|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.13B | 4.34B | | -3.66B | -1.97B | -1.15B | 1.41B | -0.38B | | | | 10,586,086.66B | | 9.51B | | 9.24B | -0.43B | -3.08B | -0.98B | 0.63B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.15B | 0.32B | 0.11B | 0.81B | -0.78B | 0.68B | 0.02B | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.42B | 0.07B | | 2.37B | | | | | | | | | | | | 1.64B | | | -5.41B | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45B | 1.96B | | 0.74B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 7.00B | | | | 4.39B | | | 13.58B | 24.50B | 15.38B | 26.19B | 9.11B | 9.24B | | 0.61B | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.75B | 0.81B | 0.49B | 1.25B | -3.92B | -3.76B | 0.83B | 3.07B | -0.92B | 1.39B | -2.99B | -4.57B | -3.00B | -5.96B | -3.48B | -5.23B | -0.99B | -0.74B | -0.44B | -0.81B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.22B | | | | -3.11B | 0.09B | | | | | | | | | | | -2.99B | -1.59B | | -3.18B |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.70B | 5.23B | -0.20B | 13.78B | 13.84B | -1.15B | 1.41B | 10.37B | 18.87B | 19.03B | 19.44B | 19.39B | 21.49B | 22.19B | 23.57B | 23.91B | | 23.21B | 18.29B | 18.19B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.11B | | | | 4.84B | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 32.30B | | | | 33.87B | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.79B | | | | -0.75B | | | | 0.00B | | 4.08B | | -3.02B | -0.03B | -0.67B | | 0.19B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.07B | 0.40B | 1.47B | -1.73B | 0.00B | 0.78B | 0.05B | -0.90B | | | | | | | | | 0.04B | -0.03B | | -0.04B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -1.56B | -2.20B | -2.39B | -3.06B | -2.57B | 1.22B | -5.80B | -2.21B | | | | | | | | | -2.45B | -2.40B | | -1.58B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -2.38B | | | | -2.37B | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.05B | | -2.44B | | | | | | | | | | | | | -1.09B | -1.56B | | 0.09B |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.97B | | | -6.61B | -1.52B | -0.59B | | -4.69B | | | | | | | | | -1.06B | -1.29B | | -1.54B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.42B | | -0.38B | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.87B | | | -0.34B | 1.46B | 1.67B | | | | | | | | | | | 2.80B | 1.92B | | 6.47B |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | -3.44B | | 4.07B | -0.02B | | | 0.03B | | | | | | | | | | | | -0.11B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.26B | -0.15B | 0.49B | 0.01B | -0.04B | -0.22B | -0.77B | -0.65B | | | | | | | | | -0.32B | -1.05B | | 0.37B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.99B | 3.49B | 0.63B | -0.44B | -3.36B | 1.09B | 15.25B | -7.09B | | | | | | | | | -1.58B | -2.20B | | 2.11B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 2.78B | 2.20B | 2.39B | 3.06B | -0.54B | -1.13B | 5.80B | 2.21B | | | | | | | | | -0.54B | 0.81B | | -1.60B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.62B | | | -6.95B | -3.17B | 1.17B | | -4.69B | | | | | | | | | -1.26B | -0.96B | | 1.75B |