|
Net Income
|
0.08B | 1.26B | 0.09B | -0.51B | 0.34B | -2.61B | -1.83B | 2.04B | 2.71B | 0.04B | -1.05B | 0.09B | 0.01B | -0.01B | 0.00B | -0.01B | 0.07B | 0.02B | -0.02B | 0.01B | -0.05B | 0.03B | 0.00B | -0.04B | 0.00B | 0.02B | -0.02B | | -0.05B | -0.01B | 0.00B | -0.04B | | 0.01B | -0.00B | -0.00B | -0.00B | | -0.04B | -0.00B | | -0.00B | | 0.05B | | -0.00B | 0.01B | | | | | | | -0.00B | | 8.38B | | 0.85B | 2.05B | -1.33B | 0.80B | -4.36B | -0.02B | -0.05B | | | | |
|
Cash from Discontinued Operations
|
2.17B | -0.13B | 1.52B | 2.74B | 1.67B | 2.20B | 2.27B | 4.29B | 1.23B | 1.45B | 0.69B | | 0.59B | 0.84B | 0.82B | 0.68B | 0.04B | 0.01B | -0.01B | 0.02B | 0.05B | 0.02B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | -0.59B | 0.27B | -0.37B | | | | | | |
|
Gains from Investment Securities
|
2.23B | 3.22B | 2.61B | 2.21B | 2.12B | 2.25B | 1.90B | 1.31B | 1.54B | 1.72B | 2.09B | 1.32B | 1.20B | 0.97B | 1.06B | 3.18B | 1.76B | 1.67B | 1.78B | 2.03B | 1.22B | 1.02B | 0.97B | 0.87B | 1.13B | 0.61B | 0.93B | 0.90B | 0.74B | 0.86B | 0.87B | 0.95B | 0.78B | 1.00B | 0.57B | 0.52B | 0.85B | 0.69B | 0.72B | 0.58B | 0.57B | 0.86B | -4.25B | 6.17B | -5.43B | 1.39B | 1.30B | 6.27B | 1.95B | -0.39B | 0.58B | 1.03B | 0.67B | 0.35B | 0.68B | -0.60B | 0.44B | 0.22B | 0.63B | 0.46B | 0.12B | 0.59B | 0.10B | -0.10B | 0.26B | 0.46B | -0.06B | 0.17B |
|
Asset Writedowns and Impairment
|
| | 1.79B | -3.68B | | 0.33B | 0.52B | 1.01B | 0.23B | 0.29B | 1.70B | -1.56B | 0.15B | 0.08B | 0.10B | 0.19B | 0.11B | 0.08B | 0.07B | 0.87B | 0.09B | 0.07B | 0.12B | 0.08B | 0.10B | 0.10B | 0.09B | 0.52B | 0.16B | 0.13B | 0.11B | 0.09B | 0.09B | 0.08B | 0.30B | 0.12B | 0.03B | 0.06B | 0.03B | 0.04B | 0.05B | 0.03B | 0.05B | 0.02B | 0.02B | 0.04B | 0.01B | 0.02B | 0.01B | | 0.01B | 0.03B | | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.03B | | -0.00B | 0.00B | | | 0.29B | |
|
Cash from Restructuring
|
4.19B | 1.28B | 2.32B | 1.47B | 1.54B | 0.94B | 1.29B | -0.02B | 0.45B | 0.44B | 2.16B | 0.43B | 0.69B | 0.27B | 0.19B | 0.60B | 0.14B | 0.14B | 0.13B | 0.92B | 0.14B | 0.12B | 0.16B | 0.20B | 0.21B | 0.26B | 0.41B | 0.61B | 0.45B | 0.19B | 0.24B | 0.24B | 0.17B | 0.12B | 0.38B | 0.02B | 0.10B | 0.10B | 0.06B | 0.16B | 0.12B | 0.04B | 0.07B | 0.06B | 0.03B | 0.04B | 0.01B | 0.02B | 0.01B | 0.02B | -0.01B | 0.03B | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
6.81B | 4.06B | 1.86B | 12.38B | -0.57B | 3.88B | 3.25B | -13.66B | -5.46B | -1.76B | 5.25B | -20.34B | -3.88B | -1.46B | -1.44B | 6.76B | -2.31B | -0.92B | 0.13B | 6.24B | -0.90B | -2.13B | 0.52B | -0.06B | 2.09B | 1.67B | -1.92B | -1.18B | -0.81B | -0.40B | 0.75B | 4.22B | -11.55B | 0.19B | 1.89B | 7.71B | -1.89B | -0.33B | 1.52B | 0.20B | -1.91B | -1.69B | -0.49B | -1.84B | -2.24B | 8.11B | 0.55B | 0.45B | -3.29B | 2.02B | 1.22B | -4.63B | -4.52B | -2.52B | 0.28B | 8.49B | 0.58B | -0.33B | 2.61B | 1.35B | -0.54B | 0.82B | 1.22B | -0.82B | -0.75B | 0.25B | 0.82B | |
|
Cash from Operations
|
3.77B | 4.27B | 3.94B | 6.61B | 3.19B | 6.58B | 5.34B | 1.48B | -6.54B | 0.33B | 1.64B | 1.12B | -0.49B | 2.13B | 1.21B | 0.84B | -0.15B | 1.82B | 2.27B | 1.92B | 0.76B | 0.88B | 2.72B | 0.65B | 0.39B | 0.10B | 1.74B | 0.64B | -0.97B | 1.54B | 1.18B | 1.75B | -10.34B | 1.30B | 0.17B | 1.04B | -0.94B | 0.60B | 0.30B | -0.36B | -0.98B | -0.30B | 0.48B | -1.02B | -0.59B | 0.35B | 0.85B | 0.43B | 0.64B | 2.17B | 2.95B | 0.46B | 0.04B | 0.56B | 3.37B | 0.66B | 0.50B | 0.94B | 3.31B | 1.50B | 0.52B | 1.03B | 1.70B | 0.02B | -0.06B | 1.39B | 1.34B | 0.64B |
|
Amortization of Deferred Charges
|
| | 2.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
3.05B | 3.72B | 2.36B | 2.94B | 2.81B | 2.28B | 2.70B | -1.81B | 1.85B | 1.73B | 2.03B | 1.75B | 1.22B | 1.34B | 1.46B | 3.33B | 1.20B | 1.30B | 1.06B | 1.16B | 1.12B | 1.22B | 1.03B | 1.08B | 1.23B | 1.18B | 1.09B | 1.13B | 1.20B | 1.07B | 0.54B | 1.28B | 1.01B | 0.99B | 0.80B | 1.07B | 1.38B | 1.40B | 1.03B | 1.55B | 1.30B | 1.36B | 1.18B | 1.17B | 1.88B | 0.68B | 0.66B | 0.90B | 1.42B | 0.95B | 1.22B | 0.95B | 1.13B | 1.06B | 1.13B | 0.54B | 1.19B | 0.84B | 0.87B | 0.95B | 0.85B | 0.90B | 0.86B | 0.99B | 0.87B | 0.88B | 0.83B | |
|
Change in Inventory
|
-1.03B | 0.38B | -0.32B | -0.03B | -0.02B | -0.30B | -0.22B | 0.19B | -0.28B | 0.12B | -0.04B | -0.08B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | -0.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | -0.88B | 0.84B | 1.14B | 0.60B | -1.65B | -1.09B | -2.44B | 1.73B | 0.31B | 0.20B | -1.78B | 3.63B | 1.26B | 0.94B | -1.36B | 1.26B | -0.88B | 0.06B | -4.92B | 3.02B | 0.16B | -0.62B | -1.73B | 1.00B | 1.08B | -0.22B | -1.52B | -0.32B | 1.07B | -0.21B | |
