|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.53B | 1.58B | 1.40B | 1.79B | 2.02B | 1.97B | 1.60B | 1.29B | 1.12B | 1.04B | 1.36B | 1.33B | 1.41B | 1.84B | 1.91B | 2.13B | 2.36B | 2.46B | 2.48B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.05B | 0.05B | 0.14B | 0.06B | 0.07B | 0.09B | 0.13B | 0.06B | 0.07B | 0.06B | 0.13B | 0.07B | 0.07B | 0.07B | 0.13B | 0.07B | 0.06B | 0.06B | 0.14B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.03B | 0.11B | -0.02B | -0.02B | -0.02B | 0.04B | 0.00B | 0.00B | 0.00B | -0.48B | -0.05B | -0.06B | -0.05B | -0.03B | -0.04B | -0.01B | 0.44B | -0.04B | -0.01B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.27B | -0.13B | 0.03B | 0.17B | 0.03B | 0.05B | 0.01B | -0.29B | 0.45B | -0.12B | 0.02B | -0.26B | 0.36B | 0.03B | -0.14B | 0.96B | -0.58B | 0.13B | 0.23B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59B | 1.81B | 5.64B | 3.05B | -7.94B | 9.05B | -2.11B | 9.78B | -5.22B | -5.01B | 20.04B | -1.35B | -4.25B | 19.10B | -10.83B | 6.36B | 3.18B | 0.54B | -0.76B | 7.34B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | -2.81B | 0.15B | 0.15B | 0.15B | -1.83B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | -1.08B | 0.13B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.20B | 0.24B | 0.23B | 0.23B | 0.23B | 0.22B | 0.22B | 0.21B | 0.21B | 0.21B | 0.20B |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67B | 8.04B | 12.62B | -0.36B | -10.43B | -4.87B | -12.57B | -9.88B | -2.76B | -11.98B | 11.97B | -0.78B | -4.04B | 14.60B | 7.00B | -0.98B | 8.78B | 1.27B | 5.71B | 2.42B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12B | -1.07B | -0.45B | -0.80B | -2.08B | -0.74B | 2.94B | -0.00B | 0.59B | 2.08B | 0.38B | -0.85B | -0.52B | 0.48B | 1.11B | -1.43B | -0.26B | 0.23B | 1.26B | -1.07B |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49B | 2.34B | 0.82B | 0.14B | -0.52B | 0.11B | 0.22B | 0.10B | 0.35B | 1.41B | 1.18B | 1.85B | 1.93B | 3.30B | 3.20B | 4.38B | 3.02B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24B | 0.18B | 0.31B | 0.30B | 0.24B | 0.23B | 0.20B | 0.16B | 0.24B | 0.24B | 0.06B | 0.15B | 0.09B | 0.13B | 0.25B | 0.12B | 0.13B | 0.14B | 0.16B | 0.14B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04B | 1.70B | 83.57B | 3.50B | 3.95B | 10.55B | -24.79B | 1.05B | 1.85B | 3.48B | 2.08B | 3.51B | 0.85B | 0.89B | 3.83B | 1.62B | 2.58B | 1.21B | -2.72B | 1.54B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.86B | -22.95B | -21.69B | -3.64B | 2.39B | 21.76B | 11.54B | 11.03B | 18.17B | 18.53B | 9.68B | 9.47B | 9.71B | 8.52B | 7.73B | 10.47B | 9.08B | 6.14B | -1.15B | -0.01B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26B | -10.66B | -0.06B | 22.05B | -23.82B | 1.72B | -77.00B | -40.98B | 40.91B | -0.01B | -0.02B | -20.49B | 20.41B | -43.41B | 43.39B | -0.09B | -25.98B | 6.00B | 16.69B | -2.71B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23B | 0.84B | -7.04B | 0.00B | 0.00B | | 2.97B | 36.20B | -33.72B | 39.32B | -35.70B | 5.00B | 7.20B | 7.80B | 3.00B | 5.00B | 3.00B | 8.76B | 11.60B | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -1.22B | 0.00B | 0.00B | | 0.10B | 3.00B | 7.60B | 11.80B | 12.80B | 7.40B | 6.80B | 9.60B | 8.90B | 10.20B | 5.50B | 16.91B | 10.60B | 1.85B |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50B | 1.50B | 3.86B | 2.47B | 12.03B | 0.50B | 5.89B | 3.66B | 4.46B | 6.08B | 2.81B | 4.05B | 6.82B | 7.36B | 8.79B | 8.50B | 11.86B | 7.17B | 9.52B | 17.14B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.75B | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.02B | 0.06B | 0.03B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.04B | 0.07B | 0.03B | 0.01B | 0.05B |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46B | 1.94B | 2.84B | | | | | | | | 1.50B | 0.35B | 2.70B | 2.79B | 2.38B |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 0.47B | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46B | 0.47B | 0.45B | 0.51B | 0.51B | 0.54B | 0.55B | 0.57B | 0.57B | 0.56B | 0.57B | 0.56B | 0.57B | 0.56B | 0.57B | 0.59B | 0.61B | 0.56B | 0.56B | 0.63B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25B | 26.51B | 49.29B | 24.61B | -27.98B | -49.39B | -15.96B | -10.10B | -23.27B | -27.72B | -0.15B | -24.93B | -16.01B | -7.73B | 1.60B | -20.36B | -18.66B | -7.38B | 16.71B | -3.71B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.71B | 5.37B | 33.24B | 24.02B | -33.53B | -18.58B | -6.53B | 10.71B | -10.32B | -14.20B | 29.57B | -16.80B | -10.56B | 19.89B | -1.49B | -3.53B | -6.41B | -0.70B | 14.80B | 3.62B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83B | 1.64B | 5.33B | 2.76B | -8.18B | 8.82B | -2.31B | 9.62B | -5.46B | -5.25B | 19.97B | -1.50B | -4.34B | 18.97B | -11.08B | 6.24B | 3.05B | 0.39B | -0.92B | 7.20B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.71B | 5.37B | 33.24B | 24.02B | -33.53B | -18.58B | -6.53B | 10.71B | -10.32B | -14.20B | 29.57B | -16.80B | -10.56B | 19.89B | -1.49B | -3.53B | -6.41B | -0.70B | 14.80B | 3.62B |