|
Net Income
|
0.07B | -0.70B | 0.08B | 0.42B | 0.09B | 0.71B | 0.07B | 1.55B | 0.57B | 0.78B | -0.13B | 0.42B | 0.13B | 0.09B | 0.11B | 0.79B | 0.04B | 0.38B | -0.10B | 1.54B | 0.80B | 0.47B | -0.02B | 0.80B | 0.55B | 0.42B | -0.73B | -0.90B | 0.06B | -0.38B | 0.68B | 0.30B | 0.20B | 0.05B | 0.05B | 0.11B | | 0.09B | 0.78B | 0.03B | -1.91B | -0.11B | 0.27B | 0.64B | 1.47B | -0.02B | 0.57B | 0.37B | 0.01B | 0.05B | 0.28B | 0.08B | -0.22B |
|
Gains from Sales and Divestitures
|
30.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28B | 0.27B | 0.27B | | | 1.15B | | | | | | 1.95B | 32.13B | 1.90B | | 1.90B | | 1.89B | | 1.55B | 1.94B | |
|
Gains from Investment Securities
|
0.00B | 0.03B | 0.05B | 0.47B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
-0.01B | -0.54B | -0.00B | -0.16B | -0.00B | 0.14B | 0.14B | -0.01B | 0.09B | 0.15B | 0.19B | 1.05B | -0.01B | 0.07B | -0.01B | 0.09B | 0.01B | 0.06B | -0.01B | 0.02B | 0.01B | 0.01B | -0.00B | 0.09B | 0.01B | -0.01B | 0.01B | 0.05B | 0.04B | 0.02B | -0.01B | -0.06B | 0.01B | -0.00B | -0.00B | -0.02B | | -0.02B | -0.02B | 0.10B | 0.17B | 0.04B | -0.28B | 0.02B | -0.01B | 0.01B | 0.06B | 0.03B | 0.03B | 0.01B | -0.12B | 0.10B | 0.08B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.90B | -25.80B | | | -2.75B | -14.37B | -0.40B | | 17.35B | 30.72B | 10.72B | -40.42B | -0.59B | 2.93B |
|
Cash from Operations
|
-5.40B | -1.80B | 0.95B | -10.34B | 0.50B | 1.44B | | | -1.23B | 0.80B | 3.03B | 0.63B | -0.91B | -0.24B | -1.38B | -1.29B | -1.42B | -0.96B | -2.03B | -2.74B | 1.25B | 2.15B | 3.29B | 2.06B | 2.64B | 0.41B | 0.16B | 0.03B | 3.09B | 2.99B | 3.29B | -4.46B | -2.23B | 3.11B | -0.69B | 0.65B | | | | 1.95B | -2.82B | | | -1.78B | 0.16B | -1.20B | 14.59B | 0.08B | 1.62B | 0.37B | 0.74B | 1.14B | 0.69B |
|
Amortization
|
0.74B | 14.35B | | 29.10B | | | | 32.38B | | 2.89B | | 2.71B | | | | 39.17B | | | | | | | | | | | | 2.21B | | | | 336.89B | 2.00B | 1.71B | | 2.37B | 1.67B | 356.14B | | -0.02B | | | | | | | -1.61B | | 5.66B | | 56.76B | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | -0.97B | | | -0.59B | -0.31B | -0.19B | | 0.50B | -2.17B | 1.28B | -1.15B | -0.35B | -0.64B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | 0.00B | | | | 0.01B | 0.00B | | 0.00B |
|
Divestments
|
-0.03B | -0.07B | -0.16B | -0.48B | -0.06B | -0.25B | | -0.38B | -0.03B | -0.03B | 0.86B | | -0.04B | -0.03B | -0.13B | 0.31B | -0.04B | 0.14B | 0.71B | 0.70B | -0.04B | -0.02B | 0.02B | -0.09B | 0.35B | 0.18B | 0.83B | 0.67B | 0.01B | -0.88B | -0.85B | -1.16B | -0.11B | -1.06B | -0.02B | -1.41B | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | -0.02B | | | 0.05B | -0.04B | | | 0.52B | 0.06B | 0.01B | 0.20B | 0.14B | 0.12B |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B |