|
Change in Taxes
|
-1.76B | 0.52B | -0.39B | -0.77B | -1.36B | 1.00B | 0.62B | 5.79B | -0.61B | -0.46B | -0.76B | -18.65B | 1.00B | -0.72B | 0.66B | -2.20B | 0.61B | 0.32B | -1.14B | -0.23B | 0.45B | 1.16B | 0.69B | -0.10B | 1.16B | 0.58B | -0.00B | -1.19B | -0.11B | 0.86B | 0.21B | -1.27B | 0.45B | 0.22B | -1.18B | 7.49B | 0.25B | 0.31B | -0.34B | -0.22B | 0.17B | 0.36B | 0.23B | 0.15B | 0.84B | -2.57B | -0.06B | -0.64B | 0.76B | -0.56B | 0.30B | 1.08B | 1.10B | 0.64B | 0.59B | -2.13B | -0.20B | 0.08B | 0.30B | -0.51B | 0.18B | -0.24B | 0.06B | 0.47B | 0.17B | 0.34B | 0.22B | |
|
Other Working Capital Changes
|
-0.05B | 0.11B | 0.47B | 0.16B | 0.11B | 0.14B | 0.09B | 0.23B | -0.10B | -0.04B | -0.13B | -0.14B | -0.13B | | | | | | | | | | | | 1.30B | 0.60B | -0.06B | 0.12B | 0.60B | 0.66B | 0.11B | -1.38B | -0.40B | -0.20B | 1.49B | -0.31B | 1.12B | -0.35B | -0.48B | -0.76B | 0.75B | 0.15B | -0.33B | 0.42B | 0.08B | 0.99B | -0.77B | -0.46B | 0.66B | 0.38B | -0.41B | 0.91B | 0.30B | 0.59B | 0.20B | -2.72B | 0.46B | -1.07B | -0.35B | -1.02B | 0.29B | -1.11B | -0.62B | 1.24B | 0.50B | -0.48B | -0.06B | |
|
Capital Expenditures
|
1.85B | 1.49B | -0.42B | 0.60B | 0.75B | 0.60B | -0.67B | -0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-1.80B | 4.66B | 1.80B | 0.62B | 1.47B | -3.19B | -1.55B | 25.02B | 4.21B | -1.18B | 1.46B | | 0.22B | -0.27B | -1.96B | 2.00B | -0.42B | 0.42B | | | | | | | 2.40B | -2.40B | | | | | | | 0.02B | 0.51B | 0.07B | 0.19B | 0.01B | 0.00B | | | | | 0.00B | | | | | 0.05B | | | 0.14B | 4.55B | | | | -6.54B | 0.03B | -0.86B | -1.65B | 5.05B | -2.67B | -1.50B | | 4.76B | | | | |
|
Change in Acquisitions & Divestments
|
12.26B | 14.59B | 5.51B | 55.81B | 7.88B | 26.94B | 26.19B | 29.85B | 26.39B | 21.41B | 18.44B | 18.79B | 26.17B | 20.72B | -16.82B | 9.75B | 17.14B | 22.13B | 19.60B | -22.82B | 15.24B | 17.07B | 14.25B | -21.00B | 6.19B | 7.96B | 6.70B | 7.88B | 6.07B | 7.47B | 8.54B | 8.03B | 15.31B | 31.10B | -18.68B | 3.35B | 5.64B | 6.67B | 6.00B | 6.84B | 6.37B | 6.39B | 5.40B | 7.32B | 7.04B | 6.82B | 5.58B | 8.18B | 7.82B | 9.93B | 8.68B | 8.34B | 6.10B | 8.56B | 2.64B | -6.19B | 10.68B | 0.03B | 2.27B | -12.01B | 2.86B | 2.29B | 2.17B | -0.73B | 4.76B | 2.62B | 2.48B | -5.78B |
