|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.54B | 0.25B | 0.00B | 0.12B | 0.47B | 0.07B | 0.19B | 0.25B | 0.35B | 0.43B | 0.46B | 0.66B | 0.69B | 0.48B | 0.74B | 0.65B | 0.61B | 0.49B | 0.98B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.05B | 0.09B | -0.15B | 0.21B | 0.08B | 0.13B | -0.19B | 0.07B | 0.07B | 0.08B | | | 0.09B | 0.03B | | | 0.09B | 0.05B | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.02B | -0.09B | 0.02B | 0.06B | -0.03B | -0.01B | 0.01B | -0.02B | 0.02B | -0.01B | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40B | 8.02B | -19.65B | 35.39B | 6.80B | 5.49B | -13.86B | 26.52B | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88B | -6.26B | 57.04B | -2.27B | -2.31B | -3.00B | 43.38B | 2.73B | -1.25B | 2.61B | 25.01B | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.43B | | | | 12.02B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.25B | 0.13B | 0.26B | 0.26B | 0.23B | 0.11B | 0.30B | 0.28B | 0.27B | 0.11B | | 0.27B | | | | 0.27B | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29B | | | -2.00B | 3.06B | | | -0.28B | 1.34B | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.94B | 2.45B | -6.05B | 9.31B | 2.86B | -3.05B | -5.29B | 4.97B | -5.12B | -2.04B | -0.35B | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42B | -0.12B | -2.42B | 2.53B | 0.59B | -2.47B | -1.51B | 5.00B | -1.14B | 0.61B | 0.66B | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.33B | 0.20B | -0.79B | 0.22B | 0.24B | 0.27B | -0.72B | 0.25B | 0.28B | 0.33B | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.13B | 0.25B | -0.39B | 0.09B | -0.15B | 0.13B | -0.22B | 0.52B | -0.01B | 0.19B | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.13B | 0.82B | -1.07B | -0.62B | -1.41B | 6.04B | 0.47B | -0.72B | 1.55B | -2.41B | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30B | -0.08B | 1.39B | -0.03B | -0.21B | -0.22B | 1.12B | -0.04B | -0.22B | -0.30B | 1.31B | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.18B | 1.58B | -0.18B | -0.24B | -0.63B | 2.39B | -0.16B | -0.22B | -0.44B | 1.78B | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.23B | 0.38B | 0.08B | 0.11B | 0.28B | -0.01B | 0.18B | 0.13B | 0.20B | 0.27B | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.01B | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.40B | -4.58B | 8.48B | -1.88B | -7.33B | 2.99B | 7.85B | 6.22B | -1.56B | 12.64B | -15.92B | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49B | -0.27B | -4.79B | -0.65B | -0.64B | 2.18B | -2.79B | -0.33B | -1.99B | -2.75B | -1.00B | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.26B | 0.10B | 0.04B | 0.00B | 2.21B | 0.08B | -0.00B | 0.04B | 0.56B | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.65B | 5.80B | 7.88B | 2.33B | 5.76B | 2.99B | 5.21B | 4.58B | 6.93B | 3.00B | 6.69B | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.47B | -4.36B | 41.31B | -1.64B | 5.47B | -9.78B | 14.76B | -2.60B | 10.36B | -16.31B | 22.76B | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.96B | -1.40B | 21.97B | 3.61B | 6.33B | -9.65B | 20.54B | 2.28B | 3.66B | -6.80B | 14.36B | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.45B | 25.33B | | 24.09B | 23.37B | 22.65B | | 24.41B | 23.35B | 22.74B | | | 22.77B | 24.17B | | | 24.49B | 24.79B | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.35B | -0.00B | -0.18B | -0.01B | -0.00B | -0.00B | -0.00B | -0.14B | -0.00B | -0.28B | | | -0.00B | -0.00B | | | -0.00B | -0.26B | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | | | -0.01B | 0.01B | | | -0.00B | 0.00B | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | -0.00B | 1.22B | -0.33B | -0.11B | -0.01B | 0.87B | -0.26B | -0.17B | -0.16B | 0.82B | | | -0.15B | -0.29B | | | 0.14B | -0.64B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | 1.13B | 3.75B | 2.69B | 3.79B | -0.26B | 3.40B | -1.73B | 3.19B | 2.43B | 2.91B | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.39B | 0.85B | 1.47B | 0.59B | -0.89B | 0.03B | 1.02B | 0.42B | -0.72B | 0.86B | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.34B | 0.42B | 1.24B | 0.49B | -0.76B | 3.21B | 1.69B | 0.30B | 1.57B | -0.26B | | | -3.06B | 0.41B | | | -8.68B | -1.37B | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99B | -6.08B | 55.46B | -2.09B | -2.07B | -2.38B | 41.00B | 2.89B | -1.03B | 3.05B | 23.23B | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.38B | -5.40B | 56.01B | -0.23B | 0.85B | -1.09B | 43.99B | 0.67B | -0.05B | 2.29B | 26.92B | | | | | | | | | |