|
Net Income
|
0.28B | | 0.28B | | 0.75B | | | 3.11B | | 3.35B | 0.62B | | | | 2.17B | 1.82B | 2.28B | | | | | 2.43B | | | | | | | | | | | | | | -24.30B | | 3.90B | | 3.92B | 3.92B | 5.61B | 5.71B | 6.02B | | 5.10B | 5.86B | 6.36B | | -29979.34B | 5.50B | | | | | | | | 5.84B | 46,964,981.92B | | 4.38B | | | 4.88B | | | -21967.57B |
|
Depreciation and Depletion
|
| | | | | | | | -0.04B | -0.02B | -0.03B | -0.36B | -0.05B | -0.09B | -0.03B | -0.33B | -0.29B | -0.41B | -0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | | | 0.04B | 0.02B | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | -0.04B | 0.04B | -0.04B | -0.24B | 0.08B | -0.10B | -0.06B | | -0.16B | 0.06B | -0.12B | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.20B | | | | 0.01B | | | | -0.10B | | | | 0.02B | 0.43B | 0.29B | | -0.19B | 0.24B | -0.28B | | -0.15B | | | | -0.06B | | | | -0.26B | | |
|
Cash from Discontinued Operations
|
0.38B | | 0.41B | | 0.21B | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | 0.03B | | | | -0.00B | | | | 0.02B | | | | -0.01B | | | | -0.05B | | | | -0.04B | | | | -0.01B | | |
|
Gains from Investment Securities
|
| -0.89B | -0.87B | 0.87B | 0.13B | -0.00B | -0.06B | 1.79B | 0.25B | 0.31B | 0.26B | 0.16B | 0.34B | 0.20B | 0.13B | 0.41B | 0.20B | 0.47B | 0.10B | 0.03B | 0.71B | 1.00B | 0.64B | 1.33B | 0.63B | 0.07B | 0.39B | 0.59B | 0.18B | 0.31B | | -0.49B | | -0.21B | | 0.28B | 0.57B | 0.83B | | 0.26B | 0.17B | 1.40B | 0.39B | 0.00B | | 1.15B | -0.03B | 0.17B | 2.09B | 0.38B | -0.70B | -1.98B | 1.78B | -0.40B | -0.55B | 1.81B | 0.04B | -0.06B | -0.17B | -1.33B | 0.16B | -0.75B | -0.17B | 1.76B | -0.98B | -0.80B | -0.74B | -0.76B |
|
Non-cash Items
|
| | | 20.15B | | | | 0.48B | 1.78B | 25.07B | 24.12B | 26.10B | | | 27.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | -0.03B | | | | | | | | | | | | | | | | | | | -0.06B | | | | -0.61B | | | | -0.81B | | | | -0.02B | | | | -0.18B | | | | -0.16B | | | | -1.62B | | | | -1.58B | | | | -0.76B | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | 0.08B | | | | -0.00B | | | | -0.11B | | | | -0.04B | | | | | | | | 0.06B | | | | -0.13B | | | | | | |
|
Change in Taxes
|
-0.01B | 0.03B | -0.00B | -0.04B | 0.02B | 0.03B | 0.04B | 0.01B | 0.03B | 0.02B | 0.03B | -0.08B | 0.03B | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | | -0.14B | | | | 1.66B | | | | 1.87B | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.00B | 0.00B | | | 0.58B | | | | 0.34B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | 1.16B | | | | 0.92B | | | | 0.80B | 1.90B | -3.47B | | 1.62B | 2.23B | -3.74B | | 2.04B | 2.23B | 2.29B | 0.47B | 3.13B | 2.16B | 3.00B | 1.12B | 0.41B | 3.44B | 1.51B | 0.32B | 0.70B | 3.39B | 3.17B | 1.69B | 2.01B | 3.01B | |
|
Amortization
|
52.80B | | 0.40B | 1.11B | 0.28B | | 1.21B | 29.91B | 1.24B | 1.02B | 84.64B | 1.95B | 108.86B | 0.26B | 0.26B | 1.59B | 0.70B | 108.22B | | 1.94B | 1.66B | 1.95B | | 1.89B | 1.66B | | 1.04B | 74.38B | 0.97B | 1.27B | 2.02B | 2.83B | | | 0.99B | 2.08B | 256.28B | 1.66B | 0.94B | 3.03B | 323.97B | 0.70B | 323.97B | 1.64B | -0.16B | -1.49B | 0.54B | 1.81B | 3.78B | 2.43B | 2.72B | 1.59B | | | | | | | 35.00 | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | -0.04B | -0.02B | -0.03B | -0.36B | -0.05B | -0.09B | -0.03B | -0.33B | -0.29B | -0.41B | -0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