|
Shares Issued
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | -0.67B | | | | 0.00B | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | | | | | | | | | | -0.16B | | -0.06B | -0.11B | -0.21B | 0.21B | -0.26B | 0.77B |
|
Dividends Paid - Common
|
| | | -0.18B | | | | -0.12B | | | | -0.08B | | -0.18B | -0.26B | -0.27B | | -0.26B | -0.43B | -0.44B | | -0.19B | -0.35B | -0.33B | | -0.16B | -0.32B | -0.32B | | -0.17B | -0.34B | -0.33B | | | -0.18B | -0.35B | | | | | | | | | | | 0.42B | | | | 0.52B | -0.25B | |
|
Cash from Financing Activities
|
0.74B | 1.33B | 1.65B | -1.39B | -0.03B | -0.16B | | | -0.01B | -0.52B | 0.05B | -0.50B | 1.98B | -0.65B | 1.28B | 2.15B | -0.01B | -1.19B | -3.20B | -3.09B | 0.63B | 0.44B | 0.81B | 0.13B | -0.29B | -0.51B | -2.38B | -3.05B | -1.85B | -0.97B | -0.36B | -0.50B | 2.04B | 0.10B | -0.20B | -1.55B | | | | -0.75B | 0.30B | | | 0.26B | 0.59B | -0.47B | -0.01B | -0.37B | -0.90B | -0.34B | -0.33B | -1.58B | 1.05B |
|
Exchange Rate Effect
|
| | | | | | | | | | | 0.14B | -0.02B | 0.09B | 0.08B | 0.04B | -0.01B | -0.02B | -0.07B | -0.11B | 0.01B | 0.05B | 0.23B | 0.29B | 0.27B | 0.22B | 0.18B | -0.43B | -0.16B | -0.15B | -0.18B | -0.02B | -0.03B | -0.12B | -0.05B | -0.23B | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-4.69B | -0.54B | 2.44B | -8.23B | 0.41B | 1.04B | | | -1.26B | 0.25B | 3.94B | 0.69B | 1.03B | 0.01B | -0.23B | 2.53B | -1.47B | -2.00B | -4.53B | -5.13B | 1.84B | 2.56B | 4.13B | 2.07B | 2.70B | 0.07B | -1.39B | -1.38B | 1.24B | 1.14B | 2.08B | -2.40B | -0.30B | 2.15B | -0.91B | -1.20B | | | | 1.33B | -2.53B | | | -1.47B | 0.71B | -1.68B | 0.58B | 0.23B | 0.78B | 0.04B | 0.61B | -0.30B | 0.24B |
|
Free Cash Flow
|
-5.40B | -1.80B | 0.95B | -10.34B | 0.50B | 1.44B | | | -1.23B | 0.80B | 3.03B | 0.63B | -0.91B | -0.24B | -1.38B | -1.29B | -1.42B | -0.96B | -2.03B | -2.74B | 1.25B | 2.15B | 3.29B | 2.06B | 2.64B | 0.41B | 0.16B | 0.03B | 3.09B | 2.99B | 3.29B | -4.46B | -2.23B | 3.11B | -0.69B | 0.65B | | | | 1.95B | -2.82B | | | -1.78B | 0.16B | -1.20B | 14.59B | 0.08B | 1.62B | 0.37B | 0.74B | 1.14B | 0.69B |
|
Net Cash Flow
|
-4.65B | -0.47B | 2.60B | -11.74B | 0.47B | 1.29B | | | -1.24B | 0.28B | 3.07B | 0.13B | 1.07B | -0.89B | -0.09B | 0.86B | -1.43B | -2.15B | -5.24B | -5.83B | 1.88B | 2.59B | 4.10B | 2.18B | 2.35B | -0.10B | -2.22B | -3.02B | 1.24B | 2.02B | 2.93B | -4.96B | -0.20B | 3.21B | -0.89B | -0.90B | | | | 1.33B | -2.54B | | | -1.47B | 0.71B | -1.67B | 14.59B | 0.23B | 0.78B | 0.04B | 0.61B | -0.30B | 1.86B |