|
Net Income
|
-1.53B | 3.27B | 3.24B | 3.03B | 3.76B | 2.09B | 3.12B | 4.47B | 1.60B | 3.54B | 2.41B | 3.19B | 3.37B | 3.23B | 4.05B | 4.66B | 5.02B | 4.61B | 5.15B | 5.06B | 4.77B | 6.46B | 4.72B | 4.24B | 5.23B | 4.11B | 9.53B | 5.67B | 5.66B | 5.08B | 7.33B | 6.36B | 4.14B | 4.36B | 4.20B | 34.57B | -1.47B | 12.08B | 18.71B | -28.72B | 21.73B | 14.17B | 16.66B | 29.23B | -50.00B | 26.66B | 30.41B | 36.13B | 11.84B | 28.43B | 10.64B | 40.04B | 5.71B | -43.45B | -3.11B | 19.15B | 35.76B | 36.20B | -12.83B | 12.83B | 30.50B | 26.48B | 4.67B | 17.20B | 30.86B |
|
Depreciation and Depletion
|
0.76B | 0.78B | 0.78B | 0.81B | 0.92B | 1.10B | 1.09B | 1.17B | 1.14B | 1.14B | 1.14B | 1.26B | 1.25B | 1.26B | 1.30B | 1.33B | 0.80B | 0.80B | 0.81B | 3.02B | 0.95B | 0.98B | 1.01B | | 1.62B | 1.66B | 1.69B | 1.71B | 1.79B | 1.86B | 1.88B | 1.14B | 1.88B | 1.92B | 1.93B | 1.24B | 1.76B | 1.76B | 1.78B | 1.98B | 1.80B | 1.84B | 1.91B | 2.02B | 1.97B | 1.90B | 1.97B | 2.29B | 2.07B | 2.07B | 2.07B | 3.25B | 2.11B | 2.11B | 2.12B | 3.33B | 2.31B | 2.34B | 7.08B | | | | | | |
|
Gains from Investment Securities
|
3.10B | 2.97B | | 1.00B | 0.21B | -0.07B | 0.66B | -0.33B | -0.12B | -0.03B | 5.15B | | 0.65B | -1.08B | -0.21B | 0.85B | 1.23B | 0.94B | -0.64B | 10.72B | 0.24B | -0.50B | -0.13B | 0.73B | 0.07B | -0.23B | 5.42B | | 0.39B | 0.01B | 0.21B | -0.23B | 0.18B | 0.01B | 0.06B | 4.72B | 0.36B | 0.05B | 0.04B | -0.20B | 0.47B | 0.01B | 0.06B | 0.43B | 0.57B | 0.03B | -0.55B | -0.33B | -0.45B | 0.01B | 0.02B | 4.89B | 0.96B | 0.03B | 0.43B | -1.84B | 3.00B | 0.03B | 0.03B | 0.95B | 0.03B | 0.02B | -1.50B | -0.86B | 0.03B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 0.02B | | 0.68B | | | | 0.03B | | | 0.06B | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
4.64B | 2.85B | 4.53B | 3.82B | 3.31B | 3.55B | 6.97B | 4.06B | 3.50B | 6.48B | 6.00B | 4.49B | 4.65B | 4.86B | 6.65B | 4.79B | 6.05B | 6.86B | 7.83B | 6.97B | 4.93B | 6.91B | 12.32B | 7.85B | 5.96B | 7.98B | 10.21B | 7.34B | 7.45B | 7.81B | 9.83B | 7.55B | 18.30B | 8.33B | 10.88B | 8.23B | 7.56B | 8.54B | 10.46B | 10.85B | 7.58B | 9.19B | 9.85B | 12.08B | 6.80B | 10.67B | 11.76B | 10.55B | 9.31B | 10.25B | 12.07B | 7.80B | 6.83B | 8.53B | 11.68B | 10.31B | 8.69B | 12.43B | 34.80B | 10.57B | 13.60B | 25.97B | 10.90B | 10.09B | 13.79B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91B | 2.57B | 7.88B | 3.13B | 3.04B | 2.68B |
|
Amortization
|
