|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77B | 4.48B | 10.19B | 4.68B | 4.04B | 3.88B | 8.14B | 4.11B | 4.51B | 4.84B | 0.33B | 4.98B | 5.67B | 1.08B | -0.33B | 0.40B | 0.40B | 0.50B | 0.45B | 2.22B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.69B | 10.59B | 22.50B | -10.03B | 17.42B | 35.68B | 23.85B | -18.32B | 5.63B | 8.86B | 9.44B | -50.96B | -14.28B | 14.33B | 76.17B | -19.05B | 23.45B | -12.18B | 26.37B | -21.89B |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37B | | | | 3.00B | | | | 3.41B | | | | 4.49B | | | | 3.25B | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.00B | -0.26B | -0.04B | -0.03B | -0.03B | -0.24B | -0.02B | -0.08B | -0.04B | -0.25B | -0.14B | -0.17B | -0.48B | -0.67B | -0.11B | -0.05B | -0.05B | -0.29B | -0.03B |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | 2.16B | 6.65B | 3.88B | 4.43B | 1.11B | 3.34B | 2.84B | 4.56B | 3.22B | 5.67B | 3.28B | 5.99B | 1.32B | 4.54B | 4.87B | 4.88B | 4.66B | 5.61B | 5.58B |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66B | | | | -0.52B | | | | 2.26B | | | | -2.95B | | | | 1.42B | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.43B | | | | -36.35B | | | | -37.68B | | | | -39.11B | | | | -44.20B | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.76B | 5.45B | -0.01B | 5.77B | 5.04B | 5.19B | -0.02B | 7.51B | -7.63B | 18.97B | -0.03B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 11.90B | -0.01B | -0.01B | -0.01B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29B | -2.20B | -0.32B | -1.04B | 2.22B | 1.08B | -8.86B | -1.58B | 0.60B | -0.31B | 1.83B | -3.13B | -0.56B | 0.82B | -4.59B | -1.26B | 4.32B | -2.40B | 1.96B | -3.72B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.51B | | | | 24.48B | | | | -19.52B | | | | -58.14B | | | | -4.01B | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55B | | 2.31B | | | | | | | | 2.18B | | | | 2.16B | | | | 2.36B | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49B | 4.06B | 0.79B | 0.79B | -2.29B | 3.71B | 0.77B | 0.85B | 0.89B | 0.87B | 0.73B | -0.90B | 2.67B | -2.62B | 0.76B | -0.86B | -0.91B | -2.83B | 0.88B | -0.97B |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | 1.33B | 5.13B | 1.91B | 2.84B | 1.76B | 1.88B | 1.67B | 3.02B | 2.13B | 3.66B | 2.95B | 1.83B | 4.16B | 0.36B | 2.13B | 1.87B | 3.05B | 2.52B | 9.90B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27B | 38.26B | -0.17B | 2.45B | -2.35B | 35.96B | -0.14B | 2.42B | -2.54B | 7.78B | -0.15B | -0.13B | -0.06B | -0.27B | -0.41B | -0.08B | 32.82B | -0.15B | -0.15B | -0.02B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.89B | 299.07B | 304.40B | 294.41B | 288.82B | 313.20B | 326.54B | 327.32B | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | -0.83B | 2.73B | -0.94B | -0.87B | -0.95B | 3.40B | -1.17B | -1.53B | -1.09B | -2.01B | -1.24B | -1.25B | -1.10B | -0.43B | -0.55B | 4.74B | 1.02B | 0.26B | 5.19B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51B | | | | -1.28B | | | | -0.48B | | | | -3.22B | | | | -4.30B | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.19B | | | | 2.53B | | | | 1.81B | | | | 2.62B | | | | 3.23B | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | 0.33B | 1.22B | 2.90B | 1.37B | 0.30B | 0.31B | 0.37B | 0.92B | 0.25B | 0.50B | 0.36B | 1.51B | 0.22B | 0.22B | 0.32B | 1.00B | 0.07B | 0.29B | 0.28B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 1.18B | 3.15B | 0.53B | 1.30B | 0.53B | -2.14B | 0.34B | 175.86B | 177.85B | 181.94B | 2.62B | 1.62B | 204.60B | 205.62B | 3.65B | 239.36B | 253.24B | 259.29B | 1.73B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26B | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.88B | | | | | 207.78B | 215.94B | 219.32B | 218.97B | | | | 297.88B | | | | 334.13B | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57B | | 0.96B | -0.94B | -0.93B | | 1.00B | | -1.05B | | 1.40B | | -1.60B | | 1.64B | | -1.86B | | 3.89B | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | -1.06B | -0.15B | -3.49B | -4.28B | -0.88B | -2.01B | -1.49B | -1.06B | 1.79B | -1.45B | -0.09B | -4.40B | 2.83B | -4.18B | -4.12B | -7.78B | -2.88B | -4.29B | -4.84B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96B | 0.67B | 1.67B | 0.78B | 1.36B | 1.69B | -5.22B | -0.18B | 1.52B | 0.80B | -2.45B | 2.12B | 0.63B | -1.62B | 4.47B | -2.85B | -4.61B | -0.92B | 0.08B | 1.07B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.84B | 9.37B | 22.48B | -13.68B | 13.63B | 35.55B | -23.94B | -21.16B | 4.56B | 10.35B | 3.53B | -50.17B | -19.31B | 14.43B | 24.40B | -26.57B | 12.52B | -14.96B | -12.12B | -20.46B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.79B | -38.26B | 0.17B | -2.45B | 26.83B | -35.96B | 0.14B | -2.42B | -16.98B | -7.78B | 0.15B | 0.13B | -58.07B | 0.27B | 0.41B | 0.08B | -36.84B | 0.15B | 0.15B | 0.02B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.11B | -1.06B | -0.15B | -3.49B | 22.72B | -0.88B | -2.01B | -1.49B | -18.77B | 1.79B | -1.45B | -0.09B | -59.92B | 2.83B | -4.18B | -4.12B | -8.56B | -2.88B | -4.29B | -4.84B |