|
Net Income
|
2.60B | 4.43B | 5.36B | 4.38B | 6.19B | -17.05B | 1.87B | -4.69B | 7.18B | 5.79B | 5.22B | 7.29B | 5.83B | -1.47B | 5.35B | 1.55B | 16.94B | 2.13B | 3.59B | 14.02B | 3.62B | 3.43B | 1.32B | -9.03B | 2.65B | -5.78B | 0.06B | -12.74B | -0.56B | -1.39B | 1.58B | -4.76B | 1.49B | -2.57B | 1.76B | 0.06B | 2.53B | 1.49B | 3.40B | 0.77B | 3.00B | 1.90B | -0.73B | 0.02B | -4.38B | -17.52B | -0.31B | 1.49B | 4.90B | 3.35B | -2.35B | 2.58B | -20.07B | -1.98B | 11.16B | 8.42B | 1.95B | 5.07B | 23.09B | 2.41B | 0.07B | 0.37B | -1.62B | 0.98B | 1.93B | 1.51B | -1.50B |
|
Share-based Compensation
|
0.09B | 0.10B | 0.14B | 0.13B | -0.15B | 0.15B | 0.12B | 0.07B | -0.12B | 0.11B | 0.13B | -0.09B | 0.03B | 0.10B | 0.13B | -0.11B | 0.05B | 0.17B | 0.15B | -0.08B | 0.11B | 0.18B | 0.15B | -0.06B | -0.24B | 0.26B | 0.14B | 0.17B | 0.26B | 0.20B | 0.17B | 0.15B | 0.16B | 0.16B | 0.18B | 0.17B | 0.24B | 0.17B | 0.16B | 0.13B | 0.30B | 0.12B | 0.15B | 0.17B | -0.01B | 0.35B | 0.20B | 0.18B | -0.05B | 0.23B | 0.22B | 0.23B | 0.17B | 0.25B | 0.17B | -0.02B | 0.24B | 0.30B | 0.10B | 0.16B | 0.51B | 0.28B | 0.23B | 0.40B | 0.21B | 0.26B | 0.20B |
|
Cash from Discontinued Operations
|
| | | 27.72B | | 6.75B | -0.65B | 13.62B | | | 6.89B | 22.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-1.73B | -1.73B | -1.91B | -6.32B | -1.58B | -1.74B | -1.74B | -6.61B | -1.35B | -1.92B | -2.23B | -8.04B | -1.39B | -1.86B | -1.96B | -6.48B | -1.29B | -1.92B | -1.67B | -6.31B | -0.82B | -1.37B | -1.61B | -4.79B | -0.49B | -0.60B | -0.87B | -0.29B | -0.27B | -0.09B | -0.46B | -0.72B | -0.86B | -0.81B | 1.30B | 1.03B | 0.93B | 1.31B | 1.92B | 1.54B | 1.15B | -1.31B | -1.88B | -1.11B | -1.05B | -0.13B | -0.81B | -0.44B | -0.57B | -1.01B | -1.42B | -4.18B | -1.26B | -2.75B | -10.11B | -3.15B | -1.97B | -2.75B | -2.30B | -1.90B | -2.00B | -3.06B | -1.80B | -1.39B | -1.19B | -2.14B | -1.86B |
|
Asset Writedowns and Impairment
|
0.14B | 0.22B | 0.16B | 1.82B | 0.13B | -0.06B | 0.38B | 4.21B | -1.13B | 0.61B | 0.21B | 0.41B | 0.14B | 4.82B | 0.49B | 0.83B | 0.11B | 0.37B | 0.47B | -11.15B | 0.43B | 0.44B | 0.64B | 6.61B | 0.06B | 0.15B | -0.13B | 1.91B | 0.01B | 0.05B | -1.42B | -1.66B | 0.45B | -0.15B | 0.11B | 0.01B | 0.09B | -0.08B | 0.51B | 0.24B | 0.01B | 0.85B | 3.42B | 3.80B | 1.15B | 11.70B | 0.29B | 1.17B | 0.37B | -3.19B | -0.01B | -3.00B | 25.51B | 0.42B | 3.63B | 0.09B | 1.30B | 0.28B | 3.96B | 0.74B | 1.29B | 1.89B | 7.00B | 0.49B | 1.16B | 0.75B | 2.91B |
|
Change in Working Capital
|
0.01B | 0.01B | -0.10B | -0.06B | | 0.02B | -0.15B | -0.30B | | | 0.07B | -0.13B | | | | -0.10B | | | -0.02B | -0.07B | | | | | | | | | 0.36B | | | -0.15B | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | 0.04B | 0.62B | 0.59B | -0.59B | -0.57B | -0.57B | -0.66B | -0.58B | -0.63B | -0.56B | -0.51B | -0.51B | -2.08B | -0.50B | -0.48B | -1.96B | -0.56B | -0.62B | -0.66B | -0.72B | -0.69B | -0.68B | -0.70B | -0.76B | -0.73B | -0.78B | -0.82B | -0.76B |
