|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13B | -9.79B | -1.68B | 10.78B | 26.16B | 0.06B | -0.10B | 14.35B | 5.35B | -0.39B | -0.60B | 11.04B | 7.40B | -1.20B | -0.45B | 8.96B | 5.97B | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.54B | 12.55B | 13.02B | 16.14B | 16.89B | 16.19B | 16.46B | 15.96B | 15.89B | | 15.18B | | 15.49B | | 13.26B | | 11.96B | 11.98B | 11.88B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.02B | 0.24B | -0.28B | | 12.54B | 22.40B | -2.40B | | 12.33B | 1.54B | | -1.47B | 0.12B | 13.16B | 1.91B | | 12.21B | 9.44B | 6.06B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.34B | 175.33B | 179.53B | | 274.04B | 192.60B | 9.75B | | 8.29B | 188.36B | 188.30B | | 8.19B | 180.17B | 180.67B | | 177.82B | 175.32B | 10.87B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54B | -0.86B | | | 0.48B | 2.90B | | | -3.15B | 4.09B | | | 2.71B | 0.13B | | | 0.35B | 0.74B | -6.69B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69B | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.46B | -1.74B | | | -3.44B | -4.37B | | | -3.19B | -3.60B | | | -3.03B | -2.91B | | | -2.67B | -2.64B | -2.30B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.65B | -6.24B | | | -5.27B | -6.42B | | | -5.26B | -6.96B | | | -4.69B | -6.49B | | | -4.56B | -5.25B | -3.76B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80B | 2.58B | | | -5.05B | -6.92B | | | -4.83B | -5.66B | | | -3.86B | -4.43B | | | -2.26B | -5.19B | -3.14B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.15B | | | 0.04B | 0.07B | | | 0.01B | 0.02B | | | 0.01B | 0.01B | | | 0.00B | 0.01B | 0.04B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.93B | -11.76B | | | -9.71B | -12.08B | | | -9.15B | -11.70B | | | -7.45B | -10.89B | | | -9.47B | -7.05B | -9.82B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32B | -0.09B | | | -0.77B | 0.86B | | | -0.42B | 0.53B | | | 0.73B | -0.98B | | | -0.11B | -0.04B | -0.20B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97B | -1.10B | | | -2.99B | 4.27B | | | -2.06B | -4.26B | | | 4.11B | -3.14B | | | 0.37B | -2.84B | -7.10B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.08B | -7.85B | | | -1.17B | -2.22B | | | -3.37B | -4.05B | | | -1.32B | -2.66B | | | -2.80B | -2.42B | -2.79B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.67B | 6.48B | -0.28B | | 17.81B | 28.82B | -2.40B | | 17.59B | 8.50B | | -1.47B | 4.80B | 19.65B | 1.91B | | 16.76B | 14.69B | 9.82B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10B | -11.52B | -0.28B | | 2.83B | 10.33B | -2.40B | | 3.19B | -10.16B | | -1.47B | -7.34B | 2.27B | 1.91B | | 2.73B | 2.39B | -3.76B |