|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -0.07B | | 2.80B | | -2.00B | | 2.49B | | 2.17B | | 2.81B | | 2.82B | | | 2.20B | 2.03B | -2.46B | 0.88B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.01B | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | 0.19B | | 0.16B | | 0.21B | | 0.29B | | 0.37B | | 0.32B | | 0.32B | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 4.83B | 2.20B | 5.34B | 12.69B | 5.57B | 2.51B | 5.54B | 2.56B | 4.38B | 3.26B | 6.79B | 3.36B | 6.56B | 2.44B | 5.98B | 3.05B | | 3.21B | | 2.80B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | 0.06B | | -0.70B | | 0.05B | | -0.01B | | -0.00B | | 0.05B | | 0.01B | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | -1.11B | | -1.20B | | -1.07B | | -1.31B | | -1.41B | | -1.32B | | -1.18B | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | -0.09B | | -0.21B | | -0.38B | | -0.11B | | -0.15B | | -0.25B | | -0.55B | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | 0.57B | | 0.71B | | 0.54B | | 0.54B | | 1.52B | | 0.88B | | 0.13B | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 1.62B | | 1.64B | | 2.08B | | 1.66B | | 2.61B | | 2.62B | | 1.46B | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | 28.21B | 3.23B | 25.81B | 0.90B | 9.24B | 19.09B | 9.53B | 1.05B | 10.26B | 3.06B | 28.66B | 29.14B | 8.93B | 28.54B | 9.59B | 29.98B | 30.35B | 30.18B | 31.82B | 31.38B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.23B | | 0.25B | | 0.64B | | 0.37B | | 0.29B | | 0.30B | | 0.33B | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 0.02B | | 0.01B | | 0.02B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | -0.02B | | -0.74B | | -0.04B | | -0.14B | | -0.48B | | -0.15B | | -0.13B | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | -0.02B | | 0.00B | | 0.54B | | | | 0.01B | | 0.00B | | 0.12B | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.27B | | -1.03B | | 0.17B | | -0.55B | | -0.79B | | -0.68B | | -0.56B | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | -11.59B | -9.60B | | 1.50B | | 2.27B | | 1.66B | | 1.35B | | -0.15B | | 2.10B | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | 0.70B | | 1.20B | | 0.28B | | 0.27B | | | | 0.18B | | 0.17B | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | -0.06B | | -0.08B | | -0.10B | | -0.10B | | -0.07B | | -0.07B | | -0.09B | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -1.18B | | -0.89B | | -1.35B | | -0.94B | | -2.13B | | -3.14B | | -0.21B | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | 0.04B | | -0.04B | | 0.02B | | -0.04B | | -0.31B | | 0.02B | | -0.07B | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 0.16B | | -0.27B | | 0.90B | | 0.17B | | -0.31B | | -1.20B | | 0.69B | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 1.62B | | 1.64B | | 2.08B | | 1.66B | | 2.61B | | 2.62B | | 1.46B | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 0.16B | | -0.27B | | 0.90B | | 0.17B | | -0.31B | | -1.20B | | 0.69B | | | | | | |