|
Net Income
|
0.06B | 0.78B | 0.07B | 0.84B | 0.47B | 1.81B | 8.07B | -1.70B | 8.42B | 0.84B | 3.15B | 0.38B | 2.51B | 3.51B | 3.60B | 1.28B | 2.60B | -3.19B | 2.40B | 2.86B | 1.17B | -6.39B | 1.49B | 2.49B | 1.53B | -2.12B | 2.67B | 2.15B | 1.98B | 2.14B | 2.82B | 3.28B | 2.35B | 0.75B | 2.33B | 2.27B | 0.64B | 1.65B | 1.26B | 0.50B | 1.90B | 1.07B | 3.99B | 3.84B | 2.97B | 2.07B | 3.82B | 2.15B | 2.61B | -0.94B | 3.84B | 2.90B | 2.82B | -2.96B | 3.48B | 2.99B | 3.44B | 2.71B | 4.21B | 4.05B | 3.29B | 2.99B |
|
Depreciation and Depletion
|
| 0.62B | | -0.60B | | | -1.06B | | | -1.07B | | | | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | 7.18B | | | | 6.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.97B |
|
Cash from Discontinued Operations
|
| -0.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.82B | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
-3.48B | -3.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.89B | | | | | -0.57B | -0.67B | -2.71B | -2.02B | -0.78B | -0.65B | -0.08B | 1.11B | -0.17B | 0.04B | -0.19B | -0.25B | -0.45B | -0.58B | -0.64B | -0.47B | -0.55B | -0.69B | -0.65B | -0.48B | -0.49B | -0.91B | -0.81B | -0.63B | -0.85B | -0.71B |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | -0.11B | -0.16B | -0.06B | | | 0.21B | 0.01B | | | 0.07B | -0.03B | | | 0.05B | | | | | | | | | | | | | -0.03B | | | | | | | | | | | | | | | | | | | 0.04B |
|
Cash from Operations
|
| | | | | | | | | -21.95B | | | | -58.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | -0.38B | | | -0.94B | | | | | | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 0.36B | | -0.34B | | | -0.66B | | | -0.70B | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| 12.99B | | | | | | | | | | | | | | | | | | | | 3.06B | | | | 2.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60B | | | | 12.41B |
|
Depreciation & Amortization (CF)
|
| 0.62B | | -0.60B | | | -1.06B | | | -1.07B | | | | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -8.89B | | | -3.00B | | | -11.49B | | | | -9.76B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | 0.38B | 10.65B | 1.10B | | | | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | -0.49B | 4.82B | -0.29B | 52.50B | | 4.54B | -0.26B | | | 2.46B | -0.28B | | | 2.36B | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | -0.02B |
|
Cash from Financing Activities
|
| 1.17B | | | | | -9.37B | | | -4.56B | | | | 11.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -4.68B | | | | | -4.61B | | | -6.60B | | | | -5.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | -44.61B | | | | -61.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | -21.95B | | | | -58.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| 1.17B | | -8.89B | | | -12.37B | | | -38.00B | | | | -56.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |