|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71B | 3.52B | 2.97B | 3.19B | 2.63B | 2.41B | 2.55B | 2.99B | | 4.72B | 3.17B | 10.85B | | 4.53B | 1.69B | 4.17B | -4.51B | 2.56B | 2.28B | 2.07B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | -0.49B | -0.16B | -0.33B | -0.82B | -0.42B | | -0.58B | | -0.39B | -1.31B | -2.60B | | -1.02B | -1.14B | -0.61B | -0.66B | -0.46B | -0.90B | -0.66B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.08B | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | -0.24B | 0.49B | -0.56B | 0.55B | 0.13B | | 0.73B | | -0.37B | 0.39B | -0.49B | | -0.48B | -0.05B | 0.16B | 0.00B | -1.01B | -0.31B | 0.69B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.93B | 0.33B | -0.33B | 0.13B | 0.64B | 6.61B | 0.29B | 8.02B | 0.98B | -0.76B | -0.61B | 8.37B | 0.88B | 0.73B | -0.10B | -1.06B | 6.65B | 6.76B | 7.50B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 0.48B | 0.50B | 0.49B | 0.83B | 1.16B | 0.56B | 0.65B | 0.65B | 1.11B | 0.75B | 0.82B | 1.06B | 0.89B | 0.48B | 0.57B | 0.71B | 0.95B | 1.01B | 1.27B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33B | 0.07B | 2.64B | 5.72B | 6.30B | 4.78B | | 9.43B | | 1.43B | 1.27B | 2.85B | | -0.52B | 1.01B | 0.56B | 0.91B | 0.59B | 1.90B | 2.03B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 1.38B | 1.42B | 1.32B | 1.32B | 1.25B | | 1.15B | | 1.36B | 1.30B | 4.08B | | 1.21B | 1.20B | 1.19B | 1.28B | 1.23B | 2.04B | 1.15B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.15B | -0.73B | -0.55B | -0.51B | 4.02B | -0.75B | | -1.74B | | -0.51B | -0.50B | -1.55B | | -0.89B | -0.56B | -0.69B | 5.49B | -0.89B | -0.72B | -0.98B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.02B | 0.08B | 0.10B | 0.03B | | 0.07B | | 0.01B | 0.02B | 0.03B | | 0.00B | 0.01B | 0.00B | 0.06B | 0.02B | 0.07B | 0.03B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | -0.02B | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26B | -1.18B | -0.89B | -1.36B | 0.05B | -2.15B | | -2.09B | | -0.92B | -1.13B | -3.66B | | -1.24B | -2.19B | -0.77B | -2.00B | -1.45B | -1.00B | -1.16B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25B | 0.09B | -0.03B | 0.01B | -0.17B | -0.06B | -0.15B | -0.12B | | 0.39B | 0.03B | 0.22B | | 0.04B | 0.05B | -0.08B | 0.03B | 0.12B | 0.25B | -0.36B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45B | -1.29B | -0.65B | -4.22B | 0.66B | -4.71B | | -11.06B | | -0.11B | 1.79B | 3.40B | | 0.53B | 1.58B | 0.53B | -0.78B | -2.25B | 2.88B | -0.82B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69B | -0.10B | -0.25B | -0.03B | 2.37B | -0.06B | | 0.04B | | -0.15B | -0.17B | -0.33B | | -0.15B | -0.16B | -0.02B | 3.13B | -0.18B | -0.17B | -0.03B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 0.27B | 0.07B | 1.60B | 0.09B | 5.02B | 1.95B | -4.05B | | 4.24B | 1.30B | 2.85B | | 3.14B | -4.62B | 1.91B | -0.97B | -1.12B | 1.38B | 1.35B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09B | -2.33B | 1.05B | 0.63B | 8.47B | -0.35B | | -5.08B | | 2.05B | 2.47B | 3.66B | | 0.15B | -2.38B | 2.23B | -2.83B | -3.56B | 4.51B | 1.39B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.83B | 0.80B | 3.19B | 6.23B | 2.28B | 5.53B | | 11.17B | | 1.94B | 1.77B | 4.40B | | 0.37B | 1.56B | 1.25B | -4.58B | 1.48B | 2.62B | 3.01B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.39B | -2.40B | 1.10B | 0.13B | 7.00B | -2.08B | | -3.71B | | 0.40B | 1.93B | 2.59B | | -1.23B | 0.40B | 0.32B | -1.87B | -3.11B | 3.79B | 0.04B |