|
Net Income
|
-0.04B | 8.09B | 0.00B | 0.13B | 0.09B | | | -0.04B | -0.01B | 0.01B | 1.17B | 0.02B | -1.38B | 0.02B | 0.03B | 0.03B | 0.02B | -0.02B | -0.02B | | | | -0.01B | -0.03B | | | 4.14B | | | | | | 3.53B | 3.60B | 3.42B | 3.06B | 4.53B | 3.83B | 4.29B | 4.13B | 4.09B | 3.29B | 2.43B | 4.24B | 2.09B | -7.22B | 3.67B | -2.48B | 3.74B | 4.77B | 4.48B | 4.38B | 4.68B | 4.04B | 3.88B | -0.95B | 4.11B | 4.90B | 4.84B | -0.09B | 4.98B | 5.67B | 5.40B | 1.33B | 0.40B | 0.40B | 0.50B |
|
Share-based Compensation
|
| | | | | | | -0.88B | | | | -0.91B | | | | -0.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| 24.19B | | 23.37B | | 22.80B | | 23.72B | | 0.02B | | 24.87B | | 25.06B | | 27.16B | | 25.56B | | 28.85B | 29.15B | 29.88B | | 27.70B | 25.47B | 24.66B | | 24.16B | 23.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 1.16B | | | | 1.30B | | | | 1.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | -0.84B | | | | -0.64B | | | | -0.23B | | -11.46B | -0.10B | -1.11B | -0.14B | -7.85B | -11.50B | -0.71B | -3.70B | -7.37B | -10.83B | -0.47B | -2.90B | 2.52B | -8.73B | -0.51B | -0.05B | 0.01B | | -0.27B | -0.07B | -0.07B | -0.06B | -1.50B | -0.08B | -0.04B | -0.06B | -0.24B | 0.02B | -0.01B | 1.69B | -1.80B | -0.02B | -11.26B | -0.02B | -12.42B | -0.17B | 0.01B | -0.00B | -0.26B | -0.04B | -0.03B | -0.03B | -0.24B | -0.02B | -0.08B | -0.04B | -0.25B | -0.14B | -0.17B | -0.16B | -0.67B | -0.11B | -0.05B | -0.05B |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | 3.62B | -10.19B | -0.01B | 18.51B | 1.45B | 3.41B | -8.57B | 15.20B | 2.89B | 2.74B | 2.66B | 3.55B | 2.43B | 2.63B | 10.49B | 4.61B | 2.43B | 2.77B | 3.14B | 3.14B | 3.00B | 3.71B | 3.65B | 2.78B | 4.80B | 4.15B | 1.59B | 5.48B | 3.58B | 1.56B | 5.97B | 2.62B | 2.51B | 2.34B | 2.16B | 6.65B | 3.88B | 4.43B | 1.11B | 3.34B | 2.84B | 4.56B | 3.22B | | 3.28B | 5.99B | 1.32B | | 4.87B | 4.88B | 4.66B |
|
Change in Working Capital
|
| 94.83B | | 79.99B | | 87.61B | | 88.55B | | 93.62B | | 91.90B | | 93.64B | | 90.91B | 5.37B | 5.23B | 0.02B | 10.10B | 5.90B | 5.16B | 16.36B | -4.88B | 4.90B | -0.23B | -8.90B | -0.02B | -0.03B | -0.01B | 5.91B | -0.01B | -0.04B | -0.03B | -12.70B | -0.34B | 0.00B | 0.00B | 6.29B | -0.35B | 5.10B | -0.01B | -0.01B | -0.24B | -0.00B | -0.33B | 0.16B | -0.25B | 5.79B | -0.16B | 0.33B | -0.01B | 5.77B | -0.62B | -0.24B | -0.02B | 7.51B | 5.57B | 5.77B | -0.03B | -0.00B | 0.00B | 21.62B | -0.01B | 7.65B | 11.90B | 6.94B |
|
Change in Account Payables
|
24.65B | 27.81B | 31.93B | 24.98B | 19.25B | 12.75B | 8.43B | 14.19B | 14.29B | 15.50B | 14.00B | 0.70B | 0.94B | 0.55B | 1.41B | 1.85B | 1.67B | 1.42B | 1.75B | 1.95B | 2.12B | 2.20B | 2.22B | 0.03B | 0.76B | 0.72B | 0.72B | 0.02B | 0.72B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | -4.78B | -12.92B | -0.04B | 10.78B | 32.78B | -4.96B | 58.03B | -82.18B | 24.48B | -24.58B | -1.09B | 3.48B | -1.90B | -1.40B | 1.50B | 15.94B | -1.11B | 14.79B | -18.39B | -3.89B | -2.43B | 13.08B | -16.20B | -2.25B | -4.98B | 0.07B | -0.89B | -2.37B | -0.62B | -2.74B | -0.71B | 0.58B | -3.91B | -1.29B | -2.20B | -0.32B | -1.04B | 2.22B | 1.08B | -8.86B | -1.58B | 0.60B | -0.31B | | -3.13B | -0.56B | 0.82B | | -1.26B | 4.32B | -2.40B |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | -50.24B | 7.73B | -0.03B | -3.67B | 4.17B | 1.06B | -0.47B | -13.30B | -13.11B | 1.34B | 5.20B | 12.48B | -5.59B | -1.40B | 11.91B | 18.84B | -1.06B | 14.47B | 40.45B | -7.54B | -23.00B | 30.85B | -8.02B | -21.37B | -10.79B | 8.76B | -10.25B | 15.83B | 29.21B | 20.49B | 17.18B | 7.60B | 44.54B | -10.69B | 10.59B | 22.50B | -10.03B | 17.42B | 35.68B | -15.38B | -18.32B | 5.63B | 8.86B | 9.44B | -50.96B | -14.28B | 14.33B | 24.55B | -19.05B | -4.01B | -12.18B |
|
Amortization
|
| 3.08B | | 4.10B | | 3.87B | | 1,220.78B | | 0.01B | | 1,261.01B | | 3.95B | | 1,541.13B | | 4.06B | | 4.03B | 1,488.49B | 3.72B | | 3.57B | 3.43B | 3.38B | | 2.71B | 1,351.65B | 2.94B | 0.57B | 2.91B | 2.88B | 2.81B | 3.15B | 0.42B | 3.58B | 3.41B | 3.37B | 3.53B | 3.55B | 3.57B | 3.64B | 3.81B | 3.80B | 3.69B | 3.90B | 4.10B | 4.26B | 4.34B | 4.25B | 4.43B | 4.47B | 4.77B | 4.69B | 5.00B | 5.38B | 5.88B | 6.06B | 6.30B | 6.39B | 6.13B | 6.14B | 6.22B | 5.93B | 5.99B | 6.15B |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | 2.94B | 1.72B | 0.01B | 4.49B | 3.21B | 2.48B | 8.86B | -3.50B | 10.93B | 1.61B | 3.56B | 2.05B | 0.84B | 1.74B | 0.83B | 1.51B | 1.54B | 1.91B | 10.00B | 0.36B | 12.19B | 2.53B | 0.93B | 11.32B | 3.33B | 0.04B | 2.65B | 1.89B | 2.04B | 0.55B | 1.78B | 1.42B | 1.07B | 1.76B | 1.33B | 5.13B | 1.91B | 2.84B | 1.76B | 1.88B | 1.67B | 3.02B | 2.13B | | 2.95B | 1.83B | 4.16B | | 2.13B | 1.87B | 3.05B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | -0.71B | 1.58B | 0.65B | -0.65B | 0.50B | -2.90B | -4.75B | -0.85B | -1.52B | -1.03B | -1.28B | 4.38B | -1.59B | -1.22B | -9.34B | -3.11B | -1.07B | -1.14B | -1.30B | -4.72B | 9.19B | -1.19B | -2.73B | 8.54B | 0.48B | -2.32B | -2.61B | -3.58B | -2.30B | -0.84B | -3.57B | 9.15B | -1.44B | -0.59B | -0.83B | 2.73B | -0.94B | -0.87B | -0.95B | 3.40B | -1.17B | -1.53B | -1.09B | 4.72B | -1.24B | -1.25B | -1.10B | 3.54B | -0.55B | 4.74B | 1.02B |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52B | | | | 3.19B | | | | 2.53B | | | | 1.81B | | | | 2.62B | | | | 3.23B | |
|
Other financing activities
|
| 39.91B | | 43.28B | | 37.36B | | 40.00B | | 42.36B | | 42.08B | | 41.26B | | 48.52B | | 48.47B | | 50.09B | | 50.12B | | 48.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65B | | | | 1.90B | | | | | | | | 1.63B | | | | 4.21B | | | | 0.35B | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
5.33B | 5.55B | 5.83B | 6.08B | 5.70B | 5.24B | 5.31B | 1.52B | 5.77B | 6.07B | 5.97B | 0.48B | 5.95B | 6.06B | 6.19B | 0.23B | 6.96B | 7.06B | 7.35B | 7.71B | 7.92B | 8.08B | 7.96B | 7.86B | 7.94B | 7.91B | 7.96B | 7.91B | 7.96B | 8.15B | 8.06B | 7.87B | 7.77B | 8.02B | 9.42B | 9.50B | 9.91B | 9.63B | 9.38B | 9.27B | 9.23B | 9.12B | 9.25B | 9.20B | 9.17B | 9.15B | 9.71B | 10.34B | 10.46B | 10.44B | 10.22B | 9.92B | 9.73B | 8.96B | 8.47B | 8.57B | 8.83B | 8.81B | 8.81B | 8.71B | 8.60B | 8.34B | 8.51B | 8.10B | 7.97B | 8.43B | 8.70B |