|
Cash from Operations
|
5.57B | 6.76B | 8.10B | 32.98B | 7.69B | 6.75B | -0.65B | -0.18B | 2.40B | 7.85B | 6.89B | 5.07B | 3.41B | 4.45B | 6.25B | 6.38B | 3.97B | 5.39B | 6.33B | 5.41B | 8.23B | 7.88B | 9.40B | 7.25B | 1.86B | 6.29B | 5.18B | 5.81B | 1.87B | 3.88B | 2.51B | 10,691.00B | 2.11B | 4.89B | 6.02B | 5.90B | 3.65B | 6.31B | 6.09B | 6.83B | 5.30B | 6.82B | 6.06B | 7.60B | 0.95B | 3.74B | 5.20B | 2.27B | 6.11B | 5.41B | 5.98B | 6.12B | 8.21B | 8.29B | 13.57B | 7.62B | 6.29B | 8.75B | 9.38B | 5.01B | 8.10B | 6.76B | 7.43B | 2.83B | 6.27B | 7.79B | 7.60B |
|
Amortization
|
2.60B | 168.31B | 5.36B | 16.76B | 6.19B | 129.42B | 1.87B | -3.32B | 7.18B | 109.03B | 100.39B | 7.29B | 5.83B | 94.65B | 99.79B | 1.55B | 202.31B | 2.13B | 205.71B | 1.10B | 206.69B | 104.32B | 102.52B | 4.00B | 194.98B | -5.78B | 191.76B | -20.20B | 192.08B | 190.57B | 193.21B | 0.54B | 62.43B | 224.20B | 1.76B | -17840.00B | 203.09B | 224.20B | 197.29B | 0.77B | 3.00B | 1.90B | 210.36B | -19.42B | 209.56B | 189.21B | 189.43B | -20.73B | 4.90B | 197.33B | -2.35B | 8.49B | -20.07B | 175.04B | -1.36B | 179.40B | 1.95B | 176.83B | 0.44B | 2.41B | 172.76B | 0.37B | -1.62B | 0.98B | 1.93B | 184.60B | |
|
Depreciation & Amortization (CF)
|
2.82B | 3.09B | 2.99B | 3.20B | 3.00B | 2.78B | 2.75B | 2.63B | 2.83B | 2.67B | 2.65B | 3.20B | 3.26B | 2.92B | 3.25B | 3.25B | 3.20B | 3.16B | 3.42B | 3.74B | 3.59B | 3.75B | 3.96B | 3.87B | 3.84B | 3.77B | 3.74B | 3.88B | 3.73B | 3.64B | 3.50B | 3.64B | 3.84B | 7.74B | 3.90B | 4.04B | 3.93B | 3.81B | 3.73B | 3.99B | 4.46B | 4.59B | 4.30B | 4.43B | 4.06B | 3.94B | 3.47B | 3.43B | 3.37B | 3.63B | 3.94B | 3.86B | 3.62B | 3.47B | 3.71B | 3.80B | 3.92B | 4.14B | 4.06B | 4.15B | 4.10B | 4.12B | 4.26B | 4.18B | 4.64B | 4.47B | |
|
Capital Expenditures
|
-4.82B | -5.21B | -4.97B | -20.65B | -4.29B | -4.27B | -4.74B | -18.42B | -5.77B | -4.18B | -4.15B | -17.84B | -5.45B | -4.94B | -5.77B | -23.22B | -5.73B | -6.11B | -5.88B | -6.80B | -5.89B | -5.50B | -5.26B | -5.90B | -4.64B | -4.53B | -4.36B | -5.13B | -4.38B | -4.28B | -3.38B | -4.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.31B | 0.36B | 0.51B | 0.54B | 0.11B | 0.64B | 4.19B | 2.56B | 0.38B | 1.27B | 0.45B | 1.40B | 1.27B | 0.52B | 1.40B | 6.80B | 16.78B | 0.66B | 0.31B | 0.37B | 0.98B | 0.23B | 0.39B | 0.22B | 0.65B | 0.31B | 0.09B | 0.02B | 0.24B | 0.15B | 0.59B | 0.39B | 0.19B | 0.31B | 0.15B | 2.29B | 0.09B | 0.10B | 0.09B | 0.66B | 0.23B | 0.07B | 0.17B | 0.02B | 0.01B | 0.01B | 0.03B | 0.44B | 0.55B | 0.09B | -0.02B | 0.52B | 0.47B | 0.01B | 0.03B | 0.01B | 0.03B | 0.06B | 0.03B | 0.07B | 0.04B | 0.02B | 0.21B | 0.29B | 0.32B | 0.03B | 0.50B |
