|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 0.58B | 2.13B | 0.53B | 0.29B | 11.88B | 0.73B | 2.65B | 2.79B | 2.59B | 5.77B | 2.07B | 2.13B | 0.08B | 4.33B | 3.08B | 2.84B | 3.74B | 2.74B | 3.30B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.45B | | | 0.00B | 0.06B | 1.64B | 2.80B | 3.97B | 1.22B | 1.40B | 2.80B | 8.41B | 1.44B | 2.80B | 3.00B | 3.03B | 1.54B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.06B | | | -0.07B | -0.07B | | | -0.07B | -0.02B | | | -0.06B | -0.03B | | | -0.05B | -0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09B | | 1.26B | | -0.23B | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.43B | | | 0.55B | 0.34B | | | 0.64B | 0.35B | | | 0.60B | 0.42B | | | 0.30B | 0.41B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90B | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 3.53B | 2.19B | 3.41B | | | 2.87B | 0.35B | | | 2.37B | 1.43B | | | 3.56B | 1.64B | | | 1.98B | 1.82B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15B | 1.89B | 6.87B | 14.43B | 1.23B | 12.80B | 18.32B | 1.98B | 2.18B | 1.94B | 6.59B | 3.28B | 1.65B | 0.08B | 3.79B | 2.23B | 2.20B | 2.89B | 8.37B | 2.48B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | -0.38B | -1.28B | -0.26B | | -0.32B | 3.23B | -0.28B | -0.37B | -0.38B | -1.63B | -0.31B | -0.38B | -0.40B | -0.70B | -0.26B | -0.34B | -0.42B | -0.76B | -0.30B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.03B | 0.13B | 0.01B | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.01B | 0.01B | 0.02B | 0.04B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | -1.39B | -2.30B | -0.51B | | -0.24B | -1.31B | -0.36B | -0.30B | -0.25B | -1.28B | -0.40B | -0.18B | -0.70B | -2.03B | -0.30B | -0.50B | -0.77B | -0.60B | -0.30B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | | | | -1.74B | -0.91B | | | -0.96B | -1.01B | | | -0.05B | -1.89B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.00B | | | -0.01B | -0.01B | | | 0.07B | -0.00B | | | -0.01B | -0.00B | | | 0.00B | 0.33B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | -0.15B | -0.25B | | -0.00B | 0.22B | -0.35B | -0.00B | -0.00B | -0.01B | -0.39B | -0.01B | -0.01B | -0.01B | -0.43B | -0.00B | -0.01B | -0.01B | -0.51B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | -4.82B | | | -4.85B | -0.50B | | | -1.70B | -0.19B | | | 0.80B | -1.44B | | | -1.24B | -1.98B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.12B | | | 0.01B | 0.15B | | | 0.01B | 0.05B | 0.00B | 0.01B | 0.01B | -0.04B | | | -0.03B | 0.16B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.31B | 10.70B | | | 4.09B | -0.39B | | | -0.36B | -1.34B | | | -3.39B | 1.08B | | | -1.14B | 0.37B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.16B | -0.32B | -1.28B | | -0.25B | 6.04B | -0.67B | -0.17B | -0.07B | -0.10B | -0.72B | -0.14B | -0.10B | -0.16B | -0.77B | -0.16B | -0.13B | -0.52B | -0.87B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.02B | | | 0.10B | -0.04B | | | -0.11B | -0.02B | | | -0.03B | -0.01B | | | -0.05B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.74B | 9.29B | | | 4.14B | -0.82B | | | -0.37B | -0.32B | | | 0.47B | 1.08B | | | | -0.07B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 3.92B | 3.47B | 3.67B | | 0.32B | -0.36B | 0.63B | 0.37B | 0.38B | 4.00B | 1.74B | 0.38B | 0.40B | 4.26B | 1.90B | 0.34B | 0.42B | 2.74B | 2.12B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81B | 3.53B | 6.18B | 9.29B | | | 2.11B | -0.53B | | | 0.31B | -0.11B | | | 0.97B | 1.28B | | | -0.40B | 0.21B |