|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25B | 6.60B | 5.46B | 5.36B | 5.66B | 1.80B | 0.28B | 1.52B | 2.37B | 1.50B | -3.89B | 1.37B | 1.06B | 0.93B | 0.70B | 1.16B | 2.40B | 0.61B | -0.21B | 0.89B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | -0.59B | -0.71B | -0.65B | 0.67B | -0.63B | -0.64B | 0.63B | -0.68B | -0.66B | 0.70B | 0.64B | 0.64B | -0.65B | -0.71B | -0.66B | -0.70B | -0.74B | -0.86B | -0.75B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | 0.06B | 0.05B | -0.14B | 0.07B | -0.02B | -0.13B | -0.09B | 0.09B | -0.01B | -0.58B | 0.12B | -0.10B | -0.15B | 0.39B | 0.01B | -0.15B | 0.06B | 0.32B | 0.00B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90B | -2.90B | 0.02B | -2.05B | -1.01B | -0.58B | 2.41B | -0.78B | 0.18B | -0.27B | 2.47B | -1.72B | 0.08B | 0.13B | 1.60B | -1.71B | 0.22B | -0.42B | 2.38B | -1.52B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.59B | -0.19B | 5.14B | 6.35B | 5.93B | 4.68B | 1.08B | -1.05B | 4.77B | 0.16B | 0.88B | 4.40B | 0.02B | 4.24B | 0.54B | -1.34B | 0.25B | -0.20B | 1.97B | -1.29B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.29B | -3.17B | 19.86B | 22.17B | 23.30B | 0.92B | 1.67B | 19.82B | 20.04B | 18.85B | 0.33B | 18.37B | 0.07B | 18.47B | 0.63B | 16.88B | 19.13B | 18.92B | 0.48B | 18.70B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.08B | 14.11B | 15.09B | 16.20B | 16.74B | 13.38B | 13.53B | 13.31B | 13.45B | 12.31B | 13.61B | 12.67B | 12.49B | 13.16B | 12.92B | 11.88B | 12.74B | 12.11B | 13.01B | 12.29B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.62B | -0.08B | -0.11B | -0.47B | 0.58B | -0.32B | 0.36B | -0.20B | 0.22B | -0.04B | 0.37B | -0.07B | 0.23B | 0.14B | -0.01B | 0.43B | 0.22B | 0.08B | 0.36B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31B | 2.44B | 4.15B | 2.03B | 2.55B | 1.98B | 3.63B | 0.95B | 2.09B | 1.28B | 3.33B | -0.10B | 1.07B | 1.41B | 2.47B | -0.35B | 1.42B | 0.75B | 3.00B | -0.01B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62B | -0.59B | -0.71B | -0.65B | 0.67B | -0.63B | 1.66B | 0.63B | 0.68B | 0.66B | 0.81B | 0.64B | 0.64B | -0.65B | -0.71B | -0.66B | -0.70B | -0.74B | -0.86B | -0.75B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | 1.18B | -0.09B | -0.08B | -0.89B | -0.02B | -0.03B | -1.93B | 0.04B | 0.19B | 0.46B | 0.27B | -0.06B | -0.81B | 0.01B | -0.06B | 0.12B | -0.27B | -0.00B | -0.05B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.51B | -1.24B | -0.61B | -1.54B | -0.80B | -1.53B | -2.87B | -1.01B | -0.98B | -0.99B | -0.96B | -1.04B | -1.86B | -1.12B | -1.03B | -0.76B | -1.51B | -1.25B | -1.32B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78B | -2.74B | -2.99B | -0.18B | -1.65B | -0.22B | 1.58B | -1.35B | -1.49B | 0.10B | -0.93B | -1.06B | 0.51B | -0.53B | 0.40B | 0.02B | -0.81B | 1.02B | -2.00B | 0.22B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.01B | 0.01B | 0.00B | -0.37B | -0.45B | 0.66B | 0.15B | 0.06B | -0.09B | 0.13B | -0.19B | -0.08B | 0.15B | -0.35B | 0.20B | 0.30B | 0.01B | -0.02B | 0.01B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29B | 0.20B | -0.06B | 1.25B | -1.00B | 0.51B | 4.33B | -3.12B | -0.42B | 0.32B | 1.54B | -2.31B | 0.46B | -0.84B | 1.40B | -1.16B | 0.11B | 0.30B | -0.26B | -1.11B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31B | 2.44B | 4.15B | 2.03B | 2.55B | 1.98B | 3.63B | 0.95B | 2.09B | 1.28B | 3.33B | -0.10B | 1.07B | 1.41B | 2.47B | -0.35B | 1.42B | 0.75B | 3.00B | -0.01B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35B | 0.21B | -0.07B | 1.24B | -0.64B | 0.96B | 3.68B | -3.27B | -0.42B | 0.41B | 1.41B | -2.12B | 0.55B | -0.99B | 1.75B | -1.36B | -0.16B | 0.27B | -0.25B | -1.11B |