | | | 8.30B | -8.72B | | | | -6.26B | -1.76B | -1.63B | -1.71B | -2.47B | -1.56B | -1.69B | -1.83B |
|
Net Cash Flow
|
-0.89B | | | | 6.78B | | | | | -8.06B | | | | | | | | | -0.23B | | | | | | | | | | -3.07B | -1.29B | | | | | | | | | | | | | | | | | | | | 0.14B | | | | 0.17B | | | | 4.74B | | | | 4.19B | | | | 0.56B | | | |