|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | 3.94B | 3.94B | 2.93B | 3.07B | 1.33B | 3.23B | 1.22B | 2.06B | 2.01B | 4.13B | 3.04B | 2.99B | 4.11B | 4.74B | 3.72B | 4.10B | 4.62B | 5.63B | 6.63B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.21B | 3.13B | 0.38B | -1.92B | 0.00B | 1.54B | -0.20B | 0.01B | 0.00B | 1.84B | 0.59B | -1.11B | 1.33B | 2.42B | -0.27B | 0.01B | 1.29B | 2.60B | 0.36B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | -0.43B | -0.39B | -0.62B | 0.06B | -0.51B | -0.20B | -0.15B | 0.15B | -0.36B | 0.05B | 0.36B | -0.05B | -0.44B |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21B | 3.78B | -2.70B | -0.34B | 1.00B | -1.12B | -1.24B | 0.87B | 0.32B | -1.59B | 0.30B | -0.57B | -0.18B | -0.09B | 0.50B | 0.76B | -0.63B | -0.12B | 2.01B | 0.34B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.26B | 30.27B | -19.53B | 45.39B | 16.01B | -33.16B | 9.40B | 31.90B | -25.53B | -28.36B | -28.04B | 6.12B | -38.06B | 46.77B | -37.23B | 5.67B | 2.68B | -16.28B | -31.87B | 6.11B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51B | 0.49B | 0.49B | 0.57B | 0.67B | 0.73B | 0.97B | 1.59B | 1.51B | 0.78B | 0.63B | 0.65B | 0.62B | 0.50B | 0.51B | 0.62B | 0.53B | 0.53B | 0.49B | 0.51B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20B | 24.80B | 28.16B | -9.47B | 29.72B | -40.35B | 2.17B | -0.18B | -0.33B | 4.10B | 0.80B | -2.38B | 14.69B | -13.31B | 29.64B | 20.15B | 8.34B | -0.57B | 48.64B | 7.72B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49B | -5.74B | 6.76B | -2.41B | -0.73B | -3.70B | 6.12B | -0.97B | -1.56B | -0.28B | 3.35B | -1.58B | 0.97B | 3.89B | 3.61B | -3.92B | -0.34B | -1.21B | 5.50B | -4.54B |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.59B | 11.30B | 10.07B | 11.00B | -0.15B | 4.30B | -0.50B | -0.40B | 0.29B | 5.95B | 3.93B | 0.61B | 7.53B | 4.97B | 12.97B | 6.18B | 6.86B | 13.34B | 13.01B | 7.29B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88B | 1.12B | 0.95B | 1.05B | 0.99B | 0.75B | 0.60B | 0.67B | 0.51B | 0.55B | 0.50B | 0.54B | 0.47B | 0.59B | 0.50B | 0.48B | 0.56B | 0.53B | 0.56B | 0.50B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38B | 0.82B | 0.43B | 0.51B | 0.33B | 1.43B | 0.42B | 0.24B | 0.49B | 2.13B | 0.40B | 0.45B | 0.30B | 0.46B | 0.14B | 0.25B | 0.11B | 0.30B | 0.06B | 0.15B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 1.82B | 0.28B | 0.00B | | 0.01B | | -0.49B | -3.62B | | | | | | -1.54B | | 0.36B | 1.42B |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88B | 2.24B | 8.48B | 0.21B | | 32.09B | 8.93B | -19.33B | 24.19B | 1.79B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.82B | -13.94B | -17.02B | -38.49B | -14.16B | -6.29B | -1.98B | -3.96B | -8.03B | -3.34B | -7.98B | -5.24B | -29.29B | -7.12B | -22.75B | -11.33B | -5.11B | -5.03B | -56.31B | -28.57B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.28B | -74.25B | 0.37B | -0.00B | 38.80B | -38.81B | -11.44B | 22.42B | 4.90B | 23.85B | 0.34B | -0.01B | 14.82B | -14.90B | 36.33B | -9.09B | 24.59B | 10.95B | -0.01B | -3.24B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.02B | 8.02B | 22.57B | -28.46B | 51.93B | 13.34B | -8.68B | 54.98B | 14.88B | 0.46B | 50.61B | -0.84B | 37.97B | 20.40B | 50.24B |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79B | 0.82B | 0.81B | 0.86B | 1.00B | 1.01B | 1.01B | 1.01B | 1.10B | 1.06B | 1.12B | 1.05B | 1.17B | 1.15B | 1.11B | 1.22B | 1.48B | 1.46B | 1.59B | 1.60B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.62B | 38.25B | 53.10B | 14.46B | 1.62B | -9.58B | -20.54B | 13.89B | 6.44B | 28.02B | 7.17B | -2.37B | 10.34B | -7.82B | 42.83B | -13.26B | 19.78B | 16.75B | 104.29B | 30.92B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.42B | -6.92B | -7.83B | 6.60B | 0.62B | -0.22B | -3.93B | 5.38B | -3.35B | -1.56B | 5.37B | -4.43B | 2.47B | 4.48B | -0.74B | -0.76B | -0.85B | -0.71B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.46B | 49.21B | 13.13B | 14.44B | -4.36B | -42.43B | -12.50B | 41.60B | -31.05B | 1.70B | -32.19B | -3.06B | -51.64B | 27.40B | -14.68B | -14.44B | 16.61B | -5.32B | 15.27B | 7.74B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.14B | 29.16B | -20.49B | 44.34B | 15.02B | -33.92B | 8.81B | 31.23B | -26.04B | -28.90B | -28.54B | 5.58B | -38.53B | 46.18B | -37.73B | 5.20B | 2.12B | -16.81B | -32.43B | 5.60B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.46B | 54.58B | 16.55B | 21.36B | 3.47B | -49.03B | -13.12B | 41.83B | -27.12B | -3.68B | -28.85B | -1.49B | -57.01B | 31.83B | -17.15B | -18.92B | 17.35B | -4.55B | 16.12B | 8.45B |