|
Net Income
|
-0.07B | -0.14B | -0.03B | -0.18B | -0.07B | -0.02B | -0.01B | -0.02B | 0.67B | 0.76B | 0.66B | 0.69B | 0.59B | 1.11B | 0.26B | 0.81B | 0.89B | 0.83B | 0.70B | 0.81B | 0.88B | 0.99B | 0.87B | 0.94B | 0.98B | 1.02B | 1.18B | 1.16B | 1.11B | 1.11B | 0.87B | 0.96B | 1.02B | 1.04B | 1.45B | 0.96B | 0.96B | 0.94B | 0.76B | 0.93B | 1.03B | 0.94B | 0.87B | 0.77B | 0.86B | 0.39B | 0.54B | 0.98B | 1.07B | 1.04B | 0.21B | 1.03B | 1.17B | 1.19B | 1.16B | 1.22B | 1.44B | 1.46B |
|
Deferred Taxes
|
-0.10B | -0.35B | -1.47B | -0.04B | -0.00B | -0.04B | 0.84B | 0.48B | 0.04B | | | -0.05B | -0.05B | -0.41B | -0.34B | -0.11B | 0.09B | -0.17B | 0.23B | -0.01B | -0.29B | 0.02B | 0.16B | 0.13B | -0.01B | 0.15B | -0.14B | 0.02B | -0.25B | -0.17B | -0.12B | -0.03B | -0.08B | -0.07B | 0.12B | -0.30B | -0.06B | 0.01B | 0.16B | 0.28B | -0.00B | -0.02B | 0.00B | 0.04B | 0.11B | 0.11B | -0.07B | 0.00B | 0.05B | -0.06B | -0.37B | 0.01B | -0.04B | -0.10B | -0.21B | 0.08B | 0.12B | -0.11B |
|
Cash from Discontinued Operations
|
-0.01B | -0.09B | 0.02B | 0.05B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.16B | -0.27B | 0.51B | 0.59B | 0.12B | 0.45B | -0.54B | 0.56B | 0.06B | | | 0.08B | -0.09B | -3.53B | -1.34B | -1.35B | 0.91B | -0.86B | -2.28B | 0.19B | -0.34B | 0.39B | 0.22B | -0.49B | 0.22B | 0.21B | 0.29B | 0.50B | -0.14B | -0.20B | -0.01B | -0.43B | -0.51B | 0.35B | -0.09B | 0.35B | -0.07B | 0.14B | 0.31B | -0.95B | 0.30B | 0.42B | -0.84B | 0.64B | -0.13B | 1.24B | -1.18B | -0.92B | 1.15B | -0.72B | 0.45B | -0.57B | 0.07B | 0.29B | 1.67B | -0.03B | 0.36B | -0.31B |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | | 0.72B | 0.20B | 0.08B | 0.52B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.42B | 0.74B | 2.21B | 1.25B | 1.19B | -1.33B | 3.03B | 1.16B | 0.43B | | | -1.05B | 3.44B | 0.91B | 1.19B | -0.07B | 2.71B | 1.35B | 0.14B | 1.79B | -0.33B | 0.10B | 4.71B | -1.22B | -0.61B | 5.21B | 1.29B | -0.85B | 2.42B | 1.24B | 3.18B | -0.95B | -1.56B | 5.08B | -2.47B | -1.69B | 6.81B | 0.78B | -0.86B | -3.17B | 2.83B | 0.05B | 3.13B | 3.43B | 4.99B | 3.73B | 2.92B | 1.79B | 1.15B | 5.04B | -2.07B | -2.68B | 2.13B | -0.31B | 1.55B | 0.41B | 2.20B | -1.06B |
|
Amortization of Goodwill
|
0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68B | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.15B | 0.18B | 0.19B | 0.19B | 0.11B | 0.14B | 0.16B | 0.22B | 0.18B | | | 0.33B | 0.31B | 0.33B | 0.32B | 0.34B | 0.37B | 0.38B | 0.37B | 0.36B | 0.38B | 0.37B | 0.38B | 0.35B | 0.35B | 0.35B | 0.43B | 0.34B | 0.34B | 0.33B | 0.33B | 0.30B | 0.33B | 0.34B | 0.34B | 0.35B | 0.39B | 0.43B | 0.46B | 0.47B | 0.47B | 0.47B | 0.46B | 0.44B | 0.42B | 0.40B | 0.52B | 0.35B | 0.45B | 0.43B | 0.66B | 0.47B | 0.46B | 0.45B | 0.43B | 0.45B | 0.43B | 0.43B |