260.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.76B | 0.78B | 0.78B | 0.81B | 0.92B | 1.10B | 1.09B | 1.17B | 1.14B | 1.14B | 1.14B | 1.26B | 1.25B | 1.26B | 1.30B | 1.33B | 1.60B | 1.62B | 1.62B | 1.68B | 1.77B | 1.81B | 1.85B | 1.93B | 1.87B | 1.94B | 1.99B | 1.98B | 2.12B | 2.23B | 2.25B | 2.30B | 2.24B | 2.30B | 2.30B | 2.35B | 2.39B | 2.39B | 2.40B | 2.61B | 2.42B | 2.46B | 2.53B | 2.66B | 2.58B | 2.52B | 2.58B | 2.90B | 2.67B | 2.67B | 2.67B | 2.71B | 2.70B | 2.71B | 2.73B | 2.76B | 3.05B | 3.10B | 9.36B | 3.17B | 3.20B | 3.21B | 3.27B | 3.33B | 3.33B |
|
Change in Receivables
|
1.02B | -0.85B | 0.09B | -0.95B | 3.01B | -0.32B | 0.60B | -1.32B | 2.74B | -0.76B | -0.13B | -0.69B | 2.04B | -0.48B | 0.19B | -0.15B | 1.48B | -1.29B | 0.18B | -1.39B | 2.42B | 0.40B | 0.25B | -1.17B | 2.06B | 0.60B | 0.35B | -1.37B | 1.99B | 0.73B | 0.73B | -0.14B | 1.20B | 0.41B | 1.28B | -0.90B | 2.19B | 1.23B | 1.37B | -1.34B | 2.24B | 0.86B | 0.52B | -1.31B | 2.08B | -0.20B | 1.34B | -1.61B | 3.44B | 1.39B | 1.99B | -0.95B | 3.54B | 2.92B | 1.07B | -1.91B | 0.92B | 0.27B | 2.86B | -0.47B | 1.61B | 1.75B | 3.29B | 0.94B | 1.70B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84B | 2.24B | 0.92B | -0.22B | 0.01B | -0.52B | -0.28B | -0.52B | 0.06B | -0.23B | -0.10B | 0.23B | 0.89B |
|
Change in Account Payables
|
1.31B | -0.40B | -0.11B | -0.82B | 1.27B | -0.22B | 0.12B | -1.06B | 1.67B | -0.09B | 0.02B | -0.75B | 2.08B | -0.36B | 0.41B | -1.00B | 1.31B | -0.15B | 0.28B | -0.85B | 1.50B | 0.12B | 5.12B | 0.67B | 1.67B | -0.29B | 0.93B | -0.05B | 1.48B | 0.29B | 0.85B | 1.76B | 16.90B | 1.18B | 4.54B | 2.41B | 2.35B | -0.10B | 0.72B | 0.47B | 2.05B | -0.02B | 1.22B | 2.83B | 2.01B | 0.13B | 2.34B | -0.00B | 2.39B | -0.01B | 2.43B | -0.61B | 1.91B | 0.47B | 2.17B | -0.49B | 1.69B | 0.81B | 3.09B | 1.49B | 0.24B | 2.88B | 1.45B | 0.69B | 0.45B |
|
Change in Accured Expenses
|
14.23B | | | | | | | | 0.66B | 0.65B | -0.23B | 0.23B | 0.07B | 0.42B | 1.06B | 0.68B | -0.33B | 0.30B | 1.77B | | | | | | | | | | | | | | -0.75B | 0.86B | 0.25B | 0.83B | -0.39B | 0.35B | 0.85B | 1.20B | -1.80B | 0.44B | 0.47B | 1.08B | 0.02B | -0.32B | 2.74B | 1.27B | -1.86B | 1.20B | 2.59B | 0.73B | -0.17B | 1.41B | 1.12B | -0.65B | 2.65B | -5.37B | 0.69B | -5.49B | 1.70B | -1.73B | -1.29B | 0.92B | 1.60B |
|
Change in Taxes
|
