|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.94B | 20.28B | 7.95B | 13.21B | 16.35B | 42.24B | 11.28B | 10.97B | 8.44B | 7.75B | | 8.87B | -8.94B | 21.70B | -13.03B | 9.15B | | 8.25B | | 9.34B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | | 2.01B | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68B | 0.89B | 0.06B | 1.96B | 6.89B | 6.56B | 6.75B | 8.38B | 11.10B | 10.17B | 10.67B | 10.14B | | | 2.45B | 5.58B | | 9.92B | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.83B | -1.19B | -1.57B | -3.53B | -3.70B | -11.52B | -4.28B | -2.02B | -1.36B | -2.37B | -2.62B | -4.59B | -5.03B | -6.26B | -1.67B | -2.85B | -3.84B | 3.47B | -1.80B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -3.10B | 0.27B | -0.00B | -0.17B | -0.42B | -0.89B | 0.00B | 0.40B | -0.08B | -2.20B | -0.01B | 0.04B | 0.05B | -1.58B | 0.05B | -0.19B | 0.28B | 1.00B | -0.42B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | -0.16B | 1.20B | -0.32B | 2.19B | 1.69B | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | -0.75B | -0.59B | 0.64B | 5.05B | 4.07B | -0.37B | 4.62B | 4.37B | 5.09B | 6.00B | 0.59B | 4.41B | 4.38B | 3.57B | 3.07B | 3.38B | -0.49B | | -0.24B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78B | -1.87B | -2.27B | 12.49B | 5.31B | 3.89B | 16.77B | 3.60B | -2.58B | -2.26B | -1.97B | 2.15B | 0.03B | -2.21B | 0.79B | 3.11B | -1.65B | -2.65B | 1.59B | 3.11B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.82B | 10.53B | 9.20B | 10.31B | 14.50B | 12.06B | 12.85B | 10.35B | 9.64B | 11.55B | 11.67B | 9.39B | 9.07B | 28.20B | 8.20B | 8.50B | 16.21B | 26.69B | -15.99B | 8.40B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.58B | -2.96B | -0.26B | -2.14B | 148.91B | -4.41B | -3.46B | -2.56B | -3.16B | -9.31B | -15.94B | -3.27B | 31.23B | -3.60B | -7.20B | -3.11B | 32.11B | 6.03B | 25.42B | -3.49B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49B | -1.50B | -1.69B | -2.38B | -1.70B | -1.95B | -9.58B | -2.42B | -2.91B | -3.19B | -3.59B | -2.84B | -2.93B | -4.44B | -4.43B | -3.96B | -4.08B | -4.89B | 32.45B | -4.51B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 2.40B | 1.88B | 1.75B | 1.62B | 0.54B | 0.93B | 1.85B | 1.61B | 0.10B | 0.04B | 0.57B | 0.19B | 0.71B | 0.07B | 0.46B | 0.50B | 0.59B | -0.97B | 0.25B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99B | 3.95B | 0.56B | -0.99B | 3.62B | -0.72B | -0.43B | -1.10B | -0.80B | -2.83B | -3.23B | -3.32B | -5.17B | -9.59B | -3.27B | -1.77B | -4.38B | -9.31B | -0.06B | -3.59B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | -0.01B | 0.08B | -0.10B | 0.06B | 0.02B | -0.07B | 0.03B | -0.05B | 0.10B | 0.09B | 0.03B | -0.12B | 0.02B | 0.04B | 0.16B | 0.05B | -0.25B | -0.14B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.34B | -12.98B | -9.89B | -3.15B | -18.10B | -44.41B | -51.45B | -6.97B | -8.81B | -7.05B | -7.87B | -7.17B | -17.26B | -22.08B | -9.65B | -5.43B | -8.29B | -11.84B | 8.49B | -4.76B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | -0.03B | -0.01B | -0.05B | -0.01B | -0.08B | -0.05B | | -0.05B | -0.00B | -0.06B | -0.07B | -0.07B | -0.07B | -0.03B | -0.03B | -0.04B | 0.06B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | -0.39B | -0.31B | 0.58B | -0.96B | -0.48B | -0.32B | 0.02B | 0.02B | 0.08B | 0.05B | -0.07B | 0.69B | 0.91B | -0.70B | 0.12B | -0.37B | -0.50B | 0.75B | 0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14B | 1.10B | -0.45B | 6.75B | -0.94B | -11.92B | 3.62B | 2.29B | 0.06B | 1.76B | 0.62B | -1.18B | -3.42B | -2.57B | -7.12B | 1.42B | 3.17B | 5.03B | -6.81B | 0.10B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.60B | | | -2.70B | -0.97B | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.31B | 12.03B | 10.88B | 12.68B | 16.19B | 14.01B | 22.43B | 12.77B | 12.55B | 14.74B | | 12.24B | 12.01B | 28.20B | 5.83B | 8.42B | 16.21B | 26.69B | -15.99B | 8.36B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.51B | 1.50B | -0.14B | 6.17B | 0.02B | -33.06B | -39.04B | 2.27B | 0.04B | 1.68B | | -1.12B | -13.36B | -3.48B | -57.39B | 1.31B | 3.54B | 5.53B | -7.56B | 0.04B |