|
Change in Inventory
|
0.54B | 0.06B | 0.24B | -0.20B | 0.25B | 1.54B | -1.15B | -0.48B | 0.69B | | | -0.23B | -0.80B | -0.13B | -1.48B | -0.28B | -0.01B | -0.22B | 0.93B | -1.62B | -0.29B | 0.23B | 0.16B | 0.75B | -0.92B | 0.23B | 0.63B | 2.21B | -1.75B | 0.82B | -0.71B | 0.06B | 1.25B | 0.57B | 3.29B | -2.42B | 2.25B | -1.56B | 2.23B | 3.07B | -3.25B | 3.64B | -1.57B | -2.25B | -4.48B | -0.21B | -0.07B | -0.99B | 0.90B | -0.92B | 0.58B | 3.26B | -0.76B | 1.82B | 1.32B | -1.71B | -0.92B | 3.67B |
|
Change in Account Payables
|
-0.86B | 0.08B | 1.97B | 0.26B | -0.39B | -0.13B | 0.69B | -0.93B | 0.59B | | | 1.11B | 0.42B | 2.91B | 1.03B | 0.78B | 0.09B | 0.19B | -0.34B | 0.10B | -0.83B | -0.01B | -0.17B | 0.31B | 0.32B | -0.45B | -0.99B | -0.01B | -1.04B | -0.44B | 1.05B | -0.41B | -0.36B | -0.55B | 0.35B | 5.33B | 0.93B | -1.63B | 1.35B | -1.23B | -0.13B | 2.31B | -0.83B | 1.65B | -0.78B | -1.98B | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.76B | 0.28B | 1.18B | 0.50B | 0.70B | -0.57B | 0.30B | -0.55B | 0.29B | | | -2.18B | 1.84B | -0.17B | -0.44B | -1.33B | 1.42B | 0.13B | 0.04B | -1.04B | -1.61B | -1.34B | 3.52B | -1.85B | -2.83B | 3.96B | 0.54B | -0.20B | -0.51B | 0.82B | 1.40B | -2.10B | -1.56B | 4.38B | -1.09B | -5.29B | 7.65B | -2.16B | 0.00B | -1.68B | -1.82B | 2.34B | 0.25B | -0.07B | -0.94B | 1.97B | 1.41B | -0.56B | 0.47B | 2.69B | -2.12B | -0.95B | -0.23B | -0.07B | 1.43B | -3.06B | -0.71B | 0.82B |
|
Change in Taxes
|
0.00B | 0.04B | 0.01B | 0.61B | 0.10B | 0.08B | 0.01B | 0.00B | 0.00B | | | 0.01B | 0.14B | 0.00B | 0.00B | 0.87B | 0.02B | 0.00B | 0.01B | 0.03B | 0.00B | 0.27B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.06B | 0.00B | 0.10B | 0.02B | 0.00B | 0.34B | 0.10B | 0.22B | 0.01B | 0.00B | 0.01B | 0.04B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.03B | -0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.04B | 0.01B | 0.00B | 0.01B |
|
Change in Net Loans
|
0.96B | 2.17B | 1.85B | -0.71B | 2.70B | -2.34B | 0.16B | -0.01B | 3.03B | | | 2.54B | 5.20B | -1.68B | 1.84B | 3.33B | 0.69B | 0.22B | 0.38B | -1.94B | 3.02B | 1.80B | -1.40B | -3.62B | 0.96B | -2.63B | 5.67B | -0.75B | -2.95B | -3.53B | 7.49B | 0.05B | 0.00B | 0.10B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.13B | 0.06B | 0.10B | 0.04B | 0.04B | 0.04B | 0.04B | 0.11B | 0.16B | | | 0.20B | 0.18B | 0.21B | 0.20B | 0.16B | 0.15B | 0.12B | 0.17B | 0.15B | 0.20B | 0.15B | 0.33B | 0.29B | 0.44B | 0.21B | 0.26B | 0.17B | 0.33B | 0.31B | 0.29B | 0.26B | 0.45B | 0.40B | 0.10B | 0.26B | 0.36B | 0.33B | 0.27B | 0.22B | 0.24B | 0.38B | 0.37B | 0.27B | 0.60B | 0.12B | 0.36B | 0.26B | 0.35B | 0.34B | 0.27B | 0.30B | 0.38B | 0.38B | 0.41B | 0.32B | 0.36B | 0.44B |
