|
Net Income
|
0.92B | 1.64B | 1.34B | 2.48B | 0.98B | 1.09B | -0.12B | 5.04B | 3.59B | 2.00B | 0.94B | 1.96B | 1.15B | 4.24B | 1.64B | 3.60B | 3.56B | 8.33B | 1.07B | 3.08B | 2.58B | 4.63B | 3.36B | 4.70B | 11.57B | 6.81B | -0.85B | 9.75B | 3.92B | 14.99B | 0.10B | 8.56B | 1.69B | 5.66B | -2.64B | 5.60B | -1.95B | 7.86B | 4.55B | 6.34B | 6.36B | 3.63B | 2.35B | 6.46B | 9.07B | 9.19B | 4.18B | 8.81B | 4.68B |
|
Share-based Compensation
|
| | | | 0.49B | 0.70B | 0.74B | | 0.50B | 0.68B | 0.71B | | | | | | | | | | | | | | | | | | | | 1.33B | 1.21B | 0.00B | 1.53B | -0.59B | 1.00B | 1.09B | 1.27B | 1.10B | -0.23B | 0.94B | 0.88B | 0.99B | 0.56B | 0.52B | 0.47B | 0.38B | 0.45B | 0.40B |
|
Gains from Sales and Divestitures
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.01B | | 0.01B | | | 0.03B | 0.04B | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | 0.06B | 484.00 | | | 0.47B | 1.41B | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | -0.21B | 196.00 | -0.19B | 0.17B | 0.16B | 0.15B | -0.14B | 0.12B | 0.11B | 0.10B | -0.09B | 0.08B | 0.07B | 0.07B | -0.06B | 0.04B | 0.03B | 0.02B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 0.87B | | | | 0.00B | | | | 0.00B | | | | 0.89B | | | | 0.78B | | | | 0.00B | | | | 0.83B | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | 0.02B | | 0.06B | 57.00 | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65B | | 5.67B | | | | |
|
Change in Account Payables
|
| | 0.44B | | | | | | | | | | | 0.12B | 0.34B | 0.38B | 0.39B | 0.44B | 0.48B | 0.81B | 0.90B | 0.99B | 1.22B | 1.00B | 1.09B | 1.32B | 0.43B | 0.23B | 0.03B | | 0.03B | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.84B | | 0.30B | 1.64B | 0.95B | 0.00B | 0.93B | 1.68B | 0.00B | 4.05B | 0.79B | 2.25B | 2.58B | 5.39B | 1.56B | 3.73B | 4.58B | 8.48B | 2.26B | 5.46B | 4.57B | 9.44B | 2.76B | 5.04B | 6.62B | 13.86B | 306.00 | 7.09B | 8.00B | 15.57B | 3.69B | 5.20B | 0.00B | 12.61B | -1.11B | 5.06B | 6.62B | 12.67B | 4.57B | 6.25B | 6.75B | 9.12B | 3.23B | 4.63B | 4.48B | 9.71B | 3.79B | 2.89B | 1.42B |
|
Amortization of Goodwill
|
| | | | | -0.03B | -0.06B | | | 0.07B | | | | | | | | 0.08B | | | | | | | 0.08B | -0.08B | -0.16B | | | | | | | -3.94B | | | | -0.39B | | -0.28B | | -1.20B | | | | -0.84B | | | |
|
Amortizatization of Intangibles
|
0.02B | -0.02B | -0.02B | -0.04B | -0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.13B | 0.12B | 0.19B | 0.20B | 0.18B | 0.19B | 0.29B | 0.26B | 0.32B | 0.21B | 0.32B | 0.38B | 0.41B | 0.48B | 0.45B | 0.42B | 0.47B | 1.75B | 0.42B | 0.42B | -0.48B | -0.53B | -0.48B | 451.00 | -0.45B | -0.45B | -0.41B | -0.38B | | | -0.34B | -0.33B | | | | | | | | |
|
Cash from Investing Activities
|
