|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93B | -0.59B | -0.49B | -0.16B | -0.33B | | -0.42B | -2.39B | | -0.39B | -2.69B | | -1.02B | -1.14B | 2.27B | -3.54B | -0.46B | -0.90B | 1.93B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.07B | 88.55B | 87.73B | | | 92.70B | 88.83B | 83.81B | 86.96B | 89.72B | | 87.76B | 87.99B | 84.96B | 87.95B | 82.77B | 83.37B | 83.07B | 83.03B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76B | 0.75B | -0.24B | 0.10B | -0.56B | | 0.13B | 0.80B | | -0.37B | -0.50B | | -0.48B | -0.05B | 0.16B | 0.00B | -1.01B | -0.31B | 0.69B | 0.40B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | -1.33B | 0.93B | 0.50B | -0.33B | | 0.64B | 0.48B | | 0.98B | -0.63B | | 0.88B | 0.73B | -0.10B | -1.06B | 1.29B | -0.16B | -0.76B | -0.65B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | -0.19B | -1.63B | -1.65B | 0.03B | | -0.18B | -0.87B | | 0.21B | -0.53B | | -0.70B | -0.14B | 0.64B | -0.32B | 0.54B | -0.37B | 0.81B | -0.42B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.21B | -0.62B | -0.58B | 1.35B | | -1.15B | -0.90B | | -1.25B | -0.40B | | -1.06B | 0.77B | -0.65B | 1.71B | -1.55B | 0.87B | -0.34B | 1.13B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | 0.30B | -0.81B | -0.53B | 0.00B | | -0.60B | -0.30B | | -0.41B | 0.04B | | -0.56B | 0.28B | -0.14B | 0.91B | -0.59B | -0.07B | -0.02B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80B | -4.67B | -3.18B | -1.71B | -4.38B | | -4.97B | -13.36B | | -3.60B | -10.43B | | -2.61B | -4.79B | -4.27B | -5.83B | -4.79B | -4.61B | -4.14B | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10B | 2.33B | 0.07B | -2.91B | 5.72B | | 4.78B | 12.59B | | 1.43B | 2.95B | | -0.52B | 1.01B | 0.56B | 0.91B | 0.59B | 1.90B | 2.03B | 2.92B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.70B | 1.38B | 1.33B | 1.32B | | 1.25B | 3.95B | | 1.36B | 4.22B | | 1.21B | 1.20B | 1.19B | 6.98B | 1.23B | 2.04B | 1.15B | 6.34B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82B | 5.15B | -0.73B | -0.40B | -0.51B | | -0.75B | -2.84B | | -0.51B | -1.60B | | -0.89B | -0.56B | -0.69B | 5.49B | -0.89B | -0.72B | -0.98B | 6.36B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.02B | 0.04B | 0.02B | 0.08B | | 0.03B | 0.11B | | 0.01B | 0.04B | | 0.00B | 0.01B | 0.00B | 0.06B | 0.02B | 0.07B | 0.03B | 0.09B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52B | -0.63B | -0.37B | -0.39B | -0.40B | | -0.30B | -0.89B | | -0.31B | -1.14B | | -0.44B | -0.50B | -0.58B | -0.69B | -0.50B | -0.40B | -0.41B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45B | -1.26B | -1.18B | 0.47B | -1.36B | | -2.15B | -4.30B | | -0.92B | -3.79B | | -1.24B | -2.19B | -0.77B | -2.00B | -1.45B | -1.00B | -1.16B | -2.02B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.02B | -0.01B | | -0.06B | -0.04B | | -0.12B | -0.29B | | 0.04B | 0.05B | -0.02B | -0.03B | 0.38B | -0.01B | -0.36B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41B | -3.45B | -1.29B | 3.60B | -4.22B | | -4.71B | -9.69B | | -0.11B | 3.52B | | 0.53B | 1.58B | 0.53B | -0.78B | -2.25B | 2.88B | -0.82B | -0.06B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | 2.10B | -0.10B | -0.28B | -0.03B | | -0.06B | -0.30B | | -0.15B | -0.34B | | -0.15B | -0.16B | -0.02B | 0.77B | -0.18B | -0.17B | -0.03B | 0.86B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35B | 1.30B | 0.07B | 0.07B | 1.60B | | 1.74B | 2.54B | | 1.65B | 2.94B | | 3.14B | -6.03B | 3.29B | -0.97B | -0.45B | 0.89B | 1.18B | 0.61B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88B | -1.09B | -2.33B | -0.85B | 0.63B | | -0.35B | -0.59B | | 2.05B | 3.79B | | 0.15B | -2.38B | 2.23B | -2.83B | -3.56B | 4.51B | 1.39B | 1.44B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |