|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54B | | 4.65B | -0.02B | 2.19B | 0.08B | 3.66B | | 3.56B | | 4.08B | | 4.58B | | 0.10B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.27B | | 0.23B | | 0.41B | | 0.34B | -0.06B | 0.09B | -0.10B | 0.01B | | 0.01B | | | | 0.00B | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 3.70B | -0.24B | | -0.14B | | 4.12B | | 3.29B | 0.03B | 1.94B | -0.05B | 2.99B | | 4.23B | | 3.04B | | 3.64B | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.08B | | -0.10B | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -19.99B | -27.68B | | -8.78B | | -7.30B | | -1.65B | -0.07B | 13.56B | -0.09B | -12.85B | | -16.60B | | -14.69B | | -14.85B | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.96B | 0.15B | -18.41B | -0.02B | -5.75B | | -16.97B | | -12.00B | | -26.85B | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.24B | -0.29B | | 0.36B | | 0.01B | | 0.00B | 0.17B | -0.00B | | -0.03B | | 0.01B | | -0.01B | | 0.00B | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.11B | -0.10B | | -0.02B | | -0.07B | | -0.03B | -0.10B | -0.00B | | | | -0.01B | | -0.71B | | -1.03B | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.24B | 0.17B | | 0.05B | | -0.10B | | -0.09B | 0.01B | -0.10B | 0.18B | -0.16B | | 0.09B | | 0.18B | | -0.01B | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.12B | 3.50B | | -0.80B | | 8.87B | | 11.25B | 0.16B | 11.79B | -0.05B | 22.78B | | 3.14B | | -12.38B | | -17.20B | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.27B | | 0.64B | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.14B | -0.16B | | -0.06B | | -0.16B | | -0.13B | -0.07B | -0.13B | 0.08B | -0.10B | | -0.07B | | -0.09B | | -0.10B | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.06B | 0.02B | | -0.12B | | 0.02B | | 0.07B | -0.08B | 0.03B | -0.04B | 0.03B | | 0.00B | | 0.04B | | 0.03B | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.30B | -0.42B | | -0.36B | | -0.36B | | -0.35B | -0.02B | -0.43B | -0.04B | -0.30B | | -0.47B | | -0.36B | | -0.30B | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | 2.62B | -0.84B | 1.35B | 0.91B | -0.10B | -7.14B | -0.10B | 1.78B | 1.57B | 0.51B | 2.45B | -0.07B | 1.67B | -0.02B | 2.35B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 13.70B | 9.56B | | 16.18B | | 9.06B | | 4.66B | 0.12B | 12.93B | 0.02B | 12.35B | | 11.82B | | 10.71B | | 18.59B | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -1.75B | -0.90B | | | | 2.11B | | -2.71B | 0.18B | -6.02B | -0.06B | 7.22B | | -5.19B | | -1.70B | | -8.66B | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 18.97B | 18.40B | | 16.01B | | 7.08B | | 3.39B | 0.09B | -2.23B | 0.13B | 3.47B | | -0.39B | | 2.81B | | -0.76B | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 22.75B | 11.54B | | 11.52B | | 8.72B | | 5.96B | 0.05B | 11.44B | | 26.61B | | 9.31B | | 7.43B | | 13.13B | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.12B | 1.45B | 0.40B | | 0.63B | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -2.60B | -2.02B | | -2.86B | | -2.12B | | -1.43B | -0.08B | | 0.10B | -1.60B | | -1.50B | | -0.00B | | 0.00B | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.69B | 0.08B | | | | -7.92B | | -8.39B | -0.04B | -15.37B | 0.05B | -3.04B | | 2.91B | | 3.61B | | 6.09B | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.57B | -0.19B | | | | 0.49B | | 0.25B | | -1.61B | -0.07B | 0.65B | | 1.12B | | 0.31B | | -0.33B | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.45B | 1.47B | | 1.74B | | 3.06B | | 0.15B | | -9.61B | | 26.97B | | 0.87B | | -10.47B | | -19.76B | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 18.40B | 18.40B | | | 26.43B | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.26B | 3.66B | | -0.74B | | 9.02B | | 11.37B | 0.23B | 11.92B | -0.13B | 22.88B | | 3.21B | | -12.29B | | -17.10B | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.06B | 2.68B | | -0.80B | | 3.06B | | 0.15B | 0.30B | -9.61B | -0.06B | 26.97B | | 0.87B | | -10.47B | | -19.76B | | |