|
Sales of Property, Plant and Equipment
|
| | 0.00B | 0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | | | | -0.01B | 0.58B | | | | 0.00B | -0.02B | | | 0.07B | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | | 0.04B | | | | | | | | | | | | | | |
|
Acquisitions
|
0.01B | 0.01B | | 0.35B | | | 2.68B | | 0.01B | | | 0.00B | 0.02B | | 0.00B | 0.01B | | | | | 0.04B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.05B | 0.14B | 0.10B | 0.14B | 0.13B | | | | | | | | | | | | | 0.02B | | | | | | | | | | 0.08B | | | | | | | 0.85B | | | | | 0.01B | | | | | | 0.05B | 0.40B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
2.15B | 1.14B | 1.75B | -14.67B | 4.93B | -1.44B | 1.90B | 2.55B | -7.77B | | | 8.09B | 12.71B | 4.45B | 6.00B | 8.68B | 6.00B | 1.40B | 2.93B | 3.39B | 2.69B | -16.54B | 21.80B | 2.02B | 2.66B | 2.37B | -1.05B | 4.05B | 0.82B | 1.25B | -24.77B | 6.64B | -21.04B | 21.88B | 9.13B | -6.07B | 14.48B | 2.41B | 2.49B | -6.38B | 14.01B | 1.22B | 4.70B | 6.32B | 2.47B | 2.52B | 3.69B | 6.58B | -17.66B | 20.52B | 1.78B | 1.16B | 1.40B | -9.83B | -5.01B | 2.04B | 3.08B | 4.50B |
|
Cash from Investing Activities
|
28.55B | 2.29B | -6.04B | -1.71B | 0.51B | -14.86B | -1.91B | 1.31B | -16.48B | | | 7.40B | -33.72B | 15.66B | -1.02B | -9.95B | -8.11B | 17.80B | -19.54B | 20.08B | 5.62B | -4.64B | 29.23B | -2.78B | -10.89B | 0.17B | -19.20B | -1.43B | 16.64B | 2.80B | -14.72B | 20.81B | -32.20B | 6.16B | -5.32B | -78.60B | 19.86B | 14.45B | -34.16B | 4.68B | -0.78B | -4.16B | 19.93B | -33.90B | 9.31B | 19.34B | 25.12B | -17.75B | -7.34B | 20.63B | -1.35B | -26.74B | 5.43B | 10.20B | 1.63B | -18.80B | -35.75B | 31.03B |
|
Other financing activities
|
-23.47B | -5.06B | 2.38B | 1.38B | -1.74B | 16.16B | -1.37B | -4.52B | 15.71B | | | -8.91B | 30.15B | -18.80B | -0.20B | 13.46B | 4.26B | -18.23B | 12.39B | -23.68B | 3.41B | 1.89B | -36.36B | -1.20B | 12.01B | -6.35B | 12.61B | -4.28B | -7.99B | 1.59B | 7.81B | -16.15B | 30.40B | -1.05B | 7.46B | 79.68B | -32.10B | -11.84B | 41.79B | -2.92B | 1.49B | 6.23B | -22.70B | 27.56B | -14.52B | -21.24B | -28.81B | 0.76B | 12.05B | -12.73B | 3.38B | 27.03B | -4.09B | -10.96B | -2.09B | 16.59B | 32.69B | -30.94B |
|
Long-Term Debt Issuances
|