|
Dividends Paid - Common
|
-6.29B | -1.50B | -1.58B | -3.39B | -5.71B | -1.42B | -1.44B | 0.49B | -4.55B | -1.64B | -1.61B | 0.53B | 0.02B | 0.28B | -0.50B | 0.55B | 0.28B | -0.82B | -0.30B | 0.05B | 0.32B | 0.28B | -0.30B | 0.04B | 0.37B | 0.38B | 0.80B | 0.26B | 0.80B | 0.82B | 0.89B | 0.45B | 0.85B | -0.96B | 0.04B | 3.14B | 0.05B | -1.25B | -1.22B | 1.10B | 2.54B | 1.19B | -1.85B | 1.84B | -1.83B | -1.83B | -1.94B | | | -0.57B | -0.99B | 1.70B | -0.94B | -0.93B | -0.99B | 1.51B | | -1.05B | | 2.20B | | -1.60B | -1.67B | 2.34B | -1.61B | -1.86B | -1.99B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | -0.68B | -1.31B | -0.00B | -0.21B | 1.77B | 1.03B | 0.29B | -2.90B | 10.17B | 0.37B | -0.04B | -0.38B | -1.18B | 0.32B | -4.19B | -1.30B | -0.12B | -0.01B | 7.75B | -2.67B | 1.48B | -2.40B | -1.76B | 1.37B | -3.19B | -3.92B | -0.97B | -3.27B | -1.54B | -0.51B | -0.54B | 0.49B | -0.74B | 0.40B | -1.06B | -0.15B | -3.49B | -4.28B | -0.88B | -2.01B | -1.49B | -1.06B | 1.79B | -1.45B | -0.09B | -4.40B | 2.83B | -4.18B | -4.12B | -7.78B | -2.88B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | -0.25B | -4.77B | -0.00B | -2.31B | 0.82B | 2.83B | 4.10B | -3.90B | 2.56B | 0.20B | -3.06B | -0.23B | -2.91B | -0.16B | -0.22B | -0.69B | 0.48B | -3.55B | -1.81B | -6.88B | -0.35B | -1.87B | 0.59B | -0.33B | 1.95B | -1.83B | 1.02B | 0.40B | -1.76B | -1.73B | -1.50B | 0.24B | 4.79B | -0.96B | 0.67B | 1.67B | 0.78B | 1.36B | 1.69B | -5.22B | -0.18B | 1.52B | 0.80B | -2.45B | 2.12B | 0.63B | -1.62B | -0.23B | -2.85B | -4.61B | -0.92B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | -51.87B | 3.23B | -0.04B | -6.18B | 7.26B | 2.02B | -0.83B | -20.94B | -1.91B | 0.89B | 0.83B | 8.81B | -11.26B | -2.46B | -1.84B | 13.75B | -1.76B | 9.77B | 45.08B | -13.02B | -12.68B | 8.37B | 4.67B | -11.78B | -11.55B | 0.68B | -12.80B | 9.37B | 23.61B | 17.41B | 11.57B | 6.75B | 47.15B | -11.84B | 9.37B | 22.48B | -13.68B | 13.63B | 35.55B | -23.94B | -21.16B | 4.56B | 10.35B | 3.53B | -50.17B | -19.31B | 14.43B | 24.40B | -26.57B | 12.52B | -14.96B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | -50.24B | 7.73B | -0.03B | -3.67B | 4.17B | 1.06B | -0.47B | -13.30B | -13.11B | 1.34B | 5.20B | 12.48B | -5.59B | -1.40B | 11.91B | 18.84B | -1.06B | 14.47B | 40.45B | -7.54B | -23.00B | 30.85B | -8.02B | -21.37B | -10.79B | 8.76B | -10.25B | 15.83B | 29.21B | 20.49B | 17.18B | 7.60B | 44.54B | -10.69B | 10.59B | 22.50B | -10.03B | 17.42B | 35.68B | -15.38B | -18.32B | 5.63B | 8.86B | 9.44B | -50.96B | -14.28B | 14.33B | 24.55B | -19.05B | -4.01B | -12.18B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | -50.91B | 6.42B | -0.04B | -3.88B | 5.94B | 2.09B | -0.18B | -16.20B | -2.94B | 1.72B | 5.17B | 12.10B | -6.76B | -1.08B | 7.72B | 17.55B | -1.18B | 14.46B | 48.19B | -10.21B | -21.52B | 28.45B | -9.78B | -19.99B | -13.98B | 4.83B | -11.21B | 12.56B | 27.67B | 18.47B | 16.65B | 8.09B | 43.79B | -7.10B | 9.53B | 22.34B | -13.53B | 15.67B | 34.81B | -17.39B | -19.81B | 6.38B | 10.65B | 7.99B | -51.05B | -16.06B | 17.16B | 20.37B | -23.17B | -8.56B | -15.06B |