-0.96B | 0.64B | 1.01B | 1.34B | 0.58B | -0.88B | 1.06B | 1.59B | 0.18B | 0.42B | 0.42B | 0.47B | 1.05B | -0.40B | 0.08B | 0.99B | 1.79B | 0.12B | 0.66B | 0.95B | 1.14B | 0.58B | 0.97B | 2.21B | 1.61B | 1.15B | 3.19B | -0.24B | 0.50B | 1.32B | 1.78B | 0.44B | 1.45B | 0.44B | 0.70B | -27.55B | -0.80B | 0.81B | 2.78B | -7.75B | 5.37B | 2.79B | 0.57B | 6.46B | -14.05B | 8.56B | 5.69B | 6.99B | 2.32B | 5.17B | 0.13B | 7.71B | 0.83B | -13.75B | -3.16B | 3.21B | 8.63B | 6.55B | 7.86B | 2.43B | 5.70B | -1.20B | 0.20B | -3.18B | 4.16B |
|
Other Working Capital Changes
|
0.36B | -1.04B | -1.27B | -0.24B | -1.32B | 0.56B | -0.41B | 2.24B | 1.12B | 0.48B | -0.18B | -1.14B | 0.23B | 0.74B | -0.66B | -2.72B | 0.71B | -0.24B | -1.92B | -0.71B | 0.43B | -0.70B | -1.47B | 0.99B | 0.91B | -0.75B | -1.24B | -0.01B | 0.84B | -0.48B | -1.48B | 1.49B | 0.34B | 0.62B | 0.33B | 0.38B | 0.88B | 0.49B | 0.42B | 0.04B | 0.99B | 1.11B | 0.32B | -0.41B | 1.14B | -0.38B | 0.91B | 0.12B | 0.40B | 0.51B | 0.65B | -1.71B | 0.33B | 0.29B | 0.01B | -0.26B | 0.99B | -0.01B | 0.86B | 0.41B | 0.42B | 1.55B | 0.40B | 0.34B | -0.06B |
|
Capital Expenditures
|
1.37B | 1.26B | 1.17B | 1.13B | 1.17B | 1.55B | 1.57B | 1.69B | 1.48B | 1.96B | 2.23B | 2.52B | 2.16B | 2.42B | 2.61B | 2.58B | 2.21B | 2.55B | 2.97B | 3.36B | 2.79B | 3.30B | 4.08B | 5.01B | 3.45B | 3.39B | 4.97B | 4.28B | 2.84B | 3.30B | 3.29B | 3.52B | 2.35B | 2.79B | 3.26B | 3.30B | 2.59B | 3.74B | 3.71B | 4.50B | 3.15B | 3.60B | 4.39B | 4.84B | 2.97B | 3.22B | 3.33B | 3.50B | 2.52B | 3.14B | 3.58B | 4.03B | 3.09B | 3.74B | 4.07B | 4.56B | 3.71B | 4.68B | 13.70B | 4.39B | 4.54B | 13.63B | 4.28B | 4.86B | 5.59B |
|
Acquisitions
|
0.53B | -0.31B | -0.15B | 0.03B | 14.91B | 0.45B | 0.01B | 0.55B | 0.13B | 0.04B | 7.81B | 0.70B | 0.34B | 0.13B | 1.36B | 1.36B | 0.09B | 0.06B | 0.68B | 5.60B | 0.70B | -0.02B | 0.39B | 3.75B | 4.00B | 0.51B | 0.30B | 0.10B | 30.18B | 0.26B | 0.38B | 0.58B | 1.60B | 0.12B | 0.92B | 0.07B | 0.11B | 0.26B | 0.15B | 2.76B | 0.26B | 0.32B | 0.15B | 0.95B | 0.03B | 0.06B | 0.03B | 2.42B | 0.05B | 0.06B | 0.10B | 0.25B | 0.03B | 0.07B | 0.08B | 10.41B | 7.63B | 0.89B | 8.56B | 0.33B | 0.01B | 0.36B | | | |
|
Change in Acquisitions & Divestments
|
1.66B | | | | | | | | 1.67B | 1.85B | 1.90B | -2.07B | 1.31B | 2.52B | 3.18B | -4.02B | 0.68B | 1.04B | 1.22B | 1.37B | 0.09B | 0.49B | 0.34B | 1.12B | 0.23B | 0.40B | 0.17B | 1.68B | 1.12B | 1.50B | 5.80B | 10.33B | 10.05B | 10.12B | 14.98B | 14.18B | 13.58B | | | | | | | | | | | | | | | | | | 5.30B | 16.36B | 13.30B | 12.53B | 32.80B | 20.00B | 77.12B | 133.22B | 4.70B | 6.90B | 12.45B |
|
