|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -20.40 | -158.30 | -87.60 | 91.90 | 58.00 | 0.00B | -0.00B | 766.80 | 133.60 | -0.00B | | | | 0.00B | -0.00B | | | 0.61B | -0.00B | -5.30B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5.60 | 5.50 | 5.70 | 5.30 | 6.30 | 5.70 | 7.00 | 0.23B | 6.40 | | | | | | | | | | | 5.11B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,056.37B | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 202.74B | 271.39B | 357.80B | 891.77B | 64.83B | 146.99B | 253.00B | 474.90B | 138.50B | 266.77B | 445.14B | | | -18.17B | 62.86B | | | | | 0.00B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.10 | 1.90 | 0.60 | -0.10 | | | | 0.01B | | | | | | | | | | | | 0.11B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.01B | | | | | -0.05B | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 21.50 | 18.30 | 22.20 | 16.30 | 18.70 | 17.40 | 19.90 | 0.68B | 19.70 | | | | | | | | | | | 14.15B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.00 | | | -0.10 | | | | | | -0.00B | 0.00B | 175.00 | 0.00B | -0.00B | -556.00 | 110.00 | 0.00B | 670.00 | -465.00 | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -95.20 | 57.40 | -109.40 | -40.00 | -45.40 | -5.30 | -10.10 | -0.94B | -126.80 | -0.00B | -898.00 | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -4.98B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.20 | -0.50 | -7.20 | -3.10 | 1.50 | -1.20 | 2.60 | -0.01B | -4.70 | | | | | | | | | | | -0.40B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -2.00 | 16.20 | 154.50 | 6.30 | 9.30 | 27.80 | -0.50 | 0.81B | 87.70 | 0.00B | 0.00B | -0.00B | -714.00 | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 7.36B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 36.70 | 62.50 | 20.40 | 27.60 | 2.00 | -17.90 | 28.40 | 0.16B | 16.60 | | | | | | | | | | | -0.83B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -10.40 | -36.50 | -23.10 | 23.20 | -11.70 | 0.20 | 11.40 | 0.24B | -14.10 | | | | | | | | | | | 6.87B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.80 | -0.70 | -0.70 | -1.10 | -0.80 | -0.50 | -0.40 | -0.02B | -0.50 | | | | | | | | | | | -0.11B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 32.90 | 72.10 | 17.60 | 61.90 | 9.10 | 50.00 | 68.10 | 1.76B | 134.70 | 888.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 144.00 | 0.00B | 0.00B | 13.66B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5.60 | 5.50 | 5.70 | 5.30 | 6.30 | 5.70 | 7.00 | 0.23B | 6.40 | | | | | | | | | | | 5.11B |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.04B | -0.03B | 0.10B | -0.05B | -0.05B | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.05B | -0.02B | 0.10B | -0.02B | -0.04B | | | -0.13B | -163.00 | -0.00B | -0.00B | -13.00 | 123.00 | -383.00 | -0.00B | -0.00B | -0.00B | -0.00B | -27.77B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | -0.00B | | | 0.01B | 104.00 | 0.00B | -0.00B | 263.00 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 16.05B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.01B | -0.01B | | | | | | -776.00 | -0.00B | -87.00 | -0.00B | -94.00 | -0.00B | -0.00B | -993.00 | -114.00 | -701.00 | -1.59B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 22.30 | -0.10 | 1.30 | 2.80 | -4.80 | 11.70 | 7.40 | 0.20B | 13.10 | 107.00 | -49.00 | 51.00 | 488.00 | -28.00 | -113.00 | -65.00 | -221.00 | 595.00 | 163.00 | 0.71B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.01B | 0.01B | -0.50 | -0.20 | | | 0.00B | -52.00 | 0.00B | -0.00B | -231.00 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 2.25B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.03B | -0.10B | 0.05B | 0.05B | 68.10 | 1.76B | 134.70 | 888.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 144.00 | 0.00B | 0.00B | 13.66B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.06B | -0.03B | 0.10B | -0.02B | -0.04B | 68.10 | 1.76B | -0.13B | -51.00 | 0.00B | -0.00B | -230.00 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -15.70B |