|
Net Income (Quarter)
|
-131.00M | -157.00M | 315.00M | 525.00M | | | 453.00M | 646.00M | 491.00M | 519.00M | 325.00M | 359.00M | 285.00M | 152.00M | 115.00M | 199.00M | 50.00M | 72.00M |
|
Deferred Taxes (Quarter)
|
| 266.00M | -28.00M | 1.00M | -56.00M | 133.00M | 52.00M | 136.00M | 131.00M | 216.00M | 18.00M | 6.00M | 7.00M | 76.00M | 18.00M | 12.00M | -39.00M | 207.00M |
|
Cash from Discontinued Operations (Quarter)
|
| 466.00M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 103.00M | -12.00M | 312.00M | -430.00M | 199.00M | 327.00M | -281.00M | -169.00M | 382.00M | -76.00M | -54.00M | -146.00M | 287.00M | 17.00M | -200.00M | -209.00M | 375.00M |
|
Cash from Operations (Quarter)
|
| 2,190.00M | -887.00M | -271.00M | 272.00M | 1,443.00M | -701.00M | -139.00M | 232.00M | 1,515.00M | -894.00M | 379.00M | 791.00M | 1,692.00M | 162.00M | 772.00M | 659.00M | 945.00M |
|
Change in Receivables (Quarter)
|
| -188.00M | 95.00M | 868.00M | 316.00M | 1,168.00M | 355.00M | 1,025.00M | 222.00M | 666.00M | 22.00M | 114.00M | -618.00M | -533.00M | -351.00M | -92.00M | -505.00M | 240.00M |
|
Change in Inventory (Quarter)
|
| -283.00M | 985.00M | 179.00M | -43.00M | -970.00M | 1,057.00M | 322.00M | 64.00M | -1184.00M | 681.00M | -186.00M | -239.00M | -1043.00M | 192.00M | -141.00M | 41.00M | -841.00M |
|
Change in Account Payables (Quarter)
|
| 404.00M | 30.00M | 26.00M | -176.00M | 245.00M | 172.00M | 30.00M | -303.00M | -56.00M | -332.00M | -306.00M | -579.00M | 31.00M | -123.00M | 115.00M | -153.00M | -37.00M |
|
Other Working Capital Changes (Quarter)
|
| -449.00M | 242.00M | 73.00M | 83.00M | -630.00M | 187.00M | -129.00M | -83.00M | -271.00M | 332.00M | 192.00M | 19.00M | -13.00M | 50.00M | 66.00M | 55.00M | -186.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -4.00M | 1.00M | 1.00M | 23.00M | 72.00M | | 1.00M | | 15.00M | | | | | | | | |
|
Divestments (Quarter)
|
| -565.00M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -3415.00M | -979.00M | -21.00M | -590.00M | -1419.00M | -749.00M | -498.00M | -795.00M | -1657.00M | -419.00M | -510.00M | -848.00M | -995.00M | -280.00M | -342.00M | -466.00M | -292.00M |
|
Other financing activities (Quarter)
|
| 450.00M | -20.00M | -20.00M | -76.00M | -37.00M | -71.00M | -98.00M | -55.00M | -428.00M | -581.00M | -60.00M | -48.00M | -13.00M | -5.00M | | -50.00M | -45.00M |
|
Cash from Financing Activities (Quarter)
|
| 247.00M | 65.00M | 7.00M | 730.00M | 1,162.00M | 303.00M | 534.00M | 370.00M | 1,391.00M | 319.00M | -1139.00M | -176.00M | 929.00M | -1422.00M | 161.00M | -373.00M | -386.00M |
|
Dividends Paid - Common (Quarter)
|
| 4.00M | 1.00M | 414.00M | 1.00M | 7.00M | 1.00M | 528.00M | 2.00M | 7.00M | 1.00M | 593.00M | 6.00M | 7.00M | 1.00M | 320.00M | 1.00M | 11.00M |
|
Exchange Rate Effect (Quarter)
|
| -74.00M | 17.00M | -192.00M | -182.00M | 129.00M | 23.00M | 23.00M | -47.00M | 111.00M | -92.00M | -42.00M | 36.00M | -210.00M | 72.00M | 158.00M | -11.00M | 6.00M |
|
Change in Cash (Quarter)
|
| -1052.00M | -1784.00M | -477.00M | 230.00M | 1,315.00M | -1124.00M | -80.00M | -240.00M | 1,360.00M | -1086.00M | -1312.00M | -197.00M | 1,416.00M | -1468.00M | 749.00M | -191.00M | 273.00M |
|
Free Cash Flow (Quarter)
|
| 2,190.00M | -887.00M | -271.00M | 272.00M | 1,443.00M | -701.00M | -139.00M | 232.00M | 1,515.00M | -894.00M | 379.00M | 791.00M | 1,692.00M | 162.00M | 772.00M | 659.00M | 945.00M |
|
Net Cash Flow (Quarter)
|
| -978.00M | -1801.00M | -285.00M | 412.00M | 1,186.00M | -1147.00M | -103.00M | -193.00M | 1,249.00M | -994.00M | -1270.00M | -233.00M | 1,626.00M | -1540.00M | 591.00M | -180.00M | 267.00M |