|
Net Income
|
| 2.49B | 4.95B | 15.05B | 7.62B | -8.66B | -0.12B | -0.00B | -0.08B | -0.09B | 0.05B | -0.04B | 0.03B | -1.03B | 0.13B | | 0.77B | 1.67B | | | | | 0.17B | | -0.29B | | | | 16.03B | | -12.11B | | | | | | | | |
|
Deferred Taxes
|
| | | | | 0.33B | | | | 0.35B | 0.34B | 0.35B | 0.34B | 0.34B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | 12.19B | | 12.28B | | | | 2.39B | | | | 1.43B | | | 1.67B | | | | | | 7.34B | | 7.27B | | 7.44B | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -2.78B | | -4.54B | | | | -0.54B | | | | -0.70B | | | -0.32B | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
4.44B | 4.44B | 0.09B | 0.09B | | 0.01B | | 3.11B | | 0.07B | 0.07B | 4.55B | | | | | | | | | | | 0.30B | | 0.17B | | 0.03B | | | | | | | | | | | | |
|
Change in Working Capital
|
0.28B | 0.29B | 0.32B | -0.12B | 0.31B | -0.25B | 0.00B | 0.47B | -0.00B | 0.01B | 0.02B | 0.00B | -0.00B | -0.04B | 0.01B | 0.33B | -0.01B | 0.26B | 0.26B | 0.14B | 0.14B | 0.13B | 0.32B | 0.15B | 0.08B | 0.25B | -0.18B | 0.13B | 0.11B | 0.13B | 0.12B | 0.17B | 0.15B | 0.17B | 0.24B | 0.34B | 0.55B | 0.69B | 0.80B |
|
Change in Receivables
|
5.15B | 6.20B | 6.54B | -1.58B | 8.20B | 0.79B | | 7.70B | | 0.49B | | 6.31B | | 0.27B | | 6.74B | 6.74B | 4.32B | 4.32B | 3.15B | 3.15B | 2.84B | -0.67B | -0.04B | 0.30B | -0.22B | 0.10B | -0.19B | 4.57B | 6.06B | 4.90B | 5.43B | -0.02B | 4.59B | -0.01B | 5.17B | -0.01B | 4.12B | 5.45B |
|
Change in Inventory
|
4.82B | 5.06B | 5.33B | -0.30B | 6.15B | -0.19B | | 6.23B | | 0.16B | | 5.82B | | 0.18B | | 6.01B | 6.01B | 4.29B | 4.29B | 3.41B | 3.41B | 3.67B | -0.28B | 3.76B | -0.11B | 3.84B | -0.44B | 4.10B | 4.51B | 4.43B | 4.51B | 4.93B | 4.91B | 5.22B | 5.31B | 5.83B | 5.53B | 5.54B | 5.82B |
|
Change in Account Payables
|
5.62B | 5.51B | 6.47B | 0.13B | 9.72B | -0.56B | | 12.02B | | -0.52B | | 10.86B | | -0.27B | | 10.14B | 10.14B | 7.39B | 7.39B | 5.39B | 5.39B | 5.55B | 0.33B | 0.36B | -0.30B | 0.33B | -0.71B | 0.31B | 5.66B | 7.03B | 4.57B | 6.69B | 0.15B | 6.30B | 0.27B | 6.72B | 0.25B | 6.64B | 6.29B |
|
Other Working Capital Changes
|
| | | | | 0.11B | | | | 0.13B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | 15.41B | | 12.28B | 0.52B | | 0.12B | 2.90B | 0.45B | 0.85B | 0.26B | 2.14B | 1.12B | | 2.11B | | | | | | 10.04B | | 10.02B | | 11.02B | | | | | | | | | | | | |
|
Amortization
|
| 4.34B | 4.83B | 4.83B | | 5.46B | | 6.92B | | 6.92B | | 7.62B | | -0.97B | | | 0.76B | 1.25B | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | -5.17B | | -0.00B | -0.66B | | -0.82B | -2.01B | -1.00B | -2.04B | -1.29B | -1.14B | -2.71B | | -0.77B | | | | | | -2.08B | | -2.66B | | -3.40B | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 0.02B | | 0.14B | | | | 0.01B | | | | 0.06B | | | 0.05B | 0.26B | | | | | 0.07B | | 0.10B | | 0.17B | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | -0.08B | | -0.12B | | | | -0.23B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | 12.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | -5.29B | | -20.97B | | | | -2.02B | | | | -1.10B | | | -0.70B | | | | | | -2.45B | | 3.33B | | -3.73B | | -4.21B | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.08B | | | | | | | | | | | | | | | | | | | -0.14B | | -0.06B | | -0.05B | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -5.40B | | -0.00B | -0.78B | | -0.94B | -2.03B | -1.11B | -2.25B | -1.42B | -1.19B | -2.97B | | -0.80B | | | | | | -2.15B | | -3.15B | | -3.73B | | | | | | | | | | | | |
|
Other financing activities
|
| | | -3.21B | | 0.00B | 0.01B | | 0.05B | -0.41B | 8.52B | 0.17B | 10.32B | -0.29B | 12.31B | | -0.96B | | | | | | -7.06B | | -11.10B | | -5.00B | | -9.60B | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | 0.00B | 0.25B | | 0.91B | 1.52B | 0.78B | 1.52B | 1.16B | 1.36B | 1.76B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | -2.51B | | -2.94B | | | | -0.08B | | | | -2.30B | | | -0.51B | | | | | | -2.28B | | -3.41B | | -3.93B | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | 0.00B | | -0.06B | | | | -0.02B | | | | -0.01B | | | -0.00B | | | | | | 0.33B | | -0.22B | | 0.02B | | | | | | | | | | | | |
|
Change in Cash
|
| | | 3.68B | | 0.00B | -0.01B | | 0.08B | -0.04B | 0.12B | 0.12B | 0.00B | 0.03B | -0.09B | | 0.01B | | | | | | -2.18B | | -7.53B | | -1.29B | | -4.43B | | | | | | | | | | |
|
Free Cash Flow
|
| | | 20.58B | | 12.28B | 1.18B | | 0.94B | 4.91B | 1.45B | 2.88B | 1.56B | 3.28B | 3.83B | | 2.88B | | | | | | 12.11B | | 12.68B | | 14.42B | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | 10.01B | | 12.28B | -0.01B | | 0.08B | 2.39B | 0.12B | 0.12B | 0.00B | 2.31B | -0.09B | | 1.31B | | | | | | 7.89B | | 6.87B | | 7.29B | | | | | | | | | | | | |