|
Cash from Investing Activities
|
3.24B | 6.07B | -0.15B | -2.74B | -4.52B | -1.55B | -1.46B | -2.38B | 39.62B | -1.80B | -1.68B | 0.30B | 9.98B | 0.94B | 10.24B | -4.55B | 3.96B | 2.11B | 0.45B | 0.58B | 3.78B | -0.12B | 1.21B | 9.42B | 0.31B | 4.97B | 1.39B | 1.78B | 0.39B | -0.65B | 0.59B | 2.93B | 14.50B | 0.23B | -0.25B | -0.43B | -1.97B | 0.50B | 0.55B | 0.69B | -1.98B | -2.17B | -0.65B | -0.68B | -0.63B | -2.27B | -2.32B | -0.98B | 1.50B | -3.15B | -1.28B | -0.36B | 0.85B | 1.68B | -4.80B | -1.36B | -1.47B | 0.83B | -3.43B | -2.95B | 2.98B | -0.10B | 0.32B | -1.52B | 2.75B | 0.56B | -0.06B | -0.07B |
|
Other financing activities
|
-3.16B | -0.53B | -2.17B | -2.13B | -2.76B | -0.10B | -1.07B | -2.04B | -1.64B | -0.29B | -0.01B | | 1.34B | 1.25B | -0.54B | 2.20B | 0.42B | -0.18B | -0.51B | -1.08B | -2.00B | 0.49B | 0.31B | -5.22B | 0.09B | -0.97B | 0.45B | 1.24B | 0.34B | -0.09B | 0.67B | -0.85B | -0.03B | -0.02B | 0.62B | -0.61B | -1.55B | -1.21B | -0.48B | -0.34B | 0.26B | 0.63B | 0.46B | 0.25B | -0.29B | 0.02B | 0.69B | 0.12B | -0.10B | -0.20B | -0.16B | 1.68B | -0.49B | -0.41B | -1.61B | 16.41B | -0.77B | 1.50B | 1.05B | 1.08B | 1.94B | 1.94B | | -3.27B | 0.03B | 0.10B | -0.04B | 0.04B |
|
Cash from Financing Activities
|
-9.64B | -8.80B | -6.56B | -3.99B | -0.27B | -4.26B | -4.25B | -0.49B | -34.48B | 0.77B | -1.73B | -1.48B | -10.47B | -2.25B | -9.13B | 1.29B | -3.72B | -3.34B | -2.42B | -2.29B | -4.29B | -1.51B | -3.80B | -10.19B | -0.60B | -4.96B | -3.50B | -2.37B | 0.45B | -0.64B | -1.11B | -5.54B | -4.05B | -0.98B | -0.10B | -0.57B | 2.49B | -1.06B | -0.09B | -0.08B | 2.76B | 2.45B | 0.74B | 1.30B | 1.23B | 2.47B | 1.20B | 0.15B | -2.11B | 0.81B | -1.46B | -0.92B | -0.58B | -2.18B | 1.24B | -12.99B | 0.82B | -1.43B | -1.39B | 2.79B | -3.08B | -0.95B | -1.91B | 0.88B | -2.68B | -1.53B | -1.53B | -0.80B |
|
Dividends Paid - Common
|
| | 0.08B | | | | | | 0.53B | 0.11B | 0.04B | 0.01B | 0.01B | 0.09B | 0.07B | 4.39B | 0.98B | -2.46B | 1.63B | 0.15B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.35B | 0.34B | 0.36B | 0.35B | 0.34B | 0.32B | 0.31B | 0.29B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.23B | 0.26B | 0.25B | 0.25B | 0.24B | 0.26B | 0.25B | 0.24B | 0.23B | 0.25B | 0.25B | 0.24B |
|
Exchange Rate Effect
|
