|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.48B | 4.50B | 4.68B | 1.46B | 3.88B | -0.95B | 4.11B | 2.15B | 7.32B | 13.53B | 4.98B | 2.39B | 1.08B | -0.33B | 0.40B | 0.40B | 1.35B | 0.45B | 2.22B | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | | | | -0.06B | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59B | 22.50B | -10.03B | 17.42B | 35.68B | 23.85B | -18.32B | 5.63B | 8.86B | 9.44B | -50.96B | -14.28B | 14.33B | 1.58B | -19.05B | 0.49B | -12.18B | 26.37B | -21.89B | -0.65B |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.47B | -2.38B | -2.82B | | -11.08B | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.26B | -0.04B | -0.03B | -0.03B | -0.24B | -0.02B | -0.08B | -0.04B | -0.25B | -0.14B | -0.31B | -0.48B | -0.67B | -0.11B | -0.17B | -0.22B | -0.29B | -0.03B | -0.03B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.26B | 2.35B | 6.56B | 5.82B | 5.99B | 6.86B | 8.36B | 6.46B | 6.64B | -4.03B | 7.83B | 7.24B | 9.04B | -4.74B | 8.55B | 10.50B | 7.87B | -1.30B | 6.17B | 8.60B |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | | -5.52B | | 0.48B | | -5.64B | | 0.51B | | 5.32B | | -0.15B | | 8.21B | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.45B | 0.01B | 5.77B | 5.04B | 5.19B | 0.02B | 7.51B | 5.57B | 5.77B | 6.94B | 6.93B | 6.35B | 8.14B | 5.87B | 7.68B | 9.59B | 6.94B | 7.52B | 5.20B | 7.62B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.96B | 89.67B | 35.46B | 121.67B | 77.91B | -54.29B | -0.65B | 17.91B | 41.56B | 90.45B | -7.26B | 96.03B | 25.56B | 103.56B | 11.15B | 2.33B | 27.58B | 109.80B | 37.20B | 36.03B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | | | | | -0.12B | | | | -0.14B | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.52B | | -725.21B | | | | | | 734.29B | | -727.25B | | 765.66B | | | | 878.20B | 12.44B | 1.98B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.92B | | | | | | | | -9.16B | | | | -33.27B | | | | -12.02B | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81B | 0.79B | 0.79B | 0.79B | 0.80B | 0.77B | 0.85B | 0.89B | 0.87B | 0.73B | 0.90B | 0.89B | 0.89B | 0.76B | 0.86B | 0.91B | 0.93B | 0.88B | 0.97B | 0.98B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75B | 0.17B | 2.45B | 6.89B | 2.27B | -0.14B | 2.42B | 2.67B | 2.58B | -7.28B | 2.81B | 6.69B | -0.27B | -68.05B | 2.07B | -0.13B | -0.15B | -70.51B | 1.49B | -0.02B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | 0.08B | 0.30B | 0.43B | 0.44B | 0.08B | 0.42B | 0.61B | 0.59B | 0.75B | 0.43B | 0.55B | 0.57B | 0.72B | 0.38B | 0.51B | 0.53B | 0.63B | 0.29B | 0.51B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | 158.31B | 9.17B | 183.11B | 0.03B | 3.45B | 8.77B | 0.03B | -0.36B | 185.63B | 9.08B | 140.16B | 2.55B | 168.48B | 8.08B | -0.99B | -0.18B | 167.96B | 8.46B | -0.76B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83B | 101.30B | -0.94B | 98.06B | -0.95B | 3.40B | -1.17B | -1.53B | -1.09B | 11.71B | -1.24B | 108.15B | -1.10B | 10.20B | -0.55B | -0.01B | 1.02B | 10.72B | 5.19B | 2.13B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.23B | 0.01B | 0.00B | 0.00B | 0.25B | 0.09B | 0.06B | 0.17B | | 0.04B | | 0.63B | 0.17B | 0.03B | | 0.00B | 0.47B | 0.00B | 0.13B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67B | | | | | | | | 5.83B | | | | 7.08B | | | | 5.80B | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 450.91B | 2.90B | 433.14B | 0.30B | 0.31B | 0.37B | 0.92B | 0.25B | 428.63B | 0.36B | 397.51B | 0.22B | 420.80B | 0.32B | 1.00B | 0.07B | 484.12B | 0.28B | 0.56B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.08B | | | | | | | | 6.06B | | | | 6.01B | | | | 2.16B | 5.58B | 5.64B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.94B | | 61.11B | | | | | | 304.47B | | 103.36B | | 94.32B | | | | 150.70B | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.77B | 111.03B | 111.54B | | 100.13B | 99.56B | 106.79B | | 112.01B | 112.16B | 114.10B | | 115.38B | 0.02B | 116.25B | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.92B | | 8.96B | | | | | | | | 8.34B | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50B | 222.79B | -210.88B | | 1.51B | 218.27B | -220.39B | | -2.43B | 189.20B | -185.95B | | -3.22B | 175.61B | -187.12B | | -3.89B | 160.76B | -157.52B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06B | -0.32B | -3.49B | -4.28B | -0.88B | -2.01B | -1.49B | -1.06B | 1.79B | -1.00B | -0.09B | -4.40B | 2.83B | -5.68B | -4.12B | -0.53B | -2.88B | -15.40B | -4.84B | -1.89B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | 0.38B | 0.78B | 1.36B | 1.69B | -5.22B | -0.18B | 1.52B | 0.80B | -1.12B | 2.12B | 0.63B | -1.62B | 2.41B | 0.04B | 0.01B | -0.92B | -4.77B | 1.07B | 1.21B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37B | 27.66B | -13.68B | 13.63B | 35.55B | -23.94B | -21.16B | 4.56B | 10.35B | -5.45B | -50.17B | -19.31B | 14.43B | -29.45B | -0.61B | -0.04B | -14.96B | -26.39B | -20.46B | 0.80B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.29B | 236.46B | | | | 239.43B | | | -100.05B | 239.37B | | | -101.86B | 202.18B | | | -110.29B | 181.23B | 179.93B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.75B | 22.75B | -2.45B | -6.89B | -2.27B | 0.14B | -2.42B | -2.67B | -2.58B | -1.88B | -2.81B | -6.69B | 0.27B | 34.78B | -2.07B | 0.13B | 0.15B | 58.49B | -1.49B | 0.02B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06B | 27.27B | -3.49B | -4.28B | -0.88B | -2.01B | -1.49B | -1.06B | 1.79B | -4.32B | -0.09B | -4.40B | 2.83B | -31.86B | -4.12B | -0.53B | -2.88B | -21.62B | -4.84B | -1.89B |