|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 1.03B | 0.94B | 0.87B | 0.77B | 0.86B | 0.39B | 0.54B | 0.98B | 1.07B | 1.04B | 0.21B | 1.03B | 1.17B | 1.19B | 1.16B | 1.22B | 1.44B | 1.46B | 1.47B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | -0.00B | -0.02B | 0.00B | 0.04B | 0.11B | 0.11B | -0.07B | 0.00B | 0.05B | -0.06B | -0.37B | 0.01B | -0.04B | -0.10B | -0.21B | 0.08B | 0.12B | -0.11B | 0.00B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.95B | 0.30B | 0.42B | -0.84B | 0.64B | -0.13B | 1.24B | -1.18B | -0.92B | 1.15B | -0.72B | 0.45B | -0.57B | 0.07B | 0.29B | 1.67B | -0.03B | 0.36B | -0.31B | 0.43B |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.17B | 2.83B | 0.05B | 3.13B | 3.43B | 4.99B | 3.73B | 2.92B | 1.79B | 1.15B | 5.04B | -2.07B | -2.68B | 2.13B | -0.31B | 1.55B | 0.41B | 2.20B | -1.06B | 5.18B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | 0.47B | 0.47B | 0.46B | 0.44B | 0.42B | 0.40B | 0.52B | 0.35B | 0.45B | 0.43B | 0.66B | 0.47B | 0.46B | 0.45B | 0.43B | 0.45B | 0.43B | 0.43B | 0.55B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.07B | -3.25B | 3.64B | -1.57B | -2.25B | -4.48B | -0.21B | -0.07B | -0.99B | 0.90B | -0.92B | 0.58B | 3.26B | -0.76B | 1.82B | 1.32B | -1.71B | -0.92B | 3.67B | -2.02B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.23B | -0.13B | 2.31B | -0.83B | 1.65B | -0.78B | -1.98B | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68B | -1.82B | 2.34B | 0.25B | -0.07B | -0.94B | 1.97B | 1.41B | -0.56B | 0.47B | 2.69B | -2.12B | -0.95B | -0.23B | -0.07B | 1.43B | -3.06B | -0.71B | 0.82B | 1.16B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.03B | -0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.04B | 0.01B | 0.00B | 0.01B | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | 0.24B | 0.38B | 0.37B | 0.27B | 0.60B | 0.12B | 0.36B | 0.26B | 0.35B | 0.34B | 0.27B | 0.30B | 0.38B | 0.38B | 0.41B | 0.32B | 0.36B | 0.44B | 0.44B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | | 0.04B | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | 0.05B | 0.40B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.38B | 12.25B | -7.87B | 3.23B | -2.07B | 10.86B | -2.68B | -0.81B | -2.60B | 4.74B | 7.30B | -14.05B | 1.16B | 1.40B | 1.91B | 2.35B | -0.46B | 5.58B | -4.73B | -4.10B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68B | -0.78B | -4.16B | 19.93B | -33.90B | 9.31B | 19.34B | 25.12B | -17.75B | -7.34B | 20.63B | -1.35B | -26.74B | 5.43B | 10.20B | 1.63B | -18.80B | -35.75B | 31.03B | -20.76B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -1.44B | 6.23B | -4.82B | 27.56B | -27.56B | -0.01B | -37.00B | 0.76B | 12.05B | -12.81B | -0.02B | 27.03B | -27.02B | 0.01B | -0.02B | 16.59B | 32.69B | -30.94B | -18.34B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20B | 1.50B | -2.26B | -0.04B | 1.29B | 3.64B | 1.75B | -7.03B | 2.14B | -1.16B | 3.51B | -4.42B | 2.50B | -2.68B | 5.17B | 0.75B | 1.25B | 4.49B | | -5.57B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50B | 1.25B | 1.50B | 0.40B | 1.25B | 1.00B | 1.00B | 0.75B | 1.75B | 0.75B | 2.96B | 0.59B | 1.15B | 1.46B | 0.90B | 2.45B | 1.65B | 2.21B | 1.25B | 0.40B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94B | -2.72B | -0.41B | -0.39B | 1.62B | -1.68B | -0.07B | 0.13B | 14.23B | -5.24B | -6.45B | -0.39B | 0.60B | 0.61B | -0.92B | -0.78B | 1.36B | 0.70B | 0.00B | -0.36B |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.04B | -0.03B | 0.13B | -0.12B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70B | 0.62B | 2.00B | 1.25B | 0.12B | 0.00B | 0.00B | 0.00B | 1.26B | 0.45B | 0.45B | 0.45B | 0.99B | 0.60B | 0.72B | 0.75B | 0.75B | 0.90B | 0.85B | 1.04B |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | | | | | | | | | | | | | 0.99B | | 0.49B | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.27B | 0.30B | 0.28B | 0.28B | 0.28B | 0.30B | 0.30B | 0.30B | 0.30B | 0.33B | 0.33B | 0.07B | 0.32B | 0.35B | 0.35B | 0.34B | 0.35B | 0.38B | -0.83B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52B | -1.94B | 5.63B | -24.13B | 30.09B | -14.54B | -23.06B | -26.15B | 14.41B | 5.61B | -27.29B | 3.74B | 28.43B | -7.41B | -9.42B | -5.26B | 21.10B | 33.30B | -30.56B | 15.87B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.01B | -0.04B | -0.00B | 0.04B | 0.32B | -0.04B | 0.03B | 0.04B | 0.17B | -0.01B | 0.03B | -0.14B | -0.02B | 0.04B | -0.19B | 0.13B | 0.15B | -0.07B | 0.02B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.10B | 1.48B | -1.07B | -0.34B | 0.08B | -0.03B | 1.93B | -1.51B | -0.41B | -1.62B | 0.35B | -1.13B | 0.12B | 0.51B | -2.27B | 2.83B | -0.10B | -0.67B | 0.32B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39B | 2.58B | -0.32B | 2.75B | 3.16B | 4.39B | 3.61B | 2.57B | 1.53B | 0.79B | 4.70B | -2.34B | -2.98B | 1.75B | -0.69B | 1.14B | 0.09B | 1.84B | -1.50B | 4.75B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.11B | 1.52B | -1.07B | -0.38B | -0.24B | 0.01B | 1.90B | -1.55B | -0.58B | -1.62B | 0.33B | -0.99B | 0.14B | 0.47B | -2.08B | 2.71B | -0.24B | -0.60B | 0.29B |