-5.28B | 1.97B | -1.08B | -1.33B | 0.84B | 1.57B | -1.07B | 0.64B | -1.86B | | | 1.45B | 1.25B | 2.00B | | 1.99B | 0.80B | 1.40B | 0.80B | 1.00B | 1.99B | 1.99B | 1.25B | 2.24B | 1.75B | 0.75B | -0.00B | 1.75B | 1.25B | 1.15B | 1.00B | 0.69B | -2.02B | -1.09B | 5.42B | 1.00B | 1.25B | -0.00B | 0.75B | 1.20B | 1.50B | 1.00B | 1.50B | 1.29B | 3.64B | 1.75B | 3.25B | 2.14B | 2.35B | | 1.99B | 2.50B | -0.00B | 2.49B | 0.75B | 1.25B | 4.49B | |
|
Long-Term Debt Repayments
|
0.22B | 0.32B | 0.02B | 1.32B | 1.26B | 0.51B | 0.26B | 0.59B | 0.40B | | | 0.70B | 1.62B | 0.60B | 1.46B | 2.00B | 0.65B | 0.60B | 0.40B | 1.20B | 0.25B | 1.00B | 0.50B | 0.30B | 0.50B | | 0.25B | 1.40B | 0.80B | 1.20B | 0.25B | 1.50B | 1.25B | 1.50B | 1.00B | 1.75B | 1.25B | 1.40B | 0.80B | 1.50B | 1.25B | 1.50B | 0.40B | 1.25B | 1.00B | 1.00B | 0.75B | 1.75B | 0.75B | 2.96B | 0.59B | 1.15B | 1.46B | 0.90B | 2.45B | 1.65B | 2.21B | 1.25B |
|
Short-Term Debt issuances
|
0.20B | 0.76B | 0.60B | 1.04B | 0.53B | -1.17B | 0.39B | 2.30B | 1.37B | | | 0.29B | 0.37B | -0.75B | 1.92B | -3.55B | 2.10B | -1.20B | 6.18B | -0.20B | -7.19B | 0.44B | 1.94B | 2.54B | -1.60B | 1.56B | 2.67B | 6.44B | -8.40B | -3.04B | 3.87B | -2.48B | 9.44B | -9.40B | -0.38B | -2.84B | -0.46B | 7.59B | -8.26B | 3.94B | -2.72B | -0.41B | -0.39B | 1.62B | -1.68B | -0.07B | 0.92B | 14.23B | -5.24B | -6.45B | -0.39B | 0.60B | 0.61B | -0.92B | -0.78B | 1.56B | 0.50B | 0.38B |
|
Shares Issued
|
0.01B | 1.35B | 0.01B | 0.01B | 0.01B | 0.01B | 0.67B | 0.01B | 0.01B | | | 0.05B | 0.09B | 0.14B | 0.09B | 0.08B | 0.12B | 0.06B | 0.06B | 0.04B | 0.06B | 0.02B | 0.31B | 0.14B | 0.11B | 0.13B | 0.05B | 0.06B | 0.01B | 0.00B | 0.01B | 0.03B | 0.00B | 0.02B | 0.01B | 0.03B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.13B | -0.12B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Shares Repurchased
|
0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.06B | | | 0.38B | 0.43B | 0.43B | 0.43B | 0.40B | 0.83B | 0.69B | 0.43B | 0.58B | 0.51B | 0.46B | 0.85B | 0.88B | 0.51B | 0.65B | 0.65B | 0.64B | 0.65B | 0.60B | 1.37B | 0.56B | 0.75B | 0.98B | 1.04B | 0.98B | 0.00B | | 0.00B | 0.70B | 0.62B | 2.00B | 1.25B | 0.12B | 0.00B | 0.00B | 0.00B | 1.26B | 0.45B | 0.45B | 0.45B | 0.99B | 0.60B | 0.72B | 0.75B | 0.75B | 0.90B | 0.85B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | 0.99B | | | | | | | | | | | | | | | | | 0.58B | | | | 1.29B | | | | | | | | | | | | | 0.99B | | 0.49B |
|
Dividends Paid - Common
|
0.28B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | | | 0.17B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.21B | 0.20B | 0.20B | 0.20B | 0.25B | 0.25B | 0.25B | 0.24B | 0.28B | 0.28B | 0.27B | 0.27B | 0.29B | 0.29B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.27B | 0.30B | 0.28B | 0.28B | 0.28B | 0.30B | 0.30B | 0.30B | 0.30B | 0.33B | 0.33B | 0.32B | 0.32B | 0.35B | 0.35B | 0.34B | 0.35B | 0.38B |
