|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 5.31B | 0.00B | -0.01B | 0.14B | -0.34B | | | | | 0.84B | -0.01B | 0.42B | 0.49B | 0.97B | 1.21B | 1.31B | 1.11B | 2.20B | 4.52B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | | | | 1.79B | | | | 1.83B | | | | 1.96B | | | | 2.19B | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.75B | | | | -1.02B | | | | -0.67B | | | | -1.33B | | | | -0.66B | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.96B | 3.67B | -4.86B | | | | 6.50B | 9.45B | 1.19B | 3.84B | 7.40B | 11.62B | 1.42B | 5.24B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | | | | | 0.04B | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.78B | 0.80B | 3.35B | | | 0.96B | 3.67B | | | | | 6.50B | 9.45B | 1.19B | 3.84B | 7.40B | 11.62B | 1.42B | 5.24B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78B | 1.10B | 1.35B | 1.82B | 1.80B | 0.89B | 1.73B | 1.51B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | 0.61B | | | | 0.23B | | | | 0.44B | | | | 0.74B | | |
|
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 | 1.51B | 2.36B | 2.91B | 0.68B | 1.31B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.28B | | | | 0.06B | | | | 0.30B | | | | 0.36B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | | | | 3.86B | | | | 6.29B | | | | 4.05B | 1.95B | 5.70B | 1.91B | 4.68B | 2.55B | 7.05B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.25B | | | | 0.25B | | | | 0.27B | | | | 0.31B | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.18B | -1.41B | -2.20B | | | -0.13B | 0.21B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67B | | | | 1.79B | | | | 1.83B | | | | 1.96B | | | | 2.19B | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.69B | 8.22B | 1.40B | 1.89B | -8.30B | 12.58B | 1.73B | 3.64B | -0.01B | 2.15B | 1.76B | 1.63B | 4.59B | 6.53B | 1.56B | 2.81B | 4.56B | 7.15B | 1.23B | 2.76B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | | | 0.18B | | 0.22B | | 0.00B | | | | 0.01B | | | | 0.01B | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | | | | 0.09B | | | | 0.07B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | | | | -4.35B | | | | -4.19B | | | | -1.82B | | | | -2.48B | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.24B | | | | 0.88B | | | | -2.10B | | | | -1.67B | | | | -2.90B | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10B | | | | 3.02B | | | | 2.69B | | | 0.88B | 2.40B | 0.00B | 0.12B | 0.95B | 2.81B | 0.00B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.39B | | | | 0.00B | | | | 0.56B | | | | -0.69B | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.08B | | | | -0.10B | | | 2.66B | -3.50B | | | -0.68B | 0.29B | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69B | -5.50B | -1.40B | -1.89B | 8.30B | -8.72B | -1.73B | -3.64B | 0.01B | 4.14B | -1.76B | -1.63B | -4.59B | -2.47B | 0.39B | 2.88B | -2.65B | -2.46B | 1.32B | 4.29B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | 0.39B | | | | 0.00B | | | | 0.56B | 1.95B | 5.70B | 1.91B | -0.69B | 2.55B | 7.05B |