|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | 0.84B | 0.02B | 0.66B | 1.18B | 3.10B | 0.78B | 0.51B | 0.53B | 0.02B | -2.04B | 0.41B | 0.38B | -0.18B | -1.87B | 0.07B | 0.24B | 0.88B | 1.44B | 0.90B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.71B | 0.64B | 0.59B | 0.63B | 0.66B | 0.68B | 0.71B | 0.79B | 0.80B | 0.72B | 0.58B | 0.56B | 0.59B | 0.71B | 0.72B | 0.70B | 0.75B | 0.69B | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.38B | 0.08B | 0.08B | 0.11B | 0.11B | 0.09B | 0.15B | 0.14B | 0.23B | 0.10B | 0.10B | 0.14B | 0.34B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | -0.10B | -0.03B | | | 0.51B | -1.78B | | -0.01B | | | | 0.01B | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.30B | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.03B | -0.23B | 0.51B | -0.14B | 0.61B | -0.37B | 0.04B | 0.73B | 0.48B | -0.18B | 0.44B | 0.48B | 0.50B | -0.17B | 0.63B | 0.76B | 0.77B | -0.16B | 0.82B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89B | 1.84B | -0.06B | -0.02B | 0.01B | 2.37B | 0.23B | 2.57B | 2.56B | 2.81B | 0.26B | 0.04B | 2.60B | 2.98B | -0.01B | -0.28B | 2.65B | 2.41B | -0.12B | 2.37B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.19B | 0.32B | 0.07B | 0.11B | 0.25B | -0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.16B | 0.20B | 0.16B | 0.23B | 0.26B | 0.25B | 0.09B | 0.22B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.15B | -0.26B | 0.20B | 0.18B | 0.67B | 0.16B | 0.09B | 0.07B | | -0.54B | -0.12B | -0.08B | -0.96B | -0.22B | 0.03B | 0.06B | 0.58B | 1.04B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.02B | 0.02B | -0.03B | 0.02B | 0.03B | 0.06B | 0.21B | 0.22B | 0.25B | 0.18B | 0.17B | 0.27B | 0.39B | 0.10B | 0.43B | 0.29B | 0.33B | 0.05B | 0.37B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 3.14B | 1.07B | 1.43B | 1.35B | 1.58B | 1.33B | 1.50B | 1.31B | 1.40B | 1.71B | 1.09B | 1.42B | 1.70B | 1.66B | 0.85B | 1.15B | 1.23B | 1.74B | 1.86B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.15B | 0.05B | 0.05B | 0.05B | 0.16B | 0.06B | 0.06B | 0.05B | 0.06B | -0.13B | 0.07B | 0.07B | 0.07B | -0.16B | 0.07B | 0.07B | 0.07B | -0.15B | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77B | 0.71B | 0.64B | 0.59B | 0.63B | 0.66B | 0.68B | 0.71B | 0.79B | 0.80B | 0.72B | 0.58B | 0.56B | 0.59B | 0.71B | 0.72B | 0.70B | 0.75B | 0.69B | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50B | -1.70B | -0.76B | -0.80B | -0.83B | -2.69B | -1.31B | -1.26B | -1.37B | -4.13B | 9.80B | -1.18B | -1.35B | -1.48B | 9.41B | -1.21B | -1.30B | -1.15B | 8.73B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | -1.84B | -0.71B | -0.84B | -1.04B | -1.01B | -4.02B | -1.19B | -1.26B | -1.32B | -5.33B | -1.21B | -1.46B | -1.44B | -1.40B | -1.38B | -1.26B | -1.66B | -1.22B | -0.71B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | -0.20B | -0.35B | -0.36B | -0.37B | -0.34B | -1.23B | 0.02B | 0.21B | 0.16B | -0.11B | 0.31B | -0.21B | -0.29B | -0.00B | 0.35B | 0.02B | 0.50B | -0.35B | -0.79B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | -0.02B | -0.04B | -0.07B | -0.18B | -0.11B | -0.08B | -0.11B | -0.11B | -0.21B | -0.01B | -0.02B | -0.02B | -0.02B | -0.00B | -0.07B | -0.04B | -0.03B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.03B | -0.01B | 0.18B | -0.13B | 0.17B | -0.06B | 0.24B | 0.15B | 0.13B | -0.17B | 0.19B | -0.27B | -0.16B | 0.24B | -0.18B | -0.16B | 0.03B | 0.13B | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 4.84B | 1.84B | 2.23B | 2.18B | 4.27B | 2.65B | 2.76B | 2.67B | 5.53B | -8.09B | 2.27B | 2.78B | 3.18B | -7.75B | 2.06B | 2.45B | 2.37B | -7.00B | 1.86B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | 1.10B | 0.01B | 0.22B | -0.06B | 0.24B | -3.91B | 0.33B | 0.26B | 0.24B | -3.73B | 0.19B | -0.25B | -0.04B | 0.26B | -0.18B | -0.09B | 0.06B | 0.16B | 0.37B |