|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | -0.01B | | | -0.00B | | -0.00B | | | -0.00B | | | | -0.00B | -0.23B | 0.35B | 0.40B | 0.33B | 0.32B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | -0.12B | -0.68B | -0.18B | -0.15B | -0.12B | -0.11B | -0.03B | -0.03B | 0.12B | 0.01B | 0.05B | 0.07B | 0.10B | 0.22B | 0.18B | 0.07B | 0.12B | 0.17B | -0.02B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | 0.39B | 0.05B | 0.02B | 0.28B | -0.26B | 0.49B | -0.15B | 0.41B | 0.16B | 0.16B | 0.14B | -0.09B | 0.05B | 0.51B | 0.15B | -0.04B | 0.05B | 0.20B | 0.13B |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09B | 0.96B | 0.92B | 1.47B | 0.81B | 0.84B | 0.66B | 1.07B | 0.59B | 0.62B | 0.53B | 0.65B | 0.67B | 0.55B | 0.77B | 0.54B | 0.50B | 0.46B | 0.53B | 0.58B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 1.46B | 0.96B | 1.64B | 1.83B | 1.60B | 1.17B | 1.41B | 1.56B | 1.63B | -0.05B | 1.27B | 1.45B | 0.86B | 0.95B | 0.94B | 0.95B | 1.20B | 0.64B | 1.37B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.30B | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B | 0.29B | 0.33B | 0.34B | 0.33B | 0.33B | 0.33B | 0.32B | 0.29B | 0.30B | 0.32B | 0.31B | 0.27B | 0.28B | 0.34B | 0.36B | 0.33B | 0.34B | 0.37B | 0.38B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | 0.47B | -0.62B | -0.12B | 0.18B | 0.21B | -0.08B | -0.21B | 0.76B | -0.49B | 0.40B | -0.04B | 0.15B | -0.24B | 0.26B | 0.06B | -0.18B | 0.32B | -0.24B | 0.12B |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 0.01B | | | | 2.41B | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21B | 2.19B | 2.00B | 0.47B | 0.24B | -0.58B | 4.14B | 0.48B | -0.45B | 0.26B | 0.06B | 0.10B | 0.36B | -0.10B | 0.56B | 0.44B | -0.20B | 1.18B | -0.54B | 0.12B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54B | -1.48B | -9.52B | -5.68B | -3.75B | -4.47B | -3.35B | -0.36B | -2.07B | -1.71B | -3.04B | 3.58B | -0.99B | 1.20B | 1.21B | -1.34B | 2.91B | -2.38B | -4.45B | -3.04B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48B | 0.34B | 2.11B | 0.92B | -2.08B | 5.33B | 6.54B | 1.72B | 0.29B | -1.48B | 1.82B | 0.39B | -2.93B | -0.21B | -0.47B | -0.06B | -3.56B | 0.53B | 3.04B | 1.68B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.06B | 2.74B | 1.06B | 3.16B | 0.65B | 2.26B | 3.13B | 0.92B | 0.84B | 0.81B | 0.12B | 0.33B | 2.32B | 0.50B | 0.02B | 0.93B | | -1.47B | 1.08B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.46B | 1.01B | 1.26B | 2.22B | 2.07B | 1.02B | 1.15B | 0.43B | 1.28B | 0.91B | 1.99B | 0.70B | 1.48B | 1.51B | 0.80B | 1.07B | 1.54B | 0.77B | 1.80B | 0.82B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.95B | 3.83B | -0.57B | -4.80B | -0.94B | 0.74B | 0.22B | 0.89B | -3.30B | 3.12B | -1.35B | -0.15B | 1.71B | 0.52B | 0.02B | 0.82B | -0.57B |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.68B | 0.59B | 0.58B | 0.60B | 0.41B | 0.05B | 0.03B | 0.00B | | 0.00B | 0.03B | 0.00B | 0.00B | 0.01B | 0.03B | 0.00B | 0.00B | 0.02B | 0.15B |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | -0.10B | 0.03B | 0.10B | 0.09B | -0.10B | 0.29B | 0.03B | 0.16B | 0.09B | 0.09B | 0.03B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50B | -2.88B | 2.69B | 2.99B | 2.07B | 3.84B | 2.68B | 3.32B | 0.55B | -1.44B | 1.41B | -3.64B | -0.98B | -0.87B | -0.07B | 0.44B | -3.77B | 1.28B | 4.01B | 1.09B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | 0.00B | -0.00B | -0.01B | 0.00B | | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | | 0.01B | -0.01B | 0.00B | -0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.59B | -2.91B | -5.87B | -1.05B | 0.14B | 0.96B | 0.50B | 4.37B | 0.04B | -1.52B | -1.68B | 1.20B | -0.52B | 1.18B | 2.08B | 0.04B | 0.09B | 0.10B | 0.20B | -0.58B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 1.46B | 0.96B | 1.64B | 1.83B | 1.60B | 1.17B | 1.41B | 1.56B | 1.63B | -0.05B | 1.27B | 1.45B | 0.86B | 0.95B | 0.94B | 0.95B | 1.20B | 0.64B | 1.37B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.59B | -2.90B | -5.87B | -1.06B | 0.15B | 0.97B | 0.50B | 4.37B | 0.04B | -1.52B | -1.68B | 1.20B | -0.51B | 1.18B | 2.08B | 0.04B | 0.08B | 0.10B | 0.20B | -0.58B |