-0.17B | 0.20B | 0.16B | 0.34B | -0.04B | -0.05B | 0.09B | 0.04B | 0.02B | 0.01B | 0.01B | -0.01B | -0.00B | -0.02B | 0.01B | 0.03B | -0.04B | -0.03B | -0.01B | -0.01B | -0.01B | 0.01B | -0.02B | -0.06B | -0.03B | -0.00B | -0.01B | | | 0.04B | 0.05B | -0.03B | -0.08B | 0.06B | 0.00B | -0.01B | 0.06B | -0.03B | -0.02B | -0.02B | 0.01B | 0.02B | 0.01B | -0.02B | 0.01B | -0.01B | 0.02B | 0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.01B | -0.06B | -0.04B | -0.00B | 0.00B | 0.02B | -0.06B | 0.02B | -0.03B | -0.04B | 0.03B | -0.05B | 0.02B | 0.01B | -0.00B | |
|
Change in Cash
|
-4.61B | 1.77B | -0.84B | -0.42B | -1.63B | 0.71B | -0.27B | -1.35B | -0.16B | 0.76B | -1.06B | -0.07B | -0.16B | -0.08B | 0.38B | -0.39B | 0.06B | 0.56B | 0.29B | 0.20B | 0.25B | -0.75B | 0.11B | -0.17B | 0.07B | 0.11B | -0.37B | 0.06B | -0.13B | 0.28B | 0.71B | -0.89B | 0.03B | 0.60B | -0.17B | 0.03B | -0.37B | 0.01B | 0.74B | 0.23B | -0.18B | 0.01B | 0.58B | -0.42B | 0.02B | 0.54B | -0.24B | -0.38B | 0.01B | -0.18B | 0.21B | -0.84B | 0.30B | -0.00B | -0.23B | -0.28B | -0.16B | 0.53B | -0.10B | -0.28B | -0.35B | 0.28B | 0.13B | -0.27B | 0.04B | 0.43B | -0.25B | |
|
Free Cash Flow
|
1.92B | 2.78B | 4.36B | 6.01B | 2.45B | 5.98B | 6.02B | 1.67B | -6.54B | 0.33B | 1.64B | 1.12B | -0.49B | 2.13B | 1.21B | 0.84B | -0.15B | 1.82B | 2.27B | 1.92B | 0.76B | 0.88B | 2.72B | 0.65B | 0.39B | 0.10B | 1.74B | 0.64B | -0.97B | 1.54B | 1.18B | 1.75B | -10.34B | 1.30B | 0.17B | 1.04B | -0.94B | 0.60B | 0.30B | -0.36B | -0.98B | -0.30B | 0.48B | -1.02B | -0.59B | 0.35B | 0.85B | 0.43B | 0.64B | 2.17B | 2.95B | 0.46B | 0.04B | 0.56B | 3.37B | 0.66B | 0.50B | 0.94B | 3.31B | 1.50B | 0.52B | 1.03B | 1.70B | 0.02B | -0.06B | 1.39B | 1.34B | 0.64B |
|
Net Cash Flow
|
-2.64B | 1.53B | -2.78B | -0.13B | -1.59B | 0.76B | -0.36B | -1.39B | -1.41B | -0.69B | -1.76B | -0.06B | -0.99B | 0.82B | 2.32B | -2.42B | 0.10B | 0.59B | 0.30B | 0.21B | 0.26B | -0.76B | 0.12B | -0.12B | 0.10B | 0.12B | -0.36B | 0.06B | -0.13B | 0.25B | 0.66B | -0.86B | 0.12B | 0.55B | -0.17B | 0.04B | -0.42B | 0.04B | 0.77B | 0.25B | -0.19B | -0.01B | 0.57B | -0.40B | 0.01B | 0.55B | -0.27B | -0.40B | 0.03B | -0.17B | 0.21B | -0.82B | 0.32B | 0.06B | -0.19B | -13.69B | -0.16B | 0.34B | -1.51B | 1.34B | 0.42B | -0.02B | 0.10B | -0.62B | 0.02B | 0.42B | -0.24B | -0.23B |