|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | -0.01B | -0.02B | 0.98B | 1.09B | -0.01B | -0.01B | 1.08B | 0.73B | -0.01B | -0.01B | 0.79B | -0.01B | -0.01B | -0.01B | 0.94B | -0.02B | -0.13B | -0.04B | 0.81B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | -0.00B | | | 0.00B |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.42B | 0.01B | -0.32B | -0.26B | 0.72B | 0.01B | -0.57B | 0.35B | 0.45B | -0.51B | 0.02B | 1.30B | -0.60B | 0.04B | -0.17B | 1.11B | -0.65B | 0.08B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | | | | 0.00B | | | 0.00B | -674.45 | -0.00B | -0.00B | | -0.00B | | | 0.00B | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.17B | 7.26B | -22.51B | 7.59B | -8.44B | -0.03B | 0.86B | 8.00B | -9.00B | -0.01B | 3.79B | -0.80B | -0.38B | 5.07B | 5.21B | 1.50B | 1.14B | -1.85B | -7.01B | 1.37B |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | -0.00B | | | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.28B | | | -0.00B | -0.52B | | | -0.00B | -0.86B | -0.00B | -0.00B | -0.00B | -0.20B | -0.07B | 0.07B | -0.00B | -0.48B | -0.11B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.03B | -0.75B | 0.03B | -0.09B | -0.04B | -0.79B | -0.03B | | -0.05B | -0.77B | -0.03B | -0.05B | -0.04B | -0.73B | -0.05B | -0.03B | -0.05B | -0.33B | -0.05B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | -0.01B | 2.14B | | | 0.80B | 11.75B | -0.00B | 0.97B | -0.01B | 0.13B | 0.78B | -0.00B | -0.01B | -4.91B | -0.28B | 1.20B | -0.02B | 8.29B | -2.10B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | -0.03B | | | | -0.03B | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.03B | 0.03B | 0.01B | -0.07B | -0.02B | 0.19B | -0.02B | -0.02B | -0.02B | 0.17B | -0.02B | -0.04B | -0.06B | 0.27B | -0.01B | -0.06B | -0.01B | 0.30B | -0.03B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.04B | 0.00B | 0.00B | 0.03B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | 0.03B | | | | 0.05B | | | | 0.02B | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | -0.14B | | 0.14B | 0.00B | -0.00B | | | -0.00B | | | | 0.53B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | | | | -0.00B | | | | 0.00B | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01B | -3.51B | -4.04B | -2.00B | 2.09B | -2.18B | -2.62B | 0.26B | -0.23B | -1.01B | -0.55B | 1.67B | -1.02B | 3.23B | -3.90B | 0.26B | | | | 0.66B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.12B | | 0.12B | 0.00B | -0.01B | -0.02B | 0.02B | -0.00B | -0.00B | | | 0.00B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62B | 5.42B | -13.51B | 3.95B | 5.69B | 4.92B | 1.23B | 3.70B | 5.91B | 5.51B | 5.85B | 5.50B | 4.66B | 9.96B | 7.57B | 3.76B | 8.13B | 6.04B | 7.17B | 6.99B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29B | | | 0.12B | -1.02B | -0.18B | 1.30B | -1.00B | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | -0.18B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | | | 0.53B | | | | 0.65B | | | | 1.86B | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | 0.07B | -0.24B | 0.00B | -0.37B | -0.07B | 0.88B | -0.01B | -0.47B | -0.09B | 0.58B | -0.00B | -0.41B | -0.09B | 1.09B | -0.00B | -0.43B | -0.10B | 0.90B | -0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62B | 1.26B | 1.83B | 1.69B | 2.66B | 1.57B | -4.63B | -0.23B | -0.92B | -0.36B | -0.42B | -0.83B | -0.36B | 4.51B | -2.48B | -1.14B | | | | -1.95B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.37B | 0.06B | 0.18B | 0.13B | 0.22B | -1.33B | 0.11B | -0.09B | 0.02B | -0.16B | 0.24B | 0.21B | -0.34B | 1.00B | 0.03B | -0.66B | 0.28B | 0.20B | 0.73B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50B | 0.45B | 1.47B | 6.62B | 3.44B | -3.11B | 2.23B | -2.18B | -6.27B | 2.83B | 3.15B | 0.93B | -4.36B | 5.41B | -4.18B | -1.13B | 2.97B | -0.52B | 6.25B | -2.65B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48B | 13.90B | | | | 23.08B | | | -2.50B | 20.61B | | | -2.35B | 18.40B | | | -2.37B | 25.97B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41B | -0.04B | 2.11B | -0.01B | 0.07B | 0.82B | 11.56B | 0.01B | 1.00B | 0.01B | -0.04B | 0.81B | 0.03B | 0.05B | -5.18B | -0.26B | 1.26B | -0.01B | 7.99B | -2.07B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06B | -2.26B | -0.07B | -0.30B | 4.75B | 0.20B | 4.50B | 0.04B | -0.18B | -1.38B | -0.83B | 1.62B | -1.37B | 7.73B | -11.29B | -1.15B | 1.20B | -0.02B | 8.29B | -3.38B |