|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.24B | 5.31B | 0.00B | -0.01B | 0.14B | -0.48B | | | | | 0.84B | -0.01B | 0.42B | -0.97B | 0.97B | 1.21B | 1.31B | 1.11B | 1.38B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | | | | 1.79B | | | | 1.83B | | | | 1.96B | | | | 2.19B | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.85B | -9.33B | 13.78B | 0.80B | 3.35B | -4.11B | -0.06B | 0.96B | 3.67B | -5.16B | 0.58B | | | 6.50B | 9.45B | 1.19B | | 7.40B | -20.49B | 1.42B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.10B | 1.35B | | 1.80B | 0.89B | 1.73B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | | | | 0.10B | | | | -0.59B | | | | -0.23B | | | | -0.20B | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | | | | 0.40B | | | | 0.03B | | | | 0.09B | | | | -0.20B | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | | | | -0.26B | | | | -0.10B | | | 1.26B | 1.27B | 0.34B | | 0.54B | -3.12B | 0.09B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | | | | 3.86B | | | | 6.29B | | | | 4.05B | 1.95B | | | 4.68B | 2.55B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.25B | | | | 0.25B | | | | 0.27B | | | | 0.31B | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | | 6.18B | -1.41B | -2.20B | | | -0.13B | 0.21B | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | | | | -5.34B | | | | -5.75B | | | | 1.96B | | | | 2.19B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86B | -8.39B | 8.22B | 1.40B | 3.28B | -9.67B | 12.58B | 1.56B | 3.64B | -10.72B | 12.55B | | | 4.59B | 6.53B | 1.21B | | 4.56B | -6.88B | 1.23B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.41B | 0.34B | | | -3.28B | 0.18B | 1.73B | | | -4.92B | 1.76B | 1.63B | 1.71B | 0.01B | 1.56B | 1.69B | 1.83B | -5.37B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | -4.35B | | | | -4.19B | | | | -1.82B | | | | -2.48B | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | 1.85B | 0.49B | | 1.23B | 1.56B | 0.55B |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44B | | | | -0.08B | | | | -0.10B | | | -1.08B | 0.03B | | | 12.69B | -0.12B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.39B | | | | 0.00B | | | | 0.56B | | | | -0.69B | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.86B | 8.39B | -5.50B | -1.40B | -3.28B | 9.67B | -8.72B | -1.56B | -3.64B | 10.72B | -6.26B | | | -4.59B | -2.47B | 0.74B | | -4.56B | -2.46B | 1.32B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.39B | | | | 0.00B | | | | 0.56B | 1.95B | | | -0.69B | 2.55B |