|
Acquisitions
|
| -0.01B | | 0.01B | | -1.27B | -1.19B | -2.47B | -0.00B | -3.88B | -2.00B | -10.91B | | -0.12B | | -0.12B | | | | -0.07B | -0.01B | | -0.00B | -0.12B | | | 0.03B | -0.01B | | | | -0.00B | -0.04B | -0.12B | 0.15B | 0.02B | | 0.00B | | 6.99B | 1.79B | -1.75B | 0.01B | -0.03B | -0.02B | | -0.01B | -0.04B | -0.00B | | -0.05B | -0.13B | -0.01B | -0.00B | -3.52B | 0.05B | -0.80B | -0.01B | -0.04B | -0.11B | -0.12B | -0.22B | 0.49B | -0.20B | -0.04B | -0.05B | -0.64B |
|
Divestments
|
| | 0.10B | -18.13B | | 0.09B | 4.56B | -3.96B | 0.59B | 0.38B | 1.63B | -3.36B | 0.07B | 1.44B | 0.03B | -0.60B | 1.50B | 2.28B | 0.09B | 3.88B | 0.03B | 0.57B | 0.19B | 0.88B | 1.09B | 0.22B | 0.20B | 1.73B | 0.91B | 0.29B | -0.02B | 0.08B | 0.07B | 0.14B | 0.09B | 0.17B | 0.08B | 0.04B | 0.03B | 1.76B | 0.36B | 0.01B | 0.54B | 0.79B | 0.67B | 0.67B | 0.08B | 3.56B | 3.61B | 0.12B | 0.33B | 1.75B | 0.55B | 0.59B | 0.59B | 0.79B | 0.06B | 0.08B | 0.27B | 0.35B | 0.22B | 0.27B | 1.74B | 0.04B | 0.08B | -0.00B | 1.60B |
|
Change in Acquisitions & Divestments
|
0.12B | 0.10B | 0.08B | 0.24B | 0.06B | 0.20B | 0.13B | 0.11B | 0.04B | 0.12B | 0.06B | -0.01B | 0.05B | 0.10B | 0.02B | 0.07B | 0.02B | 0.07B | 0.04B | 0.05B | 0.02B | 0.05B | 0.01B | 0.05B | 0.00B | 0.04B | 0.06B | 0.00B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.31B | 0.35B | 0.01B | 0.02B | 0.01B | 0.62B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.54B | 0.05B | 0.72B | 0.06B | 0.07B | 0.03B | 0.20B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.06B |
|
Cash from Investing Activities
|
-4.49B | -4.58B | -4.49B | 31.69B | -4.21B | -4.73B | 2.83B | 10.07B | -4.87B | -6.49B | -4.19B | -26.63B | -4.31B | -3.47B | -4.70B | -13.07B | 7.64B | -3.16B | -5.56B | -7.86B | -5.00B | -4.70B | -4.82B | -5.06B | -3.05B | -4.22B | -4.15B | -17.30B | -3.28B | -4.04B | -2.99B | -14753.00B | -3.79B | 7.81B | 3.91B | 2.35B | 3.79B | 7.81B | 4.27B | -21.57B | 4.98B | -5.51B | -3.25B | -16.97B | -3.12B | -1.84B | -3.47B | 0.57B | 0.43B | -2.23B | -2.56B | -1.33B | -1.88B | -2.57B | -13.71B | -2.82B | -4.21B | -3.45B | -4.39B | -3.85B | -3.41B | -4.23B | -1.75B | -3.26B | -2.93B | -3.31B | -2.00B |
|
Other financing activities
|
| | | -9.55B | 0.13B | 0.03B | 3.18B | 0.84B | 2.44B | 0.02B | 0.01B | 0.48B | 0.02B | 0.02B | 0.02B | 0.06B | | | 0.03B | 0.00B | | | | 0.01B | | | | -0.01B | 0.07B | 0.37B | 0.32B | 0.13B | 0.03B | 0.05B | | 1.06B | -0.00B | | 0.00B | | | | | 0.57B | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.84B | -1.68B | -2.74B | -4.29B | -4.90B | -1.39B | 3.18B | 3.95B | 2.44B | -1.44B | -2.91B | 2.38B | 0.87B | 0.18B | -0.67B | -2.01B | -3.31B | -1.61B | 0.18B | -10.40B | 1.65B | -3.08B | -0.94B | -5.27B | 4.49B | -2.19B | -1.76B | -4.54B | -1.97B | 0.85B | 2.47B | 1,977.00B | 1.82B | 5.74B | 0.25B | 3.30B | 3.34B | 5.74B | 2.25B | -4.08B | 1.56B | -1.88B | -3.67B | -8.82B | -1.99B | 14.66B | -5.59B | -3.13B | -5.91B | -0.62B | -6.80B | -4.74B | -2.47B | -9.20B | -7.11B | -3.55B | -3.61B | -4.18B | -2.02B | -2.42B | -1.29B | -3.00B | -0.58B | -5.11B | -2.23B | -4.61B | -3.93B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.01B | 0.03B | -0.01B | -0.06B | -0.08B | -0.16B | 0.13B | 0.26B | 0.20B | 0.10B | -1.48B | -0.53B | 0.12B | -0.35B | 0.23B | -0.01B | -0.25B | 0.01B | 0.23B | 0.04B | -0.04B | 0.05B | -0.42B | -0.67B | -0.62B | 0.29B | -0.16B | -0.18B | 0.04B | -0.23B | 0.01B | -0.65B | 0.17B | 0.20B | 0.15B | 0.03B | 0.14B | 0.37B | 0.06B | -0.33B | 0.03B | -0.01B | -0.12B | 0.12B | -0.18B | -0.04B | 0.27B | 0.34B | -0.06B | 0.02B | -0.18B | -0.27B | -0.12B | -0.32B | -0.68B | -0.01B | | -0.10B | 0.14B | -0.26B | -0.01B | 0.18B | -0.42B | 0.11B | 0.19B | -0.05B | -0.00B |
|
Change in Cash
|
0.16B | | 0.92B | -1.54B | -1.50B | 0.47B | 5.49B | 5.75B | 0.17B | 0.02B | -0.75B | -4.49B | 0.09B | 0.81B | 1.10B | 3.46B | 8.04B | 0.63B | 1.19B | -6.98B | 4.84B | 0.15B | 3.22B | -0.97B | 2.67B | 0.15B | -0.89B | -3.37B | -3.34B | 0.47B | 2.00B | 2.04B | 0.31B | -3.40B | 2.51B | -0.19B | 3.33B | 0.06B | 4.01B | -3.72B | -1.21B | -0.58B | -0.98B | 2.78B | -4.33B | 16.51B | -3.59B | 0.05B | 0.56B | 2.58B | -3.56B | -0.43B | 3.73B | -3.80B | -1.49B | 1.24B | -1.52B | 1.01B | 3.10B | -1.52B | 3.38B | -0.30B | 4.67B | -5.44B | 1.30B | -0.17B | 1.67B |
|
Free Cash Flow
|
10.39B | 11.97B | 13.07B | 53.63B | 11.98B | 11.03B | 4.09B | 18.24B | 8.18B | 12.03B | 11.04B | 22.92B | 8.85B | 9.39B | 12.02B | 29.60B | 9.70B | 11.50B | 12.21B | 12.21B | 14.12B | 13.38B | 14.65B | 13.15B | 6.49B | 10.81B | 9.54B | 10.93B | 6.25B | 8.17B | 5.89B | 10,695.66B | 2.11B | 4.89B | 6.02B | 5.90B | 3.65B | 6.31B | 6.09B | 6.83B | 5.30B | 6.82B | 6.06B | 7.60B | 0.95B | 3.74B | 5.20B | 2.27B | 6.11B | 5.41B | 5.98B | 6.12B | 8.21B | 8.29B | 13.57B | 7.62B | 6.29B | 8.75B | 9.38B | 5.01B | 8.10B | 6.76B | 7.43B | 2.83B | 6.27B | 7.79B | 7.60B |
|
Net Cash Flow
|
0.24B | 0.50B | 0.86B | 60.39B | -1.42B | 0.63B | 5.36B | 13.84B | -0.03B | -0.08B | -0.21B | -19.18B | -0.03B | 1.16B | 0.87B | -8.71B | 8.29B | 0.62B | 0.95B | -12.84B | 4.88B | 0.10B | 3.64B | -3.08B | 3.29B | -0.13B | -0.73B | -16.03B | -3.38B | 0.69B | 1.99B | -2085.00B | 0.14B | 18.43B | 10.19B | 11.55B | 10.77B | 19.85B | 12.61B | -18.82B | 11.84B | -0.57B | -0.86B | -18.19B | -4.15B | 16.56B | -3.86B | -0.29B | 0.62B | 2.56B | -3.38B | 0.04B | 3.86B | -3.48B | -7.25B | 1.25B | -1.52B | 1.12B | 2.96B | -1.26B | 3.39B | -0.47B | 5.09B | -5.54B | 1.11B | -0.12B | 1.67B |