|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45B | | | | 0.25B | | | | 0.07B | | | | 0.43B | | | 0.48B | | | 0.49B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | -0.17B | 0.07B | 0.05B | 0.29B | -0.15B | 0.07B | 0.08B | 0.26B | | 0.07B | | | | 0.07B | 0.35B | | 0.08B | 0.33B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | -0.39B | 0.01B | 0.10B | 0.02B | -0.09B | 0.02B | 0.06B | -0.03B | -0.01B | 0.01B | -0.02B | 0.02B | -0.01B | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | -0.51B | 0.45B | -0.04B | -0.13B | -0.23B | -1.07B | -0.62B | -1.41B | 3.20B | 0.47B | -0.72B | 1.55B | -1.07B | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00B | 1.52B | 0.46B | 0.50B | 1.03B | 1.26B | 0.00B | 0.12B | 0.59B | 0.69B | 0.19B | 0.43B | 0.77B | 1.20B | 1.13B | 24.17B | 2.28B | 1.38B | 24.79B | 2.39B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -21.38B | -1.17B | | | | -2.00B | | | | -0.28B | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46B | -1.33B | -4.02B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | -0.05B | -0.85B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.23B | -0.45B | -0.03B | -0.13B | 0.25B | -0.39B | 0.09B | -0.15B | 0.13B | -0.22B | 0.52B | -0.01B | 0.19B | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49B | 0.00B | -4.92B | 2.88B | -6.26B | 0.61B | -2.27B | -2.31B | -3.00B | 2.58B | 2.73B | -1.25B | 2.61B | -3.02B | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.99B | | 14.01B | | | | 12.43B | | | | | 11.30B | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.17B | 0.13B | 0.14B | 0.13B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39B | 9.28B | -0.08B | -0.30B | -0.08B | 1.39B | -0.89B | -0.35B | 0.71B | 1.12B | 0.31B | -1.36B | 0.49B | 1.31B | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25B | -0.40B | -0.36B | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.16B | 0.23B | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.71B | -5.74B | -9.73B | 5.95B | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65B | 3.13B | 0.44B | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 1.11B | 0.62B | -0.00B | -0.00B | 0.26B | 0.10B | 0.04B | 0.00B | 0.17B | 0.08B | -0.00B | 0.04B | 0.30B | 1.65B | | 1.41B | 1.38B | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58B | -19.27B | 6.46B | 14.65B | 5.80B | -25.37B | -0.18B | -0.35B | 11.26B | 5.21B | 0.07B | -0.02B | 13.98B | -13.60B | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.36B | 35.58B | -5.54B | -9.47B | -4.36B | 41.31B | -1.64B | -2.27B | -2.21B | 14.76B | -2.60B | -4.42B | -1.88B | 22.76B | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 30.07B | 0.88B | -2.96B | -1.40B | 18.36B | 3.61B | 6.33B | -9.65B | 20.05B | 2.28B | 3.66B | -6.80B | 14.36B | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | | -0.01B | 0.01B | | -0.00B | 0.00B |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.35B | 0.68B | -0.18B | -0.01B | -0.00B | 0.37B | -0.00B | -0.14B | -0.00B | 0.55B | | 0.00B | 0.77B | | -0.00B | 1.03B |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.42B | -0.22B | -0.00B | 0.98B | -0.33B | -0.11B | -0.01B | 0.87B | -0.26B | -0.17B | -0.16B | 0.81B | | -0.15B | 0.97B | | 0.14B | 1.13B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.21B | -2.69B | 2.00B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | 0.91B | -0.06B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | 1.34B | -2.55B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | -0.97B | | | | 0.20B | | | | -4.80B | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | -0.43B | | | | 3.19B | | | | -1.11B | | | | | | |