|
Net Income
|
-0.01B | 4.06B | 0.04B | 4.48B | 5.36B | 5.88B | 5.08B | 5.25B | 2.75B | 6.92B | 6.76B | 3.13B | 8.06B | 7.51B | 8.37B | 10.13B |
|
Share-based Compensation
|
0.23B | 0.29B | 0.30B | 0.30B | 0.35B | 0.29B | 0.23B | 0.25B | 0.28B | 0.28B | 0.28B | 0.25B | 0.33B | 0.38B | 0.45B | 0.50B |
|
Deferred Taxes
|
-1.43B | 1.14B | 0.82B | 0.50B | -0.01B | -0.94B | 0.51B | -1.13B | | | 0.15B | 0.94B | -0.29B | 1.19B | 1.33B | 0.99B |
|
Cash from Discontinued Operations
|
-0.23B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | -0.00B | -0.01B | -0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Gains from Investment Securities
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.11B | 0.03B | 0.02B | 0.01B | 0.01B | -0.58B | -0.68B | 0.77B | -0.36B | -0.66B | 0.56B |
|
Asset Writedowns and Impairment
|
0.86B | 0.59B | 0.77B | 0.60B | 0.65B | 0.79B | 0.74B | 0.70B | 0.80B | 0.94B | | | | | | |
|
Non-cash Items
|
| | 0.34B | 0.44B | 0.85B | | 0.28B | 0.28B | 0.29B | 0.17B | | | | | | |
|
Cash from Operations
|
6.34B | 8.73B | 9.77B | 7.08B | 8.55B | 10.99B | 10.71B | 8.29B | 13.54B | 8.93B | 13.63B | 5.59B | 14.64B | 21.08B | 18.56B | 14.05B |
|
Depreciation & Amortization (CF)
|
1.07B | 0.92B | 0.92B | 0.99B | 1.02B | 1.01B | 1.04B | 1.09B | 1.32B | 1.29B | 1.19B | 1.54B | 1.70B | 1.63B | 1.65B | 1.68B |
|
Change in Receivables
|
0.73B | 0.50B | -0.66B | -0.15B | 0.07B | 0.06B | 0.71B | 0.33B | -0.47B | -0.25B | | | | | | |
|
Change in Account Payables
|
-0.10B | 2.09B | | | | | 0.99B | -2.88B | -1.31B | -0.14B | | | | | | |
|
Change in Accured Expenses
|
-0.10B | 1.53B | 2.19B | -0.36B | 0.09B | 2.59B | 0.79B | 1.18B | 5.25B | -4.37B | 1.77B | -2.02B | 5.39B | 8.81B | 5.07B | -2.90B |
|
Change in Net Loans
|
-6.15B | 6.39B | 8.36B | 6.67B | 6.30B | 8.08B | 6.97B | -3.22B | 16.85B | 15.85B | 11.05B | -26.91B | 27.56B | 29.56B | 25.12B | 23.26B |
|
Capital Expenditures
|
0.72B | 0.88B | 1.19B | 1.05B | 1.01B | 1.20B | 1.34B | 1.38B | 1.06B | 1.31B | 1.65B | 1.48B | 1.55B | 1.85B | 1.56B | 1.91B |
|
Sales of Property, Plant and Equipment
|
0.05B | 0.01B | | | | | | | | | | | | | | |
|
Acquisitions
|
| 0.40B | 0.61B | 0.47B | 0.20B | 0.23B | 0.15B | 0.49B | 0.21B | 0.52B | 0.35B | 0.60B | -0.00B | 0.01B | 0.06B | 0.45B |
|
Divestments
|
0.20B | | | | | 0.99B | | 0.01B | | | | | | | | 0.59B |
|
Change in Acquisitions & Divestments
|
