|
Net Income
|
3.28B | 2.83B | 2.54B | 4.42B | 0.08B | 0.09B | 0.07B | 0.16B | 0.13B | 0.10B | 0.32B | 0.51B | 1.09B | 0.74B | 1.86B | 0.63B | 1.77B | 1.90B | 5.17B | 3.03B | 8.09B | 6.06B | | 1.88B | 2.95B | -3.27B | 1.83B | 2.81B | 2.77B | 2.98B | 1.67B | 3.40B | 3.22B | 3.74B | 12.17B | 2.84B | 3.02B | 2.64B | 0.84B | -2.46B | 0.13B | 0.09B | -2.06B | 0.21B | 0.12B | 0.33B | -0.32B | 3.51B | 3.54B | 4.02B | 6.12B | 4.18B | 4.58B | 5.00B | 7.46B | 5.01B | 6.13B | 4.25B | 9.18B | 4.57B | 4.61B | 4.52B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | -1.06B | -1.41B | -0.38B | -0.39B | -0.42B | -1.54B | -0.38B | -0.39B | -0.40B | -1.63B | -0.37B | -0.35B | -0.35B | -1.38B | -0.45B | -0.45B | -0.45B | -0.01B | -0.38B | -0.35B | -0.37B | -1.54B | -0.37B | 1.11B | | -0.22B | -0.35B | -0.36B | -0.34B | -1.35B | -0.36B | -0.37B | -0.41B | -1.51B | -0.41B | -0.41B | -0.40B | -1.64B | -0.40B | -0.42B | -0.44B |
|
Deferred Taxes
|
| 7.45B | | 7.52B | | 0.26B | | 8.45B | | 9.17B | | 12.71B | | | | 12.52B | | 12.56B | | | | | 17.40B | | 18.27B | | 17.70B | | 17.21B | | 17.34B | | 18.17B | | 17.48B | | 17.44B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46B | 0.13B | 0.09B | 0.36B | 0.21B | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 2.99B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49B | 7.42B | 7.38B | | 7.34B | 7.79B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | -0.03B | | 0.26B | | -0.05B | | 0.28B | | | | -0.13B | | | | | | 6.92B | -0.02B | | | 1.15B | | | | | | | | | | | | | | | | | | | | | | | | | | -6.82B | | | | -8.71B | | | | -10.58B | | |
|
Asset Writedowns and Impairment
|
-1.49B | -1.71B | -1.53B | -3.12B | -1.40B | -1.35B | | -2.99B | -1.41B | -2.77B | -2.49B | -10.35B | -1.77B | -1.69B | -2.41B | -7.64B | | | -1.43B | -1.23B | -1.16B | | -0.00B | -1.14B | -1.22B | -1.12B | -0.00B | | | -1.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.24B | -2.86B | 3.07B | -2.18B | 0.11B | 0.09B | 0.03B | 0.11B | 0.07B | 0.07B | 0.14B | 0.11B | 0.01B | -0.20B | -0.36B | -0.83B | -0.12B | -0.29B | -0.72B | -0.03B | -0.93B | 0.23B | 0.13B | 0.07B | -0.03B | 0.06B | 0.27B | 0.12B | 0.08B | 0.18B | -0.06B | 0.11B | 0.01B | 0.04B | 0.06B | 0.01B | -0.02B | 0.02B | 0.06B | 5.96B | -0.09B | 0.05B | -0.11B | -0.01B | 4.53B | | 0.17B | -0.42B | -0.53B | -0.38B | -1.73B | 2.74B | -0.42B | -0.89B | -2.17B | -1.03B | -0.35B | -0.12B | -1.80B | -0.09B | 0.08B | -0.15B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | -2.06B | -2.83B | | | 1.07B | -1.15B | | | -0.29B | -0.20B | | | | | | | | | -1.02B | 102.09B | | | 1.31B | -12.22B | | | | | -45.40B | | -0.72B | 0.46B | -0.55B | | -2.78B | 3.73B | 0.80B | | 0.50B | 0.35B | -0.46B |
|
Change in Taxes
|
| | | | | -0.10B | | | | -0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | 26.67B | 11.98B | | | | 2.23B | | | -0.97B | 5.01B | | | | | | | | | 10.16B | 19.99B | | | -10.82B | 23.26B | | | | | 8.27B | -5.06B | 3.98B | 4.13B | -21.02B | 11.93B | -0.21B | 29.39B | -42.38B | -7.16B | 0.17B | 6.85B | 5.56B |
