|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66B | 1.70B | 1.60B | 1.42B | 1.53B | 1.64B | 1.19B | 0.10B | 0.18B | 0.07B | 0.10B | 0.07B | 4.83B | 0.00B | -0.01B | | | | | 1.48B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.21B | 0.20B | 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 | 0.13B |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.08B | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.16B | 0.05B | 0.04B | 0.43B | 0.06B | -1.93B | 0.61B | -0.05B | 0.23B | -0.01B | 0.06B | -1.01B | 0.06B | 1.73B | 0.04B | 0.14B | 0.01B | 1.31B | -0.03B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.65B | 1.98B | -1.25B | -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 | 0.28B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34B | -0.22B | 4.81B | -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 | 0.68B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.14B | 0.13B | 0.13B | 0.13B | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.21B | 0.20B | 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 | 0.13B |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85B | 1.03B | -2.55B | 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 | -0.56B |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20B | -1.05B | 4.72B | 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 | 1.41B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.14B | 0.13B | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74B | 2.03B | 0.49B | 0.02B | 0.82B | 3.35B | | | 0.01B | 0.00B | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | | | 0.10B | 0.01B | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40B | 0.14B | -0.14B | 5.26B | -2.06B | -1.74B | 1.85B | 0.86B | 1.06B | 4.42B | -6.32B | 0.29B | 7.62B | -8.51B | 4.37B | -0.26B | 8.34B | 4.04B | -12.77B | 0.05B |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.14B | -12.90B | -12.13B | -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 | -1.94B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.70B | 25.00B | -24.71B | -0.09B | -0.00B | -0.39B | -2.50B | -8.50B | 8.46B | 0.06B | -0.03B | -0.05B | -11.95B | 2.37B | 9.61B | -0.06B | 15.66B | -11.21B | 5.49B | -0.07B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54B | -4.20B | 5.59B | -0.14B | 8.59B | -4.98B | 14.60B | 0.22B | 0.78B | 47.17B | 2.77B | 1.49B | 6.71B | 6.17B | 8.42B | -5.46B | -7.09B | 12.76B | 69.56B | -0.41B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | 1.33B | 2.09B | 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 | 23.05B |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61B | | 0.50B | | 0.25B | | | | | | | | | 0.50B | 0.50B | 0.50B | 0.75B | 0.50B | 0.75B | 1.13B |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47B | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | -0.92B | 0.08B | 0.64B | -0.47B | 1.80B | -1.63B | 0.69B | -0.51B | 0.11B | 0.08B | 0.69B | 0.70B | 0.69B | -1.72B | 0.68B | -0.52B | 0.10B | 0.06B | 0.65B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23B | 6.38B | 7.79B | 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 | 1.08B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.58B | -6.73B | 0.47B | 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 | -0.18B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26B | -0.36B | 4.68B | -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 | 0.68B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.58B | -6.73B | 0.47B | 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 | -0.18B |