|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56B | | 16.16B | | 18.24B | 0.49B | 0.20B | | | 10.96B | 1.90B | | | 4.33B | 1.82B | 7.24B | -4.86B | 12.58B | 1.69B | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99B | | | 5.58B | 5.83B | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.30B | -3.68B | -0.19B | -0.33B | -0.09B | -0.02B | -0.04B | -0.05B | 0.07B | -0.22B | -0.01B | -0.14B | 0.15B | -0.15B | 0.13B | -0.13B | -1.07B | -2.12B | -0.06B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.32B | 0.07B | 0.08B | 0.19B | 0.22B | 0.40B | 0.24B | 0.20B | 0.19B | 0.24B | 0.55B | 0.27B | 0.15B | 0.65B | 0.03B | 0.21B | 0.05B | 0.09B | 0.00B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56B | -1.45B | -2.97B | -7.42B | -4.24B | -4.16B | 10.39B | -0.65B | 4.84B | 0.22B | 2.68B | -2.75B | -0.26B | 2.67B | 2.41B | -2.66B | -0.39B | -0.03B | 1.27B | -11.18B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.08B | -2.86B | -6.80B | -10.01B | -4.07B | -0.10B | 5.18B | 5.94B | 8.29B | -1.13B | -0.70B | -0.20B | 1.97B | 4.06B | 0.75B | -2.61B | 3.63B | 0.57B | 0.65B | -10.40B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50B | -0.54B | -0.86B | -4.91B | -6.83B | 0.48B | 2.90B | 4.22B | 1.17B | -3.15B | 4.09B | -0.61B | -0.95B | 2.71B | 0.13B | 0.85B | -0.03B | 0.35B | 0.74B | -6.69B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02B | 1.95B | 4.69B | 7.50B | 6.66B | -4.54B | 2.31B | -10.81B | -4.57B | 4.50B | -0.69B | -1.95B | -1.27B | -4.10B | 1.52B | -0.91B | -3.99B | -0.95B | -0.11B | 5.91B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.11B | -0.03B | 0.25B | 0.12B | -0.09B | 0.14B | 0.01B | 0.01B | 0.00B | -0.07B | -0.06B | -0.33B | 0.12B | -0.06B | -0.10B | -0.02B | -0.06B | -0.16B | -0.08B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.62B | 16.02B | 8.17B | 14.81B | 18.66B | 12.54B | 22.40B | 14.16B | 15.13B | 12.33B | 12.57B | 13.33B | 13.51B | 14.68B | 13.16B | 9.28B | 11.94B | 12.21B | 9.44B | 6.06B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.22B | 6.36B | 6.45B | 6.29B | -0.35B | 6.12B | 6.46B | 6.29B | 7.87B | 5.91B | 11.22B | 5.88B | 7.55B | 5.92B | 7.52B | 5.44B | 6.67B | 6.61B | 6.58B | 5.74B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.23B | -4.65B | -6.24B | -4.24B | -6.68B | -5.27B | -6.42B | 74.67B | 70.67B | -5.65B | -7.11B | -4.49B | -4.72B | -4.95B | -6.92B | 61.19B | -5.82B | -4.91B | -6.01B | -4.20B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16B | 1.12B | 8.84B | 0.56B | 0.78B | 0.04B | 0.05B | 1.48B | 0.36B | 0.18B | 0.54B | 0.32B | 0.71B | 0.09B | 0.49B | 0.56B | -0.06B | 0.75B | -0.10B | 0.27B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.17B | 0.14B | 0.14B | 0.05B | 0.20B | 0.12B | 0.26B | 0.10B | 0.07B | 0.05B | 0.13B | 0.06B | 0.09B | 0.30B | 0.03B | 0.00B | 1.02B | 0.15B | 0.04B |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56B | 0.89B | -1.24B | 1.88B | 1.71B | 1.26B | -1.85B | -0.33B | 0.95B | -0.15B | -1.02B | 0.51B | 2.03B | -0.14B | -0.86B | 0.57B | 0.68B | 0.07B | -1.11B | 1.43B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | -0.04B | -0.04B | -0.05B | -0.06B | -0.05B | -0.04B | -0.01B | -0.57B | -0.05B | -0.13B | -0.07B | -0.08B | -0.09B | -0.05B | -0.09B | -0.03B | -0.01B | -0.03B | -0.01B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.55B | -7.93B | -11.76B | -9.02B | -11.15B | -9.71B | -12.08B | -8.38B | -9.00B | -9.15B | -11.70B | -8.25B | -11.85B | -7.45B | -10.89B | -9.18B | -10.11B | -9.47B | -7.05B | -9.82B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.94B | -0.09B | 0.26B | -0.69B | -3.46B | 2.85B | 0.29B | -0.09B | -0.42B | 0.53B | -0.38B | 0.70B | 0.73B | -4.90B | 0.35B | 4.13B | -0.11B | -0.04B | -0.82B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.12B | 3.97B | -1.10B | 1.39B | 0.61B | -2.99B | 4.27B | 1.83B | 3.02B | -2.06B | -4.26B | 1.18B | -1.80B | 4.11B | -3.14B | -3.51B | -2.92B | 0.37B | -2.84B | -7.10B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.90B | -4.08B | -7.85B | -2.54B | -2.53B | -1.17B | -2.22B | -1.45B | -1.77B | -3.37B | -4.05B | -1.53B | -4.15B | -1.32B | -2.66B | -2.51B | -4.08B | -2.80B | -2.42B | -2.79B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.85B | | 14.41B | | | 17.81B | 28.82B | -60.51B | | | 19.69B | 17.82B | 18.23B | 19.63B | 20.09B | | | | 15.45B | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.10B | -3.59B | 5.80B | 7.50B | 2.83B | 10.33B | 5.77B | | | 0.87B | | 1.66B | 7.23B | 2.27B | | | | 2.39B | -3.76B |