|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | -0.00B | | -0.00B | -0.22B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | | -0.00B | | -0.00B | -0.00B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.01B | 0.00B | 0.01B | 0.33B | 0.00B | 0.01B | 0.01B | 0.32B | 0.01B | 0.00B | 0.01B | 0.43B | 0.01B | 0.01B | 0.01B | 0.75B | 0.02B | 0.01B | 0.01B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.19B | -0.04B | -0.35B | -0.56B | -0.03B | -0.82B | -0.13B | -1.44B | -0.35B | -0.60B | -0.62B | -0.32B | -0.01B | 0.23B | 0.01B | 0.23B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.01B | 0.03B | 0.09B | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.25B | -5.82B | 30.98B | -15.27B | -13.55B | 18.72B | -5.47B | 10.30B | -35.09B | -56.98B | 12.25B | -2.83B | -14.20B | -20.18B | -19.91B | 21.94B | -62.77B | -40.60B | -2.65B | 24.08B |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56B | 4.78B | -0.15B | 0.74B | -3.22B | -1.28B | 1.00B | -0.92B | 1.07B | -2.47B | -0.71B | 0.19B | 0.41B | 0.87B | 1.93B | -2.44B | 0.86B | 3.95B | -5.12B | 2.18B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.20B | 0.36B | 35.62B | -12.10B | -9.25B | 23.49B | -1.99B | 12.81B | -30.48B | -54.06B | 15.79B | -4.67B | -10.83B | -16.96B | -16.67B | 24.80B | -58.71B | -36.58B | 1.10B | 26.55B |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | | | | | | | | | | | | | 0.73B | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.09B | -15.19B | 15.36B | -54.32B | 26.53B | -7.61B | 7.46B | -17.27B | 49.83B | -49.81B | 72.38B | -87.70B | 19.76B | 14.92B | 11.78B | -15.28B | 75.87B | 50.02B | -6.26B | -90.69B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05B | 0.25B | 5.69B | -2.15B | 0.31B | -2.43B | 3.42B | 4.04B | -6.13B | 3.03B | -0.61B | 7.30B | -4.27B | -2.20B | -1.19B | -0.03B | -2.17B | 2.60B | -0.39B | -0.91B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.55B | 0.27B | 1.78B | 0.68B | 0.89B | 1.51B | 1.63B | 0.90B | 1.26B | 1.24B | 1.40B | 0.71B | 0.96B | 1.70B | 1.95B | 1.00B | 1.06B | 1.68B | 1.72B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | 0.94B | 1.04B | 1.31B | 1.23B | 1.24B | 1.20B | 1.97B | 1.63B | 1.49B | 1.69B | -4.82B | 1.61B | 1.64B | 0.70B | -4.11B | 1.52B | 1.75B | 1.62B | 1.63B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.12B | 0.05B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.16B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | 2.50B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.36B | 32.65B | 83.73B | 24.91B | 57.08B | -40.98B | 70.35B | 54.48B | 51.03B | 54.17B | -98.25B | 12.75B | 15.37B | -5.12B | 153.78B | 52.36B | 26.94B | 64.21B | -20.55B | 112.54B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.93B | -37.18B | -33.96B | 1.32B | -38.82B | -21.99B | 17.57B | -36.21B | -3.07B | 45.79B | -12.71B | -38.47B | 14.84B | 12.27B | 51.39B | 7.75B | -98.98B | 50.03B | -10.00B | -49.33B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30B | 9.31B | 44.16B | -28.80B | 34.82B | -9.46B | -16.41B | 59.47B | -35.49B | -10.59B | -46.36B | 35.17B | -1.52B | -29.03B | 31.86B | -25.54B | 31.95B | 47.41B | 26.20B | 32.39B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.52B | 26.00B | 12.45B | 16.70B | 29.67B | 30.64B | 25.16B | 19.29B | 15.74B | 16.95B | 19.78B | 13.35B | 20.41B | 27.67B | 30.08B | 20.91B | 29.61B | 37.89B | 28.80B | 25.73B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.43B | 19.46B | 14.58B | 18.48B | 17.06B | 11.38B | 18.57B | 10.07B | 12.47B | 23.51B | 14.31B | 14.66B | 20.14B | 29.11B | 18.28B | 25.43B | 23.09B | 23.24B | 31.64B | 25.35B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.64B | -17.70B | -1.78B | -1.71B | 2.17B | 5.02B | 12.21B | -8.24B | -6.91B | 0.24B | 1.24B | 81.09B | 21.28B | -20.04B | 2.65B | 7.17B | 0.63B | 92.52B | -86.90B | -2.88B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 1.31B | 1.30B | 1.24B | 1.29B | 1.23B | 1.26B | 1.23B | 1.27B | 1.28B | 1.35B | 1.31B | 1.29B | 1.25B | 1.34B | 1.31B | 1.32B | 1.33B | 1.37B | 1.35B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.26B | 11.36B | 23.25B | -50.59B | 58.35B | 12.09B | 1.12B | 66.19B | 15.77B | -16.85B | -43.97B | 45.73B | 12.35B | -18.74B | 15.39B | -47.31B | 184.98B | 7.09B | 20.68B | 25.28B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | 0.01B | -0.35B | -0.41B | -0.23B | -1.65B | -1.12B | -0.38B | -0.27B | -1.94B | -2.04B | 4.34B | -4.57B | -3.17B | 6.86B | -11.80B | 4.51B | 8.60B | -1.20B | -0.99B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.07B | -25.44B | 24.57B | -61.77B | 10.05B | 11.94B | 15.58B | 42.42B | -18.07B | -27.05B | -42.92B | 6.95B | 11.80B | -26.60B | 56.96B | -26.56B | 31.80B | 29.14B | 10.59B | 1.52B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.37B | -0.58B | 34.58B | -13.40B | -10.48B | 22.25B | -3.19B | 10.85B | -32.12B | -55.55B | 14.10B | 0.15B | -12.44B | -18.60B | -17.37B | 28.91B | -60.23B | -38.33B | -0.52B | 24.92B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.52B | -25.45B | 24.92B | -61.37B | 10.29B | 13.59B | 16.70B | 42.80B | -17.79B | -25.12B | -40.88B | 2.60B | 16.36B | -23.43B | 50.10B | -14.76B | 27.29B | 20.54B | 11.78B | 2.51B |