-1.79B | | -1.77B | -1.67B | -5.30B | 776.00 | 0.92B | 2.52B | 877.00 | 2.20B | 1.15B | 9.25B | 0.86B | 1.17B | 0.44B | 2.05B | 3.86B | 3.76B | 3.16B | 10.83B | 4.60B | 4.52B | 2.50B | 3.08B | 2.99B | 4.68B | 0.00B | 9.59B | 10.17B | -12.03B | -4.23B | -7.40B | -0.00B | -5.30B | -13.76B | -4.12B | -1.15B | -10.58B | -3.90B | 1.74B | -3.26B | -4.36B | 2.81B | -4.93B | 0.14B | -15.21B | -5.45B | 2.56B | -9.78B |
|
Other financing activities
|
| | 4.44B | | 17.62B | 0.00B | 18.82B | 19.70B | 19.35B | 19.73B | 20.24B | 22.65B | 23.23B | 22.84B | 23.90B | 25.18B | 26.33B | 27.62B | 29.36B | 30.73B | 30.97B | 32.77B | 34.32B | 34.67B | 34.43B | 48.41B | 49.25B | 49.50B | 55.64B | | 60.83B | 61.51B | 0.00B | 65.12B | 64.68B | 60.58B | 57.78B | 60.12B | 60.94B | 56.31B | 55.89B | 57.26B | 55.66B | 0.00B | 54.17B | 52.13B | 52.46B | 53.97B | 54.38B |
|
Cash from Financing Activities
|
0.41B | | 0.05B | 3.07B | 10.24B | 727.00 | 0.17B | 0.18B | 0.00B | 0.20B | 0.15B | 3.21B | 1.47B | 0.10B | 0.36B | 1.31B | 0.06B | 5.27B | 0.73B | 0.65B | 0.51B | 1.30B | 0.11B | 0.65B | 0.29B | 8.80B | 419.00 | 0.65B | 1.49B | -0.86B | 4.67B | -1.78B | -0.00B | -2.93B | -1.68B | -3.14B | -1.61B | -3.45B | -1.36B | -3.40B | -1.70B | -2.42B | -7.48B | -2.69B | -9.52B | 1.95B | -0.56B | -0.38B | 1.53B |
|
Exchange Rate Effect
|
-0.01B | | 0.00B | 0.00B | 0.00B | 23.00 | 0.00B | 0.01B | 58.00 | 0.05B | 0.03B | 0.09B | 0.02B | 0.25B | 0.07B | 0.16B | 0.12B | 0.23B | 0.42B | 0.42B | 0.24B | 0.01B | 0.17B | 0.20B | 0.33B | 0.28B | 328.00 | 0.05B | 0.57B | -0.62B | 0.18B | -0.34B | 30.00 | -0.93B | -0.14B | 0.50B | 0.48B | -0.29B | -0.17B | 0.59B | 0.11B | -0.37B | 0.26B | 0.09B | -0.35B | 0.46B | -0.08B | -0.13B | -0.07B |
|
Change in Cash
|
-0.55B | | -1.42B | 3.03B | 5.89B | 0.00B | 0.18B | 0.67B | 0.00B | 2.12B | 0.54B | 3.70B | 3.22B | 4.36B | 1.42B | 0.21B | 0.54B | 9.75B | 2.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.84B | | 0.30B | 1.64B | 0.95B | 0.00B | 0.93B | 1.68B | 0.00B | 4.05B | 0.79B | 2.29B | 2.58B | 5.48B | 1.56B | 3.77B | 4.52B | 8.38B | 2.26B | 5.67B | 4.62B | 9.44B | 2.76B | 5.08B | 6.62B | 13.69B | 306.00 | 7.07B | 7.84B | 15.57B | 3.69B | 5.20B | 0.00B | 12.57B | -1.11B | 5.14B | 6.89B | 12.28B | 4.57B | 6.47B | 6.75B | 9.85B | 3.23B | 4.65B | 4.48B | 9.87B | 3.79B | 2.86B | 1.41B |
|
Net Cash Flow
|
-0.54B | | -1.43B | 3.03B | 5.89B | 0.00B | 2.01B | 4.37B | 0.00B | 6.45B | 2.09B | -3.86B | 4.91B | 4.19B | 2.36B | 0.45B | 0.62B | 9.88B | 6.15B | -4.91B | -0.54B | 15.25B | 5.37B | 2.64B | 9.90B | 27.01B | 0.00B | -3.14B | 19.28B | 2.69B | 4.13B | -3.97B | -0.00B | 4.36B | -16.55B | -2.24B | 4.02B | -1.32B | -0.69B | 4.75B | 1.79B | -7.96B | -1.44B | -3.01B | -4.90B | -3.60B | -2.22B | 5.01B | -6.80B |