|
Net Income (Quarter)
|
| | | | | | | | 1.04B | 1.39B | 0.87B | 1.04B | 0.06B | 0.10B | -0.49B | -0.41B | 0.14B | 0.11B | -0.23B | 0.29B | 0.18B | -0.48B | 0.65B | -0.21B | 0.03B | -0.12B | 0.07B | 0.30B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 0.12B | -0.11B | 0.00B | 0.00B | 0.16B | 0.05B | 0.05B | -0.04B | 0.13B | -0.14B | 0.02B | 0.00B | -0.02B | | 0.03B | 0.06B | 1.38B | 13.67B | 0.09B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | 0.01B | 0.00B | -0.01B | 0.00B | 0.03B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.01B | 0.02B | -0.01B | -0.02B | -0.06B | 0.10B | 0.10B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 0.41B | -191.56B | 363.51B | -0.48B | 98.09B | -98.30B | 148.66B | 15.97B | 22.42B | 22.56B | -60.27B | -0.05B | 41.98B | -40.98B | 98.55B | 0.45B | 48.31B | 31.67B | 47.09B | 0.33B |
|
Non-cash Items (Quarter)
|
| | | | | | | | -4.75B | -0.61B | 3.54B | 7.74B | -2.25B | 2.92B | 1.71B | -0.92B | -0.42B | 0.21B | 1.63B | -3.30B | -0.30B | -0.86B | 1.19B | -0.58B | -1.88B | 0.07B | -1.30B | 1.56B |
|
Cash from Operations (Quarter)
|
| | | | | | | | -3.72B | 0.78B | 4.41B | 8.77B | -2.19B | 3.02B | 1.22B | -1.33B | -0.28B | 0.33B | 1.39B | -3.01B | -0.12B | -1.34B | 1.84B | -0.80B | -1.85B | -0.05B | -1.23B | 1.86B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.08B | 0.16B | 0.15B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | -0.01B | -0.08B | 0.06B | 0.02B | -0.01B | -0.01B | 0.00B | 0.02B | -0.02B | -0.01B | 0.06B | 0.00B | 0.03B | -0.03B | 0.01B | 0.11B | -0.01B | -0.10B | -0.03B | -0.07B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | -0.64B | 0.15B | -0.27B | 0.63B | -0.70B | 0.34B | -0.62B | -0.08B | -0.03B | 0.18B | -0.22B | -0.01B | 0.03B | 0.08B | -0.00B | -0.09B | 0.11B | 0.03B | 0.04B | 0.05B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | 0.15B | 0.06B | -0.16B | 0.04B | -0.07B | -0.10B | 0.11B | 0.01B | -0.04B | 0.04B | 0.06B | 0.02B | 0.05B | -0.11B | 0.02B | 0.15B | 0.11B | -0.42B | -0.73B | 0.33B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | 0.08B | 0.57B | 0.27B | 0.25B | 0.22B | | 0.20B | 0.08B | 0.25B | 0.14B | 0.11B | 0.06B | 0.07B | 0.09B | 0.08B | 0.14B | 0.06B | 0.11B | 0.12B | 0.58B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.24B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | 0.03B | 0.51B | -1.17B | 0.22B | 0.19B | -0.03B | 0.20B | 0.06B | 0.58B | 0.10B | 0.12B | 0.04B | -0.26B | -0.23B | -0.04B | 0.07B | -0.13B | -0.00B | -2.47B | 0.34B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | 2.79B | -0.96B | -3.40B | -8.82B | 0.59B | -3.08B | -1.52B | 1.44B | -0.34B | -0.35B | -1.37B | 2.73B | 0.83B | 1.48B | -1.76B | 0.86B | 5.66B | 0.80B | 0.78B | -2.15B |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | 1.21B | 0.40B | 0.01B | 2.17B | 0.01B | -0.03B | -0.00B | 0.00B | -0.07B | 0.02B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.23B | -0.00B | 0.00B | 0.00B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | |
|
Change in Cash (Quarter)
|
| | | | | | | | -0.89B | 0.33B | -0.17B | 0.18B | -1.40B | -0.09B | -0.10B | 0.17B | -0.04B | 0.07B | 0.15B | -0.24B | 0.44B | -0.09B | 0.04B | 0.14B | 3.68B | 0.74B | -2.92B | 0.04B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | -3.75B | 0.75B | 4.39B | 8.75B | -2.22B | 2.99B | 1.21B | -1.35B | -0.30B | 0.31B | 1.40B | -3.03B | -0.14B | -1.36B | 1.82B | -0.81B | -1.87B | -0.07B | -1.27B | 1.81B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | -0.89B | 0.33B | -0.17B | 0.18B | -1.40B | -0.09B | -0.10B | 0.17B | -0.04B | 0.07B | 0.15B | -0.24B | 0.44B | -0.09B | 0.04B | 0.14B | 3.68B | 0.74B | -2.92B | 0.04B |