|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 5.78B | 0.00B | -0.01B | 0.17B | -0.54B | | | | | 0.82B | -0.01B | 0.45B | -0.88B | 0.97B | 1.36B | 1.40B | 1.17B | 1.43B | 3.40B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | | | | 2.02B | | | | 1.85B | | | | 2.26B | | | | 2.30B | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30B | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | | | 0.05B | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00B | 0.94B | 3.86B | | | 1.03B | 3.74B | | | | | 7.07B | 10.91B | 1.40B | 4.31B | 7.93B | 12.24B | 1.43B | 5.22B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94B | 1.26B | 1.59B | 2.05B | 1.93B | 0.94B | 1.75B | 1.51B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | | | | 0.69B | | | | 0.23B | | | | 0.51B | | | | 0.78B | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | | | | 0.46B | | | | 0.03B | | | | 0.10B | | | | -0.21B | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | | | | -0.23B | | | | 0.13B | | | | -0.26B | | | | -0.33B | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19B | 2.79B | 0.76B | 1.70B | 2.53B | 3.07B | 0.69B | 1.31B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | 0.32B | | | | 0.06B | | | | 0.34B | | | | 0.38B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95B | | | | 4.37B | | | | 6.35B | | | | 4.68B | 2.29B | 6.40B | 2.05B | 4.93B | 2.58B | 7.03B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.28B | | | | 0.25B | | | | 0.31B | | | | 0.33B | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.73B | -1.66B | -2.54B | | | -0.14B | 0.22B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | | | | 2.02B | | | | 1.85B | | | | 2.26B | | | | 2.30B | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73B | 8.94B | 1.65B | 2.18B | -9.66B | 14.25B | 1.73B | 3.71B | -0.01B | 2.17B | 1.72B | 1.61B | 4.99B | 7.53B | 1.56B | 3.16B | 4.88B | 7.53B | 1.24B | 2.76B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | | | | 0.21B | | 0.23B | | 0.00B | | | | 0.01B | | | | 0.01B | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | | | | | | | | 0.10B | | | | 0.07B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | | | | -4.93B | | | | -4.23B | | | | -2.10B | | | | -2.61B | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.53B | | | | 1.00B | | | | -2.12B | | | | -1.93B | | | | -3.05B | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29B | | | | 3.42B | | | | 2.72B | | | 0.95B | 2.77B | 0.00B | 0.13B | 1.02B | 2.96B | 0.00B | 0.00B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | | | -0.09B | | | | -0.10B | | | 2.89B | 0.03B | | | -0.73B | 0.31B | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.44B | | | | 0.01B | | | | 0.65B | | | | -0.73B | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.73B | -5.99B | -1.65B | -2.18B | 9.66B | -9.88B | -1.73B | -3.71B | 0.01B | 4.18B | -1.72B | -1.61B | -4.99B | -2.85B | 0.73B | 3.24B | -2.84B | -2.59B | 1.33B | 4.28B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | 0.44B | | | | 0.01B | | | | 0.65B | 2.29B | 6.40B | 2.05B | -0.73B | 2.58B | 7.03B |