|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.95B | 2.54B | 2.56B | 2.16B | 2.17B | 2.02B | 1.58B | 1.30B | 1.59B | 1.64B | 1.00B | 1.63B | 1.54B | 1.40B | 1.24B | 0.70B | 1.43B | 1.84B | 1.59B | 1.66B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | -0.56B | -0.50B | -1.15B | -0.72B | -0.30B | -0.74B | -0.41B | -0.42B | -0.38B | -0.51B | -0.02B | -0.61B | -0.39B | -0.60B | -0.88B | -0.47B | -0.63B | -0.80B | -0.65B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | 0.31B | 0.17B | 0.18B | 0.17B | 0.32B | 0.53B | 0.47B | 0.52B | 0.61B | 1.26B | 0.71B | 0.74B | 0.77B | 1.03B | 0.82B | 0.98B | 0.76B | 1.11B | 0.85B |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86B | 6.02B | 7.92B | 2.16B | 4.33B | 6.28B | 7.66B | 1.30B | 2.89B | 4.57B | 5.49B | 1.63B | 3.16B | 4.53B | 5.78B | 0.70B | 2.13B | 4.04B | 5.59B | 1.66B |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79B | -1.68B | -1.93B | -1.72B | -1.84B | -2.68B | -5.38B | -5.38B | -6.10B | -7.06B | -9.80B | -7.64B | -7.41B | -8.01B | -10.94B | -7.40B | -6.38B | -6.44B | -8.76B | -6.06B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93B | -1.09B | 3.09B | 1.70B | -3.90B | -3.49B | 5.88B | -6.07B | 3.87B | 0.47B | 2.17B | -3.52B | -2.18B | 0.47B | 3.27B | -3.77B | -5.74B | 4.78B | 1.38B | -5.80B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.78B | 3.62B | -6.61B | -3.55B | 15.08B | 11.20B | 8.49B | -2.39B | 2.17B | -4.17B | 3.16B | -7.16B | -3.35B | -1.16B | 4.45B | -3.01B | 3.66B | -5.09B | -14.40B | -8.05B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | 0.60B | 0.29B | 0.68B | 0.65B | 0.47B | 0.47B | 0.82B | 0.36B | 0.37B | 0.14B | 0.39B | 0.40B | 0.33B | 0.51B | 0.51B | 0.38B | 0.60B | 0.66B | 0.63B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.14B | 16.33B | 6.00B | 15.77B | 7.32B | -7.71B | -2.37B | 12.12B | -9.39B | 17.48B | 4.75B | 1.70B | -0.70B | 5.19B | 7.19B | 3.33B | 1.74B | 3.19B | -6.19B | 9.28B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | 0.30B | 0.38B | 0.30B | 0.30B | 0.30B | 0.39B | 0.30B | 0.30B | 0.31B | 0.59B | 0.31B | 0.30B | 0.31B | 0.50B | 0.28B | 0.28B | 0.29B | 0.40B | 0.28B |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | -0.07B | -0.19B | -0.04B | -0.12B | -0.15B | -0.18B | -0.04B | -0.01B | -0.16B | -0.15B | -0.11B | -0.06B | -0.10B | -0.12B | -0.01B | -0.08B | -0.05B | -0.15B | -0.17B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.23B | -18.47B | -10.22B | -8.08B | 10.61B | 12.92B | 5.96B | -14.03B | 14.68B | -17.85B | -0.64B | 15.56B | 7.50B | -0.28B | -5.26B | -2.86B | 3.90B | -3.51B | 3.00B | -8.20B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.37B | -15.97B | -5.47B | -12.78B | -6.28B | 6.06B | 5.04B | -14.14B | 11.65B | -15.30B | -6.32B | -0.88B | 4.00B | -3.98B | -6.22B | -2.90B | 0.60B | 0.12B | 4.66B | -7.54B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53B | 29.24B | 10.47B | 36.74B | 20.64B | 7.34B | 13.82B | 26.38B | -10.37B | 16.52B | -24.12B | 1.96B | -5.11B | 8.06B | -7.57B | 5.67B | -2.01B | 1.03B | 12.93B | 23.67B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65B | | | 0.25B | | 0.75B | 0.11B | | | 0.73B | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.06B | -0.10B | -0.07B | -0.06B | -0.06B | -0.07B | -0.06B | -0.06B | -0.06B | -0.08B | -0.06B | -0.06B | -0.05B | -0.07B | -0.05B | -0.05B | -0.06B | -0.07B | -0.05B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.09B | 0.01B | 0.08B | 0.02B | 0.01B | 0.01B | 0.02B | 0.32B | 0.35B | 0.48B | 0.36B | 0.34B | 0.35B | 0.51B | 0.06B | 0.00B | 0.01B | 0.12B | 0.08B |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | 0.75B | | | 1.17B | 1.02B | | | | | 0.74B | | | | 1.02B | | | 1.40B | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60B | -0.41B | | -0.40B | | | | | | | | -0.22B | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.01B | -0.03B | -0.01B | -0.05B | -0.01B | -0.03B | -0.02B | -0.03B | -0.01B | -0.03B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19B | 0.11B | 0.70B | -2.42B | -0.98B | 0.82B | -1.33B | -0.14B | -1.61B | 0.44B | -0.99B | -1.38B | -2.97B | -1.58B | -0.78B | -0.29B | -1.48B | -2.68B | -0.12B | -2.79B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | 0.03B | -0.10B | 0.12B | 0.00B | -0.12B | 0.23B | 0.10B | 0.07B | -0.11B | 0.10B | -0.15B | 0.09B | -0.01B | -0.04B | 0.19B | -0.22B | 0.03B | 0.13B | -0.05B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19B | 0.50B | 1.14B | 0.69B | 0.06B | -0.96B | 1.65B | -2.05B | 0.73B | 2.50B | -2.46B | -0.71B | 0.41B | -0.38B | 0.15B | 0.35B | 0.64B | 0.66B | -1.46B | -1.10B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50B | 6.46B | 8.55B | 7.66B | 8.34B | 8.28B | 9.41B | 8.20B | 6.13B | 6.96B | 12.63B | 7.53B | 6.79B | 7.13B | 9.25B | 6.63B | 6.95B | 7.87B | | 7.39B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.14B | 16.33B | 6.00B | 15.77B | 7.32B | -7.71B | -2.37B | 12.12B | -9.39B | 17.48B | 4.75B | 1.70B | -0.70B | 5.19B | 7.19B | 3.33B | 1.74B | 3.19B | -6.19B | 9.28B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96B | 0.47B | 1.24B | 0.57B | 0.06B | -0.84B | 1.35B | -2.15B | 0.66B | 2.61B | -2.56B | -0.56B | 0.32B | -0.37B | 0.19B | 0.15B | 0.86B | 0.64B | -1.65B | -1.05B |