|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67B | 3.54B | 3.27B | 2.51B | 2.29B | 0.50B | 0.30B | | 0.98B | 0.85B | -1.30B | 0.46B | 0.65B | 0.65B | -1.17B | 0.47B | 0.37B | 0.47B | -0.58B | 0.66B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | | | | | 0.62B | | | 0.66B | 0.59B | | | 0.00B | | | | 0.00B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | 0.05B | | | 0.01B | 0.03B | | | 0.00B | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.27B | 0.10B | -0.82B | 0.03B | | | | -0.07B | 0.13B | -1.11B | -0.13B | 0.29B | -0.26B | | -0.00B | -0.71B | 0.52B | | -0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 0.03B | 0.02B | | | 0.03B | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11B | | | | | 1.89B | | | 0.90B | 1.72B | | | 0.81B | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.94B | | | | | -0.25B | | | -1.00B | 0.77B | | | -0.03B | | | | -0.02B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20B | | 12.86B | | | | 11.40B | | | | 10.49B | | | | 10.16B | | | | 9.42B | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70B | 4.51B | 4.67B | | | | 4.07B | | 4.35B | 4.03B | 0.03B | 4.05B | 4.17B | 4.16B | 4.42B | 3.93B | 3.76B | 3.78B | 3.53B | 3.41B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63B | 1.51B | 2.42B | 0.41B | 0.05B | | 0.05B | 0.01B | 2.06B | 1.91B | 2.08B | 2.49B | 2.26B | 2.18B | 2.49B | 2.34B | 2.31B | 2.15B | 2.36B | 2.41B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46B | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | | 0.86B | | | | 0.98B | 0.00B | | | 1.02B | | | | 1.10B | | | | 0.63B | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | 1.82B | | | 0.21B | 2.04B | | | -0.02B | | | | 0.01B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.84B | -7.79B | -28.11B | -5.57B | -0.05B | -0.05B | -5.09B | | -0.07B | -0.06B | -0.09B | 0.90B | 0.85B | | | 0.81B | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | | | 0.09B | | | 0.09B | 0.08B | | | 0.00B | | | | 0.00B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76B | -0.59B | 4.20B | -0.69B | -0.76B | -0.71B | 5.64B | | -1.23B | -1.20B | 8.56B | -1.39B | -1.43B | -1.39B | 9.59B | -0.00B | -2.05B | -0.86B | 6.73B | -0.00B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.00B | 0.01B | -0.00B | 0.08B | 0.01B | -0.00B | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | 0.14B | 0.02B | 0.18B | 0.26B | 0.01B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | -0.10B | -0.16B | -0.11B | -0.09B | -0.09B | -0.09B | | -0.07B | -0.06B | -0.16B | -0.06B | -0.06B | -0.07B | -0.16B | -0.10B | -0.11B | -0.06B | -0.13B | -0.08B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11B | 8.04B | -23.13B | 21.67B | 10.83B | 11.92B | -40.99B | | 3.35B | 2.95B | -27.24B | 3.61B | 3.58B | 3.56B | -10.45B | 0.50B | 5.22B | 3.53B | -9.08B | 0.13B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | -1.59B | -1.30B | -0.79B | -0.70B | -1.87B | 0.09B | | -1.65B | -0.80B | -0.62B | -1.12B | -1.31B | 0.41B | -1.26B | 0.02B | -3.28B | 0.04B | -1.50B | 0.11B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.00B | -0.01B | 0.01B | -0.03B | -0.02B | 0.10B | | 0.04B | 0.01B | 0.00B | 0.05B | 0.01B | 0.02B | 0.05B | -0.63B | 0.74B | -0.24B | 0.31B | -0.53B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.67B | 1.42B | -1.35B | 2.05B | -0.06B | 0.96B | -1.74B | | -0.66B | -0.26B | -1.12B | 1.01B | 0.09B | -1.58B | -1.17B | 0.00B | 1.78B | -0.12B | 0.05B | 0.00B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56B | -0.26B | 1.90B | -0.00B | -0.60B | -0.23B | 1.68B | | -0.32B | -0.15B | 1.09B | -0.00B | -0.34B | -0.14B | 1.08B | -0.00B | -0.34B | -0.18B | 1.13B | -0.00B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.18B | -0.02B | 0.16B | 0.13B | 0.39B | -0.27B | | -0.05B | 0.03B | -0.05B | 0.05B | 0.23B | -0.17B | 0.13B | 0.00B | -0.43B | 0.21B | 0.04B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47B | 1.26B | -0.60B | 1.29B | -0.45B | 1.29B | 0.41B | | -0.50B | 0.61B | -0.36B | 0.15B | 0.85B | -0.23B | -0.69B | 0.01B | 0.17B | 0.12B | -0.09B | 0.12B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76B | 0.59B | -4.20B | 0.70B | 0.76B | 0.71B | -5.64B | | 3.05B | 1.20B | -8.56B | 1.60B | 3.47B | 1.39B | -9.59B | -0.01B | 2.05B | 0.86B | -6.73B | 0.02B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95B | -0.17B | -2.65B | 1.27B | -0.77B | -0.91B | -1.65B | | -0.49B | -1.06B | -1.74B | 0.10B | 0.82B | -1.17B | -2.43B | 0.01B | -1.50B | -0.08B | -1.45B | 0.12B |