|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77B | 2.34B | 2.88B | 1.24B | 1.38B | 0.38B | 0.64B | 0.06B | 0.74B | -0.68B | -0.60B | 0.57B | -0.13B | 0.38B | 0.95B | 0.19B | 0.15B | 0.62B | 0.50B | 0.28B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23B | | | | 6.25B | | | | 7.67B | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.20B | -0.56B | -0.01B | -0.01B | -0.04B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | 0.16B | -12.41B | | | 3.11B | -5.08B | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65B | -1.14B | -0.16B | 0.33B | -0.68B | 0.55B | 0.95B | 0.22B | -0.60B | 0.00B | -0.32B | -0.27B | 0.17B | -0.18B | -0.02B | -0.05B | 0.78B | 0.17B | 0.14B | -0.23B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.27B | 0.11B | -0.69B | -0.22B | -0.02B | -0.09B | 0.08B | -0.12B | 0.16B | -0.04B | -0.01B | 0.28B | 0.20B | 0.02B | -0.05B | -0.20B | 0.39B | -0.04B | -0.13B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63B | 0.59B | 1.14B | 0.69B | -0.01B | 1.03B | 1.03B | 0.64B | 0.13B | 1.02B | 0.72B | 0.48B | 0.66B | 0.30B | 0.47B | 0.21B | 1.04B | 0.54B | 0.53B | 0.22B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41B | 7.74B | 8.61B | 9.03B | 9.05B | 8.78B | 8.84B | 9.10B | 8.84B | 12.76B | 12.03B | 12.54B | 11.84B | 11.74B | 11.08B | 11.06B | 10.35B | 9.82B | 9.80B | 9.94B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.17B | 0.19B | 0.17B | 0.20B | 0.18B | 0.19B | 0.18B | 0.20B | 0.20B | 0.21B | 0.18B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16B | -0.40B | -0.52B | -0.12B | -0.16B | -0.14B | -0.16B | -0.20B | -0.20B | -0.78B | 1.46B | -0.45B | -0.41B | -0.45B | 1.86B | -0.52B | -0.81B | -0.71B | 2.50B | -0.41B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 762.17B | 364.02B | | 501.87B | 764.44B | 748.46B | | 447.21B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | | | | | 1.64B | | | | 0.71B | 0.00B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | -0.28B | | -0.77B | -0.69B | 0.17B | -0.33B | 0.13B | 0.00B | 0.33B | -0.16B | 0.30B | 0.24B | 0.32B | -0.02B | -0.05B | 0.09B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | -0.31B | -1.04B | -0.04B | -0.41B | -0.27B | -0.60B | -0.89B | -0.04B | -1.03B | -1.47B | -0.45B | -0.08B | -1.13B | -1.38B | -0.27B | -0.49B | -0.73B | -0.49B | -0.50B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 403.00 | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | 5.92B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55B | -0.67B | -0.85B | -0.14B | -0.63B | -0.01B | -0.24B | -0.16B | -0.37B | 0.00B | -0.77B | -0.05B | -0.56B | 0.18B | -0.49B | 0.17B | -0.52B | -0.33B | 0.19B | 0.35B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -0.04B | -0.00B | -0.02B | 0.00B | -0.04B | 0.00B | -0.03B | -0.03B | -0.07B | -0.10B | -0.02B | 0.02B | -0.20B | 0.21B | -0.17B | -0.01B | 0.01B | -0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.20B | 0.33B | 0.51B | -1.05B | 0.75B | 0.19B | -0.42B | -0.29B | 0.92B | 0.04B | -0.02B | 0.02B | -0.12B | 0.17B | 0.10B | 0.03B | -0.52B | 0.23B | 0.06B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.99B | 1.66B | 0.82B | 0.16B | 1.17B | 1.19B | 0.84B | 0.33B | 1.80B | -0.74B | 0.92B | 1.07B | 0.75B | -1.39B | 0.72B | 1.85B | 1.25B | -1.97B | 0.62B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.39B | -0.76B | 0.51B | -1.05B | 0.75B | 0.19B | -0.42B | -0.29B | -0.01B | -1.52B | -0.02B | 0.02B | -0.65B | -1.39B | 0.10B | 0.03B | -0.52B | 0.23B | 0.06B |