|
Dividends Paid - Preferred
|
-0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-29.23B | -2.96B | 3.39B | 0.84B | -2.13B | 16.47B | -1.05B | -2.50B | 16.43B | | | -6.72B | 30.35B | -16.22B | 0.42B | 10.24B | 6.59B | -19.34B | 17.70B | -24.49B | -3.22B | 3.53B | -34.87B | 4.03B | 11.04B | -3.84B | 15.55B | 0.97B | -17.81B | -4.72B | 13.46B | -19.84B | 33.08B | -9.79B | 6.00B | 82.88B | -29.49B | -15.26B | 37.37B | -1.52B | -1.94B | 5.63B | -24.13B | 30.09B | -14.54B | -23.06B | -26.15B | 14.41B | 5.61B | -27.29B | 3.74B | 28.43B | -7.41B | -9.42B | -5.26B | 21.10B | 33.30B | -30.56B |
|
Exchange Rate Effect
|
-0.10B | 0.04B | 0.02B | -0.01B | -0.00B | -0.02B | 0.05B | 0.01B | 0.01B | | | 0.00B | 0.01B | -0.11B | -0.03B | -0.02B | -0.01B | 0.07B | | 0.00B | -0.18B | 0.16B | -0.10B | 0.04B | 0.08B | 0.04B | 0.03B | 0.05B | -0.11B | 0.00B | -0.01B | 0.01B | -0.02B | -0.05B | 0.06B | -0.06B | 0.01B | 0.04B | 0.07B | -0.03B | -0.01B | -0.04B | -0.00B | 0.04B | 0.32B | -0.04B | 0.03B | 0.04B | 0.17B | -0.01B | 0.03B | -0.14B | -0.02B | 0.04B | -0.19B | 0.13B | 0.15B | -0.07B |
|
Change in Cash
|
-1.21B | 0.11B | -0.42B | 0.37B | -0.42B | 0.26B | 0.12B | -0.02B | 0.38B | | | -0.37B | 0.08B | 0.24B | 0.56B | 0.20B | 1.19B | -0.12B | -1.70B | -2.61B | 1.88B | -0.85B | -1.03B | 0.07B | -0.39B | 1.58B | -2.33B | -1.26B | 1.15B | -0.67B | 1.91B | 0.04B | -0.70B | 1.40B | -1.73B | 2.54B | -2.82B | 0.01B | 2.42B | -0.05B | 0.10B | 1.48B | -1.07B | -0.34B | 0.08B | -0.03B | 1.93B | -1.51B | -0.41B | -1.62B | 0.35B | -1.13B | 0.12B | 0.51B | -2.27B | 2.83B | -0.10B | -0.67B |
|
Free Cash Flow
|
-0.55B | 0.68B | 2.12B | 1.22B | 1.15B | -1.37B | 2.99B | 1.05B | 0.26B | | | -1.26B | 3.26B | 0.70B | 0.99B | -0.23B | 2.56B | 1.24B | -0.03B | 1.65B | -0.53B | -0.05B | 4.38B | -1.51B | -1.05B | 5.00B | 1.03B | -1.02B | 2.09B | 0.93B | 2.90B | -1.21B | -2.02B | 4.69B | -2.57B | -1.95B | 6.45B | 0.45B | -1.13B | -3.39B | 2.58B | -0.32B | 2.75B | 3.16B | 4.39B | 3.61B | 2.57B | 1.53B | 0.79B | 4.70B | -2.34B | -2.98B | 1.75B | -0.69B | 1.14B | 0.09B | 1.84B | -1.50B |
|
Net Cash Flow
|
-1.10B | 0.07B | -0.45B | 0.38B | -0.42B | 0.28B | 0.07B | -0.03B | 0.38B | | | -0.37B | 0.07B | 0.35B | 0.59B | 0.22B | 1.19B | -0.19B | -1.70B | -2.61B | 2.06B | -1.01B | -0.94B | 0.03B | -0.46B | 1.53B | -2.36B | -1.31B | 1.26B | -0.67B | 1.92B | 0.02B | -0.68B | 1.45B | -1.78B | 2.59B | -2.83B | -0.03B | 2.35B | -0.02B | 0.11B | 1.52B | -1.07B | -0.38B | -0.24B | 0.01B | 1.90B | -1.55B | -0.58B | -1.62B | 0.33B | -0.99B | 0.14B | 0.47B | -2.08B | 2.71B | -0.24B | -0.60B |