|
Net Income (Quarter)
|
0.32B | 0.21B | 0.16B | 0.19B | 0.19B | 0.22B | 0.22B | 0.22B | 0.23B | 0.33B | 0.37B | 0.40B | 0.45B | 0.54B | 0.50B | 0.97B | 0.26B | 0.58B | 0.31B | 0.90B | 0.57B | 0.48B | 0.55B | 1.42B | 1.53B | 1.64B | 1.19B | 0.10B | 0.18B | 0.07B | 0.10B | 0.07B | 4.83B | 0.00B | -0.01B | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | | | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B |
|
Share-based Compensation (Quarter)
|
| | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 0.28B | | 0.23B | | | 0.01B | -0.05B | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (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 | 0.01B | 0.01B | -0.01B | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | 0.04B | -0.00B | 0.22B | 0.24B | -0.54B | 0.00B | -0.00B | -0.04B | -0.58B | 0.00B | -0.00B | 0.00B | 0.13B | 0.00B | | 0.00B | -0.04B | 0.00B | | | 0.41B | | | 0.03B | 0.61B | -0.85B | 1.66B | -0.65B | 0.01B | 0.37B | 0.38B | 0.07B | 0.04B | 0.14B | 0.01B | -0.00B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | 0.01B | 0.04B | 0.00B | 0.10B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.14B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | -0.47B | -0.03B | 0.92B | 0.21B | -1.09B | -0.20B | 0.87B | 1.01B | -1.21B | 0.64B | 0.72B | 0.29B | -0.33B | -0.97B | 0.49B | -1.64B | -0.12B | | | -0.18B | -0.21B | -1.28B | -0.80B | 0.85B | -0.27B | -0.38B | -0.42B | 0.35B | 0.08B | -0.26B | 0.20B | -0.32B | 0.19B | 0.71B | -0.19B |
|
Cash from Operations (Quarter)
|
| | | | 0.64B | 1.44B | 0.27B | 0.55B | 2.03B | 1.82B | 0.49B | -0.07B | 1.87B | 0.75B | 0.05B | 1.04B | 0.43B | 1.88B | -0.56B | 3.56B | 0.63B | | | -0.19B | 3.96B | 3.77B | 3.53B | 0.12B | 3.73B | 2.41B | 2.38B | -0.99B | 0.84B | 1.53B | 0.78B | 0.75B | 0.91B | 1.50B | 2.58B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.14B | 0.14B | 0.14B | 0.16B | 0.14B | 0.13B | 0.13B | 0.13B | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.07B | | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | | | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B |
|
Change in Inventory (Quarter)
|
| | | | 0.01B | -0.06B | -0.02B | 0.07B | 0.16B | -0.17B | -0.14B | 0.11B | 0.06B | | | | | | | | | | | 1.50B | -0.69B | 0.63B | -0.96B | -0.30B | -0.50B | 0.29B | -0.05B | 0.94B | 0.29B | -0.35B | -0.11B | 0.74B | 0.12B | -0.23B | 0.06B |
|
Change in Accured Expenses (Quarter)
|
| | | | -0.07B | 0.58B | 0.23B | -0.05B | -0.27B | 0.22B | 0.32B | 0.31B | -0.29B | 0.99B | -0.26B | -0.09B | -0.75B | 0.52B | -0.85B | 0.26B | -0.16B | -0.40B | -0.38B | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | -0.46B | 1.33B | 1.66B | 2.05B | -0.51B | 1.47B | 1.90B | 3.38B | 1.20B | 2.92B | 1.66B | 0.88B | -0.06B | 2.06B | 0.09B | 0.98B | 0.92B | | | 0.13B | 13.22B | 10.78B | 8.13B | 1.83B | -5.09B | -6.07B | 2.03B | -4.51B | -0.83B | -2.03B | 2.59B | 2.44B | 10.41B | 5.33B | 5.59B |
|
Capital Expenditures (Quarter)
|
| | | | 0.26B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B | 0.07B | 0.05B | 0.02B | 0.04B | 0.06B | 0.03B | 0.06B | 0.11B | 0.05B | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | 0.17B | 0.28B | 0.27B | 0.25B | 0.19B | 0.29B | 0.26B | 0.28B | 0.24B | 0.26B | 0.18B | 0.12B | 0.09B | 0.10B | 0.14B | 0.06B | 0.06B | 0.07B | 0.04B | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | 0.01B | | | | 0.01B | -0.01B | | 0.09B | | 0.56B | -1.25B | 0.02B | 0.01B | | | -0.52B | 0.01B | | | 0.49B | 0.02B | 0.82B | 3.35B | | | 0.01B | 0.00B | | | | | | | | |
|
Divestments (Quarter)
|