8.01B | 9.13B | 12.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 16.72B | | 16.81B | | 18.15B | 18.58B | 19.26B | 18.55B | 22.83B | 31.15B | 31.15B | 26.49B | 31.15B | 32.08B | 30.29B | 30.94B | 31.02B | -0.74B | 32.38B | 32.51B | 1.24B | -0.82B | 34.60B | 37.48B | 3.06B | -0.65B | 44.42B | 45.20B | | 45.65B | -0.41B | | 53.01B | 67.29B | 55.70B | 59.69B | 67.29B | 89.26B | 79.13B | 89.26B | 89.26B | 85.14B | -0.58B | 89.89B | 0.02B | | 98.09B | 107.76B | 115.49B | 117.29B | 0.06B | 111.54B | 124.27B | 125.39B | 127.46B | 136.43B | 147.62B | 148.43B | -2.38B | 148.31B | 153.02B | 152.91B | 155.64B | 161.63B | 165.99B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | 1.59B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.38B | | | | -0.09B | | | | -0.09B | | | | -3.32B | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | | -0.01B | | | | 1.11B | | | | 0.01B | | | | 3.33B | 0.57B | 0.64B | | 0.42B | 0.70B | 0.62B | | 1.29B | | | | 0.16B | | | | 0.02B | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 0.14B | | | | 0.21B | | | | 0.87B | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.42B | | -0.25B | | | 0.03B | | | | -0.86B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78B | 19.76B | | | -7.00B | 11.99B | | 0.39B | -5.93B | -12.23B | -2.67B | -0.34B | -14.02B | -7.41B | -13.30B | | -9.87B | -5.72B | -4.87B | | -7.33B | -9.43B | -11.32B | | -8.01B | |
|
Other financing activities
|
| | | | 0.03B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | | | | 0.91B | | |
|
Cash from Financing Activities
|
0.26B | | 0.15B | | | -0.47B | | | | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | 3.76B | | | | 2.78B | | | | 16.58B | 2.17B | -15.39B | | 1.63B | 3.94B | -9.98B | | -2.17B | 4.86B | 11.32B | 1.15B | 13.10B | 11.10B | 7.10B | 10.77B | -0.23B | 6.26B | 3.13B | 5.21B | 7.37B | 4.49B | 9.83B | 6.77B | 5.12B | 7.83B | |
|
Dividends Paid - Common
|
| 0.00B | 0.00B | 0.00B | | -0.07B | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81B | | | | -1.77B | 2.98B | 7.14B | -0.15B | -1.92B | | | | -1.31B | | | | -0.20B | | | | -2.74B | | | | 2.78B | | | | -2.00B | | | | -2.30B | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | -0.01B | | | | | | | | | | | | | | -0.31B | -1.20B | 0.73B | | 0.05B | 0.16B | -0.73B | -1.43B | -1.25B | -904.75B | 903.91B | -1.56B | 0.63B | -0.15B | | | | -0.02B | | | | -0.15B | -1.03B | 0.97B | 0.07B | 0.04B | | | | 0.08B | | | | 0.00B | | | | -0.28B | | | | 0.11B | | | | -0.19B | | | | 0.06B | | |
|
Change in Cash
|
0.21B | | 0.63B | -0.79B | | 0.14B | | | | -0.04B | | | | | | | 1.12B | -2.37B | 0.30B | | 0.95B | 1.74B | 0.02B | 0.88B | -0.54B | 569.54B | -566.02B | -0.32B | 1.95B | 0.54B | | | | -1.98B | | | | 0.03B | | | | 0.64B | 0.29B | 0.90B | | -0.42B | -0.83B | -1.73B | | 0.26B | 1.15B | 1.38B | -1.05B | 0.69B | -0.76B | 2.69B | -1.42B | -0.68B | -0.18B | -1.08B | 0.65B | -0.26B | 0.55B | 3.56B | -2.86B | 1.22B | 2.82B | |
|
Beginning Cash Balance
|
| | | -3.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17B | | | | -0.18B | | | | -0.19B | | | | -0.22B | | | | -0.04B | | | | -0.26B | | | | -0.15B | | | | -0.17B | | | | | | |
|
Free Cash Flow
|
-8.01B | -9.13B | -12.05B | | | 0.58B | | | | 0.34B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | 1.16B | | | | 0.92B | | | | 0.80B | 1.90B | -3.47B | | 1.62B | 2.23B | -3.74B | | 2.04B | 2.23B | 2.29B | 0.47B | 3.13B | 2.16B | 3.00B | 1.12B | 0.41B | 3.44B | 1.51B | 0.32B | 0.70B | 3.39B | 3.17B | 1.69B | 2.01B | 3.01B | |
|
Net Cash Flow
|
-0.16B | 0.00B | -0.11B | | | 0.14B | | | | -0.26B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | 4.92B | | | | 3.71B | | | | 17.39B | 0.29B | 0.90B | | 3.24B | -0.83B | -1.73B | | 0.26B | 1.15B | 1.38B | -1.05B | 15.89B | -0.76B | 2.69B | -1.42B | 0.18B | -0.18B | -1.08B | 0.65B | 8.07B | 0.55B | 3.56B | -2.86B | 7.13B | 2.82B | |