|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41B | 1.15B | 1.48B | 1.20B | 1.30B | 0.89B | 0.32B | 1.25B | 1.07B | 1.10B | 1.28B | 1.29B | 1.31B | 1.38B | 1.53B | 1.41B | 1.53B | 1.57B | 2.23B | 1.80B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.01B | 0.07B | 0.01B | -0.02B | -0.09B | -0.20B | 0.15B | -0.05B | 0.03B | 0.03B | -0.04B | -0.02B | -0.15B | 0.06B | -0.05B | -0.11B | -0.09B | 0.10B | -0.14B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89B | 6.61B | -0.77B | 5.43B | 6.18B | 6.67B | 0.10B | 4.73B | -4.87B | | -2.81B | 2.54B | 8.97B | | 8.00B | 0.64B | 4.27B | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | -1.23B | 2.25B | -10.71B | 8.07B | -5.07B | 9.35B | 1.06B | -0.76B | -2.37B | 6.35B | -5.01B | 0.84B | -4.53B | -1.50B | 0.05B | 2.84B | -2.72B | 0.11B | 2.39B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.24B | 0.19B | 0.33B | 0.22B | 0.32B | 0.55B | 0.40B | 0.43B | 0.38B | 0.35B | 0.31B | 0.40B | 0.43B | 0.41B | 0.44B | 0.41B | 0.44B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | | | | 0.11B | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | -0.65B | -0.03B | -1.58B | -2.91B | 0.31B | 0.88B | 1.83B | -0.85B | 0.07B | 0.37B | 0.38B | 1.54B | 2.37B | -3.73B | 1.40B | 1.05B | 0.11B | -5.13B | 6.88B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.03B | -0.68B | -0.15B | 0.05B | 0.13B | 0.45B | -0.30B | 0.03B | 0.08B | -0.05B | 0.00B | -0.01B | -0.13B | -0.18B | 0.01B | -0.18B | | -0.34B | 0.12B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | 8.00B | 0.64B | 4.27B | -3.09B | -1.55B | 11.83B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89B | 6.61B | -7.56B | -7.60B | 4.51B | 6.17B | 7.61B | 4.73B | 8.70B | 9.19B | 9.42B | 2.54B | 9.82B | 9.69B | 8.96B | 8.33B | 8.80B | 8.72B | 8.50B | 8.47B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.23B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.20B | 0.21B | 0.23B | 0.21B | 0.20B | 0.20B | 0.21B | 0.23B | 0.22B | 0.22B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70B | -3.17B | -7.56B | -7.60B | -1.53B | -2.44B | -6.79B | -4.47B | -0.90B | -3.21B | -6.42B | -1.23B | -6.82B | -0.78B | -3.88B | -0.42B | 0.76B | -0.52B | 1.43B | -5.41B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.73B | 15.07B | 21.70B | 13.97B | 7.13B | 15.20B | -6.11B | 7.07B | -1.35B | 12.92B | -3.00B | 6.54B | 6.95B | 14.74B | 11.54B | 1.37B | 4.16B | 9.48B | 4.68B | 11.32B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82B | | | 0.79B | | | 0.74B | 0.55B | | | 0.92B | | 0.73B | | | 0.88B | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.07B | -0.06B | -0.07B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.04B | -0.06B | -0.06B | -0.06B | -0.06B | -0.05B | -0.06B | -0.05B | -0.05B | -0.05B |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.04B | 0.07B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.10B | 0.05B | 0.01B | 0.03B | 0.03B | 0.08B | 0.04B |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | | | | | | | -0.24B | -0.47B | | -0.21B | | -0.22B | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | -0.53B | -0.58B | -0.58B | -0.59B | -0.56B | -0.42B | -0.40B | -0.43B | -0.42B | -0.44B | -0.45B | -0.63B | -0.64B | -0.71B | -0.69B | -0.72B | -0.73B | -0.79B | -0.80B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53B | 0.04B | -0.67B | 0.18B | -0.62B | -0.15B | 0.29B | -0.99B | -0.46B | -0.45B | 0.49B | -0.33B | -1.15B | -0.91B | -0.70B | 0.20B | -1.34B | -1.27B | -0.82B | -2.19B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.02B | 0.06B | 0.02B | -0.01B | 0.12B | -0.03B | 0.04B | -0.06B | 0.09B | -0.06B | 0.04B | 0.01B | 0.02B | 0.08B | -0.09B | 0.02B | 0.03B | -0.06B | -0.01B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | 8.00B | 0.64B | 4.27B | -3.09B | -1.55B | 11.83B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.23B | -3.14B | -8.23B | -7.42B | -2.14B | -2.59B | -6.49B | -5.46B | -1.36B | -3.66B | -5.94B | -1.56B | -7.97B | -2.31B | 3.42B | 0.42B | 3.68B | -4.88B | -0.94B | 4.23B |