| | | | -0.83B | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | | | 0.10B | 0.01B | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 1.69B | 1.32B | 1.27B | 1.77B | 1.10B | -0.78B | 0.40B | 2.54B | 0.11B | 2.03B | 1.43B | -3.26B | 0.42B | 0.51B | 1.73B | -0.45B | 1.08B | | | 3.13B | -1.75B | 0.08B | 10.84B | 0.00B | 0.86B | 5.47B | 3.67B | 0.29B | 1.52B | 25.80B | -27.78B | 0.83B | 7.25B | -8.51B | 3.15B |
|
Cash from Investing Activities (Quarter)
|
| | | | 0.45B | 8.49B | -1.89B | -1.07B | -2.27B | -2.66B | -5.90B | -7.17B | -2.25B | -2.96B | 1.95B | -3.77B | 1.56B | -3.35B | 1.77B | -4.19B | -1.67B | | | -0.03B | -10.77B | -8.40B | -10.76B | -2.05B | 11.57B | 8.35B | 4.99B | 5.90B | 24.15B | -3.49B | -7.96B | -1.63B | -7.71B | -3.63B | -4.79B |
|
Other financing activities (Quarter)
|
| | | | -0.36B | -9.25B | 9.76B | 0.14B | -0.23B | 0.22B | 10.43B | -10.27B | 0.07B | 1.05B | -1.09B | 0.03B | -0.01B | 0.04B | 0.18B | -5.81B | 0.05B | | | -0.09B | 8.37B | -8.38B | -0.01B | -8.50B | 1.05B | 7.47B | -0.03B | -1.60B | -10.40B | 2.37B | 2.75B | -0.06B | 15.66B | -15.66B | -0.01B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | -1.09B | 1.59B | | | -0.49B | 2.49B | -3.72B | 3.73B | -0.13B | 1.20B | -1.54B | 2.80B | 0.38B | -0.05B | 2.31B | -1.36B | 2.41B | | | -0.14B | 8.59B | -4.98B | 12.32B | 35.03B | -34.03B | 47.17B | 2.77B | 8.13B | -10.14B | 16.39B | 8.42B | -5.46B | -7.09B | 12.76B | 69.56B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | 0.00B | 0.02B | 0.06B | 0.25B | 0.13B | 0.27B | 1.47B | 0.33B | 0.01B | 0.19B | 4.34B | 0.57B | 0.77B | 0.01B | 0.50B | 0.36B | 0.52B | | | 1.70B | 4.13B | 1.16B | 0.31B | 8.44B | 30.71B | 10.46B | 5.41B | 7.75B | 4.49B | 4.51B | 10.05B | 3.67B | 15.82B | 25.02B | 18.58B |
|
Shares Issued (Quarter)
|
| | | | 0.05B | 0.03B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | | | | 0.24B | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | | | | | | 0.50B | 0.50B | 0.50B | 0.75B | 0.50B | 0.75B |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | 1.12B | 0.44B | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | -0.22B | 0.45B | 0.11B | -0.11B | 0.39B | -0.36B | 0.03B | 0.42B | 0.15B | -0.46B | 0.04B | | | 0.09B | 1.19B | -1.01B | 2.39B | 0.10B | 0.07B | 0.11B | 2.49B | 0.11B | 1.28B | -1.10B | 0.08B | 0.68B | 0.67B | 0.67B | 0.66B |
|
Cash from Financing Activities (Quarter)
|
| | | | -1.50B | -9.65B | 1.56B | 0.45B | 0.06B | 1.43B | 7.02B | 6.71B | 0.09B | 1.90B | -2.22B | 3.03B | -2.46B | 1.29B | -1.13B | 0.33B | 1.09B | | | 9.05B | 0.80B | 3.75B | 6.42B | 17.11B | -21.88B | -10.93B | -6.56B | -0.57B | -19.10B | 0.72B | 7.31B | 3.29B | 6.07B | -2.46B | 1.74B |
|
Change in Cash (Quarter)
|
| | | | -0.41B | 0.27B | -0.06B | -0.07B | -0.18B | 0.59B | 1.62B | -0.53B | -0.29B | -0.32B | -0.23B | 0.30B | -0.47B | -0.19B | 0.09B | -0.30B | 0.06B | | | 8.83B | -6.01B | -0.89B | -0.80B | 15.18B | -6.59B | -0.18B | 0.81B | 4.34B | 5.89B | -1.24B | 0.13B | 2.40B | -0.72B | -4.60B | -0.47B |
|
Free Cash Flow (Quarter)
|
| | | | 0.37B | 1.37B | 0.23B | 0.50B | 1.98B | 1.77B | 0.42B | -0.12B | 1.85B | 0.71B | -0.01B | 1.02B | 0.38B | 1.77B | -0.61B | 3.56B | 0.63B | | | -0.19B | 3.96B | 3.77B | 3.53B | 0.12B | 3.73B | 2.41B | 2.38B | -0.99B | 0.84B | 1.53B | 0.78B | 0.75B | 0.91B | 1.50B | 2.58B |
|
Net Cash Flow (Quarter)
|
| | | | -0.41B | 0.27B | -0.06B | -0.07B | -0.18B | 0.59B | 1.62B | -0.53B | -0.29B | -0.32B | -0.23B | 0.30B | -0.47B | -0.19B | 0.09B | -0.30B | 0.06B | | | 8.83B | -6.01B | -0.89B | -0.80B | 15.18B | -6.59B | -0.18B | 0.81B | 4.34B | 5.89B | -1.24B | 0.13B | 2.40B | -0.72B | -4.60B | -0.47B |