|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19B | -0.02B | -0.02B | 1.21B | 1.29B | -0.01B | -0.01B | 1.25B | 0.83B | -0.01B | -0.01B | 0.88B | -0.01B | -0.01B | -0.01B | 0.96B | -0.02B | -0.14B | -0.04B | 0.82B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.52B | 0.01B | -0.38B | -0.28B | 0.79B | 0.01B | -0.64B | 0.40B | 0.50B | -0.57B | 0.02B | 1.42B | -0.64B | 0.04B | -0.18B | 1.19B | -0.65B | 0.08B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | | | | 0.00B | | | 0.00B | -753.12 | -0.00B | -0.00B | | -0.00B | | | 0.00B | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.49B | 9.30B | -33.64B | 9.35B | -9.95B | -0.03B | -4.70B | 9.31B | -10.16B | -0.01B | -5.00B | -0.90B | -0.42B | 5.54B | -9.98B | 1.54B | 1.21B | -1.99B | -6.79B | 1.39B |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.35B | | | -0.00B | -0.57B | | | -0.00B | -0.96B | -0.00B | -0.00B | -0.00B | -0.30B | -0.07B | 0.08B | -0.00B | -0.49B | -0.11B |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | -0.94B | 0.04B | -0.11B | -0.04B | -0.87B | -0.04B | | -0.06B | -0.86B | -0.03B | -0.05B | -0.04B | -0.78B | -0.05B | -0.03B | -0.05B | -0.34B | -0.05B |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | -0.01B | 2.68B | | | 0.89B | 12.83B | -0.00B | 1.10B | -0.01B | 0.15B | 0.88B | -0.00B | -0.01B | -5.23B | -0.28B | 1.27B | -0.02B | 8.50B | -2.13B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | -0.03B | | | | -0.04B | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51B | | | | -0.13B | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.04B | 0.03B | 0.02B | -0.08B | -0.02B | 0.21B | -0.02B | -0.02B | -0.02B | 0.19B | -0.03B | -0.04B | -0.06B | 0.28B | -0.01B | -0.06B | -0.01B | 0.31B | -0.03B |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.05B | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 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 | | | | 0.06B | | | | 0.03B | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.16B | | 0.16B | 0.00B | -0.00B | | | -0.00B | | | | 0.54B | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | | | | -0.00B | | | | 0.00B | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34B | -4.50B | -5.06B | -2.46B | 2.46B | -2.41B | -2.86B | 0.31B | -0.26B | -1.14B | -0.62B | 1.86B | -1.10B | 3.53B | -4.16B | 0.27B | | | | 0.67B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.14B | | 0.14B | 0.00B | -0.01B | -0.02B | 0.02B | -0.00B | -0.00B | | | 0.00B |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.44B | 6.95B | -16.92B | 4.86B | 6.71B | 5.46B | 1.34B | 4.30B | 6.67B | 6.23B | 6.59B | 6.14B | 5.05B | 10.90B | 8.07B | 3.85B | 8.61B | 6.47B | 7.35B | 7.09B |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51B | | | 0.14B | -1.14B | -0.19B | 1.43B | -2.27B | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | -0.19B |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69B | | | 0.66B | | | | 0.75B | | | | 2.08B | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.09B | -0.30B | 0.00B | -0.44B | -0.08B | 0.96B | -0.01B | -0.53B | -0.10B | 0.65B | -0.00B | -0.44B | -0.10B | 1.17B | -0.00B | -0.45B | -0.11B | 0.93B | -0.00B |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46B | 1.62B | 2.29B | 2.08B | 3.14B | 1.74B | -5.05B | -0.26B | -1.04B | -0.41B | -0.47B | -0.93B | -0.39B | 4.93B | -2.64B | -1.17B | | | | -1.98B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.47B | 0.08B | 0.22B | 0.15B | 0.24B | -0.40B | 0.13B | -0.11B | 0.02B | -0.18B | 0.27B | 0.23B | -0.37B | 1.06B | 0.03B | -0.70B | 0.30B | 0.21B | 0.75B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66B | 0.57B | 1.85B | 8.15B | 4.06B | -3.45B | 2.43B | -2.54B | -7.07B | 3.20B | 3.54B | 1.04B | -4.72B | 5.92B | -4.46B | -1.15B | 3.15B | -0.56B | 6.41B | -2.69B |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36B | 17.12B | | | -1.63B | 26.86B | | | | 23.01B | | | -2.51B | 18.82B | | | | 26.34B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55B | -0.05B | 2.65B | -0.02B | 0.08B | 0.91B | 12.62B | 0.02B | 1.12B | 0.01B | -0.04B | 0.90B | 0.04B | 0.05B | -5.51B | -0.27B | 1.34B | -0.01B | 8.19B | -2.10B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37B | -2.89B | -0.09B | -0.37B | 5.60B | 0.22B | 4.92B | 0.04B | -0.20B | -1.56B | -0.94B | 1.81B | -1.49B | 8.45B | -12.03B | -1.18B | 1.27B | -0.02B | 8.50B | -3.43B |