|
Amortization
|
| 1.31B | | 1.44B | | 2.36B | | 1.81B | | 2.43B | | 2.21B | | | | 2.30B | | 2.16B | | | | | 3.44B | | 3.69B | | 3.08B | | 2.81B | | 2.83B | | 2.66B | | 2.44B | | 2.31B | | 13.90B | | 2.05B | | 13.21B | 3.44B | 1.70B | 10.16B | 13.20B | | 1.51B | | 14.33B | | 1.62B | | 1.69B | | 1.74B | | 1.91B | | 2.13B | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | -1.06B | -1.41B | -0.38B | -0.39B | -0.42B | -1.54B | -0.38B | -0.39B | -0.40B | -1.63B | -0.37B | -0.35B | -0.35B | -1.38B | -0.45B | -0.45B | -0.45B | -0.01B | -0.38B | -0.35B | -0.37B | -1.54B | -0.37B | 1.11B | | -0.22B | -0.35B | -0.36B | -0.34B | -1.35B | -0.36B | -0.37B | -0.41B | -1.51B | -0.41B | -0.41B | -0.40B | -1.64B | -0.40B | -0.42B | -0.44B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 3.47B | | | | 2.28B | | 4.29B | | 1.28B | | 3.34B | | | | | | | | | | -8.63B | 3.54B | | 0.40B | -4.67B | 5.94B | | -0.16B | -1.91B | -0.17B | | | | | | | | | -0.11B | -0.04B | | | 0.11B | -2.43B | | | | | -0.35B | 3.97B | -0.38B | -0.30B | -0.67B | 1.36B | -0.41B | -0.38B | -0.48B | 1.32B | -0.29B | -0.31B | -0.44B |
|
Other financing activities
|
| | | 23.23B | | | | 25.57B | | | | 27.19B | | | | 30.10B | | | | | | | 26.30B | | | | | | | | | | | | | | | | | | | | 3.90B | | 3.93B | | 3.74B | | 3.34B | | 3.01B | | 3.18B | | 3.08B | | 3.04B | | 3.02B | | 3.20B | |
|
Cash from Financing Activities
|
| -0.89B | | | | -1.23B | | -3.01B | | -1.37B | | -4.89B | | | | | | | | | | -0.24B | -0.95B | | 0.20B | -0.58B | -0.70B | | -1.40B | 0.57B | 0.70B | | | | | | | | | -1.96B | -1.28B | | | -1.38B | -1.88B | | | | | -2.24B | -0.86B | -0.48B | 0.17B | -0.09B | -1.58B | 1.24B | -3.41B | 0.64B | -1.21B | 0.52B | -3.00B | 0.32B |
|
Dividends Paid - Common
|
| 0.72B | | -1.45B | | | | 0.35B | | | | 0.58B | | | | 0.24B | | | | | | | -1.19B | | -0.05B | -0.69B | -0.18B | | -0.07B | -0.13B | -0.84B | | | | | | | | | -1.18B | 2.35B | | | | | | | | | | 3.91B | | | | 5.30B | | | | 6.95B | | | |
|
Exchange Rate Effect
|
| | | | | | | -0.05B | | | | -0.00B | | | | | | | | | | -5.01B | -1.67B | | 0.03B | | -1.22B | | -2.03B | -0.23B | -2.81B | | | | | | | | | -2.31B | -0.68B | | -16.91B | 0.53B | -0.81B | | -17.15B | | -13.74B | 0.95B | -2.55B | 0.65B | -0.08B | 0.01B | -0.96B | 0.58B | -1.13B | -2.44B | 0.69B | -1.17B | -1.25B | 0.05B |
|
Change in Cash
|
| 5.30B | | | | 2.58B | | 12.75B | | -9.66B | | -3.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | 26.67B | 11.98B | | | | 2.23B | | | -0.97B | 5.01B | | | | | | | | | 10.16B | 19.99B | | | -10.82B | 23.26B | | | | | 8.27B | -5.06B | 3.98B | 4.13B | -21.02B | 11.93B | -0.21B | 29.39B | -42.38B | -7.16B | 0.17B | 6.85B | 5.56B |
|
Net Cash Flow
|
| -0.89B | | | | -1.23B | | -3.01B | | -1.37B | | -4.89B | | | | | | | | | | 26.43B | 11.02B | | 0.20B | -0.58B | 1.53B | | -1.40B | -0.40B | 5.70B | | | | | | | | | 8.20B | 18.71B | | | -12.20B | 21.38B | | | | | 6.03B | -5.92B | 3.50B | 4.30B | -21.12B | 10.35B | 1.03B | 25.98B | -41.73B | -8.37B | 0.68B | 3.85B | 5.88B |