|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06B | 1.53B | 1.23B | 4.79B | 8.64B | 1.37B | 1.83B | 5.01B | 7.77B | 1.87B | 26.56B | 4.24B | 7.53B | 3.31B | -1.53B | -2.15B | -1.37B | | 1.75B | 7.83B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.17B | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43B | | 0.00B | -1.33B | -0.96B | | 0.93B | 1.26B | | | 1.11B | | 1.64B | 1.13B | -1.18B | 0.00B | -1.73B | | 0.58B | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | | 0.02B | | 0.00B | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.06B | | | | | | | | | | | | | | 0.05B | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37B | 5.20B | -2.66B | -0.84B | 1.16B | 1.30B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | | | 1.32B | 26.81B | -0.27B | | 2.69B | | -0.27B | -0.02B | -0.46B | | -0.09B | | -0.01B | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | -5.91B | | -4.66B | | -0.90B | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79B | 3.48B | 5.90B | -0.03B | -2.62B | -0.36B | -0.78B | 0.45B | 0.68B | 2.22B | 2.26B | 0.24B | -2.42B | 1.48B | 0.63B | | -0.86B | | -1.29B | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33B | 2.55B | | 0.77B | | -3.84B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82B | | 7.18B | 18.90B | 19.02B | 8.85B | 11.43B | 20.75B | 16.24B | 3.47B | -2.80B | 4.04B | 4.27B | -5.67B | -7.31B | | | | -10.91B | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | -0.14B | -0.26B | -0.37B | -0.92B | -0.11B | -0.25B | -0.28B | -0.59B | -0.20B | -0.12B | -0.31B | -0.63B | -0.21B | -0.60B | | -0.33B | | -0.12B | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | 0.08B | 0.11B | 0.08B | 0.16B | 0.05B | 0.24B | 0.11B | -0.26B | 0.06B | 0.07B | 0.10B | 0.11B | 0.10B | 0.17B | | | | 0.06B | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46B | | -0.58B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22B | 24.48B | | | | 24.79B | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | 0.02B | 0.02B | 0.02B | -0.04B | | 0.00B | 0.14B | 0.14B | | 0.02B | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -5.18B | 4.85B | -0.01B | -3.01B | -4.34B | 1.21B | -0.81B | -7.51B | -10.93B | -5.13B | -10.63B | -14.22B | -15.00B | 3.99B | -1.47B | | | | 1.21B | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -4.03B | -1.69B | -4.66B | -4.14B | -5.81B | 0.39B | 8.10B | 8.02B | -6.58B | 1.99B | 9.46B | 13.62B | -4.37B | -2.66B | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49B | -1.01B | -0.99B | -2.23B | -2.66B | -6.98B | -10.52B | -12.16B | -13.32B | -1.27B | -0.43B | -1.33B | -1.51B | 1.29B | -3.23B | | -6.74B | | 4.07B | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | -0.86B | 1.72B | 1.72B | 1.71B | 0.12B | 0.11B | -0.09B | -0.25B | 0.05B | 0.12B | -0.20B | 0.25B | -0.07B | | 0.71B | -0.45B | | 0.07B | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -15.76B | 7.78B | 6.18B | 13.66B | -17.19B | 3.08B | 0.10B | 1.07B | -8.01B | -2.92B | -13.86B | -11.51B | -12.24B | -0.38B | -12.01B | | | | -5.63B | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41B | 0.14B | 7.44B | 19.27B | 19.93B | 8.96B | 11.67B | 21.03B | 16.82B | 3.68B | -2.68B | 4.35B | 4.90B | -5.46B | -6.71B | | 0.33B | | -10.79B | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87B | 3.84B | 6.18B | 13.66B | 12.02B | 3.08B | 0.10B | 1.07B | -8.01B | -2.92B | -13.86B | -11.51B | -12.24B | -0.38B | -12.01B | | -6.74B | | -5.63B | |