|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | -0.01B | 4.72B | 1.59B | 2.95B | -0.00B | 0.72B | 1.37B | 1.34B | -0.02B | 4.66B | 1.34B | 1.30B | -0.03B | 4.33B | 1.05B | 1.79B | -0.03B | -1.29B | 1.13B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | 0.00B | | | | 0.00B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | -0.00B | 0.02B | | | 0.01B | -0.01B | 0.00B | | | | 0.02B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94B | 0.27B | | -0.24B | 1.29B | -0.23B | -0.95B | | | | | | | -0.07B | -0.30B | 0.30B | 0.65B | 0.04B | 0.07B | 0.65B |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -1.32B | 1.20B | 0.01B | -0.03B | 0.03B | 1.37B | 0.01B | 0.01B | 0.04B | 1.38B | 0.01B | 0.01B | -1.27B | 1.76B | 0.01B | 0.01B | -1.77B | 1.68B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.18B | -0.37B | 0.00B | | | -0.37B | | | | -0.62B | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | 0.00B | -3.62B | -1.17B | 0.05B | -0.01B | -0.98B | -1.37B | 0.01B | 0.04B | 0.42B | -1.34B | 0.03B | 0.10B | -3.96B | -1.73B | 0.04B | -0.02B | -3.15B | -1.62B |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 0.13B | | -1.41B | 1.31B | -0.20B | -1.68B | -1.48B | 0.89B | 0.10B | -0.53B | -1.68B | 0.99B | -0.03B | 4.48B | -0.01B | -0.78B | 0.12B | 0.48B | 0.01B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.02B | -0.00B | 0.07B | -0.07B | | -0.01B | 0.00B | -0.00B | | -0.01B | 0.02B | -0.02B | | -0.01B | 0.01B | | | -0.01B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | | | | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | -0.02B | -0.00B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.06B | 0.15B | -0.00B | -0.11B | -0.05B | -0.03B | -0.05B | -0.05B | -0.04B | -0.02B | -0.05B | -0.05B | -0.06B | -0.21B | -0.05B | -0.04B | -0.05B | -14.33B | -0.06B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54B | -0.14B | 0.87B | 0.09B | -0.42B | -0.36B | 0.97B | -0.07B | 2.78B | 0.30B | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (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 |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | -0.07B | 0.44B | -0.00B | -0.11B | -0.05B | -0.01B | -0.03B | -0.05B | -0.05B | -0.01B | -0.03B | -0.04B | -0.05B | 0.31B | -0.03B | -0.04B | -0.04B | 0.29B | -0.03B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | -0.02B | 0.01B | 0.06B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.03B | -0.57B | -0.33B | 1.09B | 0.55B | -0.74B | 0.50B | 0.51B | 0.14B | -0.59B | 0.99B | -2.00B | 2.68B | -2.80B | 0.46B | 0.47B | 0.42B | -2.51B | 0.49B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.51B | -3.44B | -3.18B | -0.21B | -6.10B | -1.02B | 0.43B | 0.28B | -0.96B | -1.67B | 0.15B | 0.92B | -0.11B | -0.14B | -0.53B | 0.36B | -2.03B | -2.00B | -4.02B | -3.51B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.10B | -0.03B | -0.03B | -0.21B | 0.24B | 0.26B | 0.30B | -0.25B | -0.02B | -0.17B | -0.20B | -0.02B | 0.27B | | -0.19B | 0.27B | -0.24B | | -0.02B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.24B | 5.07B | 7.68B | 4.27B | 11.00B | 10.24B | -0.00B | 5.37B | 9.22B | 9.63B | 0.23B | 9.42B | 6.26B | 9.08B | 15.28B | 5.11B | 8.66B | 8.80B | 8.84B | 4.13B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.85B | -5.37B | 13.47B | -5.17B | -9.99B | -8.67B | | -8.77B | -8.39B | -7.68B | | -7.66B | -5.62B | -6.17B | | -8.01B | | | | -8.41B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | -0.03B | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.09B | | | -0.11B | -0.11B | -0.08B | | -0.11B | -0.11B | -0.11B | | -0.19B | -0.27B | -0.19B | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72B | -0.17B | 1.57B | -0.05B | -0.78B | -0.19B | | -0.05B | -0.58B | -0.25B | -0.12B | -0.03B | -0.43B | -0.23B | 0.87B | -0.03B | -0.43B | -0.23B | 0.85B | -0.04B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54B | -0.28B | 2.35B | 2.49B | 2.49B | 3.29B | -0.03B | 0.65B | -2.78B | 5.25B | -0.43B | 0.23B | 0.99B | 1.82B | -3.10B | -2.67B | 2.94B | -1.31B | 1.95B | -5.28B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | 0.01B | -0.01B | 0.08B | 0.08B | 0.00B | 0.04B | -0.00B | -0.00B | 0.00B | 0.03B | 0.04B | -0.06B | 0.15B | -0.00B | -0.06B | 0.03B | 0.01B | 0.20B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.85B | -5.68B | -1.39B | 0.72B | 5.95B | -0.55B | 3.93B | 2.09B | -1.09B | 0.14B | 0.25B | -0.11B | 6.63B | -3.11B | 2.18B | -2.19B | 5.68B | -5.46B | 0.61B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.07B | -0.44B | 0.00B | 0.11B | 0.05B | 4.55B | -0.11B | 0.92B | 0.14B | -0.41B | -0.32B | 1.01B | -0.02B | 2.47B | 0.33B | 0.04B | 0.04B | -0.29B | 0.03B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -3.72B | -0.83B | 2.28B | -3.60B | 2.27B | 4.94B | 0.79B | -2.86B | 3.68B | -0.71B | 0.79B | 1.86B | 1.61B | -0.85B | -2.01B | 0.90B | -3.31B | -2.07B | -8.79B |