2.93B | 12.07B | 6.07B | 1.56B | 1.29B | 1.12B | 2.09B | 2.43B | 2.49B | 3.50B | 7.33B | 7.16B | 20.03B | 1.89B | 3.89B | 2.18B |
|
Cash from Investing Activities
|
-6.75B | -1.23B | -0.49B | -6.54B | -7.27B | -7.97B | -8.19B | 1.72B | -18.24B | -19.61B | -16.71B | 11.63B | -10.53B | -33.69B | -24.43B | -24.40B |
|
Other financing activities
|
11.04B | 3.41B | 8.23B | 2.30B | 1.20B | 2.46B | 10.88B | -1.94B | 11.38B | 5.54B | 3.33B | 13.54B | -2.47B | 25.90B | 18.91B | 10.30B |
|
Long-Term Debt Issuances
|
6.70B | 5.92B | 13.98B | 13.93B | 11.99B | 16.02B | 9.92B | 8.82B | 32.76B | 21.52B | 12.71B | 0.07B | 7.79B | 23.23B | 15.67B | 12.60B |
|
Long-Term Debt Repayments
|
15.20B | 17.67B | 21.03B | 14.08B | 14.76B | 12.77B | 19.25B | 9.85B | 24.08B | 18.89B | 13.85B | 15.59B | 11.66B | 18.91B | 10.70B | 10.76B |
|
Short-Term Debt issuances
|
-6.57B | 1.26B | 0.70B | -1.01B | 1.84B | -1.37B | 1.40B | 0.89B | -2.30B | -0.15B | 3.32B | -4.63B | 0.46B | -0.71B | -0.10B | 0.21B |
|
Shares Issued
|
0.61B | 0.66B | 0.59B | 0.44B | 0.72B | 0.36B | 0.19B | 0.18B | 0.13B | 0.09B | 0.09B | 0.04B | 0.06B | 0.06B | 0.03B | 0.10B |
|
Shares Repurchased
|
| 0.59B | 2.30B | 3.95B | 3.94B | 4.39B | 4.50B | 4.40B | 4.30B | 1.60B | | 1.03B | 7.65B | 3.50B | 3.65B | 6.02B |
|
Preferred Shares Issued
|
3.39B | | | | | 0.74B | 0.84B | | | | | | 1.58B | | | |
|
Preferred Shares Repurchased
|
3.39B | | | | | | | | | | | | 1.60B | | | |
|
Dividends Paid - Common
|
0.92B | 0.87B | 0.86B | 0.90B | 0.94B | 1.04B | 1.17B | 1.21B | 1.25B | 1.32B | 1.42B | 1.47B | 1.45B | 1.56B | 1.78B | 2.00B |
|
Cash from Financing Activities
|
-4.65B | -7.88B | -0.68B | -3.27B | -3.89B | 0.01B | -1.76B | -7.60B | 12.24B | 5.10B | -0.52B | -9.07B | -14.93B | 24.51B | 18.38B | 4.44B |
|
Exchange Rate Effect
|
0.01B | 0.14B | -0.06B | 0.09B | -0.15B | -0.23B | -0.28B | -0.16B | 0.23B | 0.13B | 0.23B | 0.36B | -0.12B | -0.01B | 0.18B | -0.04B |
|
Change in Cash
|
-5.05B | -0.24B | 8.54B | -2.64B | -2.76B | 2.80B | 0.47B | 2.25B | 7.77B | -5.46B | -3.36B | 8.52B | -10.94B | 11.89B | 12.68B | -5.96B |
|
Free Cash Flow
|
5.62B | 7.85B | 8.58B | 6.03B | 7.54B | 9.79B | 9.37B | 6.92B | 12.48B | 7.62B | 11.99B | 4.11B | 13.10B | 19.22B | 17.00B | 12.14B |
|
Net Cash Flow
|
-5.06B | -0.38B | 8.60B | -2.73B | -2.61B | 3.03B | 0.75B | 2.42B | 7.54B | -5.58B | -3.59B | 8.15B | -10.82B | 11.90B | 12.51B | -5.92B |