Cash from Investing Activities
|
-5.43B | -4.21B | -1.49B | -0.03B | -15.37B | -1.53B | -1.25B | -0.13B | 2.86B | 0.33B | -20.98B | -1.40B | -5.54B | -1.27B | -0.65B | -3.11B | -3.96B | -18.51B | -3.00B | -2.07B | -3.85B | -0.97B | -6.14B | -9.36B | -8.13B | -5.61B | -11.10B | -3.15B | -43.86B | -6.40B | -24.92B | -9.05B | -22.53B | -5.46B | 6.85B | -19.86B | 22.31B | 0.12B | -33.46B | -21.82B | -10.20B | 7.29B | 18.36B | -21.08B | -27.80B | -14.75B | -11.86B | 16.65B | 11.20B | -22.63B | 23.51B | 17.31B | -58.57B | -15.61B | -7.34B | -6.09B | -7.92B | 10.65B | -25.31B | -3.20B | -7.45B | -14.55B | -16.40B | 49.36B | -39.05B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | -0.01B | -0.18B | 0.01B | 0.04B | 0.01B | -0.02B | 0.04B | 0.08B | -0.07B | -0.05B | -0.07B | -0.05B | 0.03B | -0.07B | 0.01B | 0.14B | -0.02B | -0.07B | -0.02B | -0.01B | -0.10B | -0.15B | -0.02B | -0.07B | -0.29B | 0.01B | -0.06B | -0.16B | -0.16B | -0.06B | 0.02B | -0.23B | -0.13B | -0.21B | -0.42B | 0.06B | -0.37B | -1.10B | 0.02B | -0.54B | -0.38B | -0.42B | -4.29B | -2.66B | -0.15B | -4.98B | -0.14B | -0.61B | 0.02B |
|
Cash from Financing Activities
|
0.93B | 0.15B | -0.69B | -0.15B | 7.19B | 0.39B | 0.66B | -0.12B | -3.56B | -0.15B | 1.95B | -0.46B | 1.34B | -0.68B | 1.02B | -2.48B | 0.06B | -1.76B | 1.49B | 1.17B | -0.31B | 0.55B | 0.94B | 1.55B | 2.82B | 0.38B | 0.60B | 0.01B | 11.61B | 0.14B | 0.44B | 0.59B | 2.02B | -2.48B | -1.40B | 0.47B | -3.79B | -1.72B | -0.01B | -0.29B | -1.68B | 2.09B | 2.10B | -1.78B | -0.35B | -2.47B | -8.86B | -6.67B | -8.35B | -5.23B | -7.79B | -7.14B | 2.64B | -1.04B | -1.92B | -1.35B | -9.92B | 0.29B | -14.27B | -9.80B | 0.85B | -12.01B | 0.05B | -1.17B | 0.83B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | 0.59B | 2.30B | | 0.00B | 1.29B | 0.00B | 0.00B | -0.06B | 0.04B | 0.03B | 0.00B | -0.06B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.13B | 0.17B | 0.06B | 0.01B | -0.02B | -0.12B | 0.13B | -0.06B | 0.15B | 0.05B | -0.08B | -0.11B | 0.07B | -0.07B | 0.10B | 0.02B | -0.06B | 0.02B | 0.07B | 0.04B | | | -0.19B | -0.12B | -0.21B | 0.13B | -0.04B | -0.05B | 0.01B | -0.01B | -0.01B | -0.16B | 0.06B | 0.12B | 0.04B | 0.03B | 0.09B | -0.13B | -0.07B | -0.03B | 0.01B | 0.01B | -0.12B | 0.12B | -0.18B | 0.04B | -0.20B | 0.43B | -0.06B | -0.05B | 0.01B | 0.10B | 0.05B | -0.33B | -0.30B | 0.17B | -0.05B | 0.07B | -0.01B | -0.04B | -0.10B | -0.05B | -0.08B | 0.10B | 0.31B |
|
Change in Cash
|
0.01B | -1.04B | 2.41B | 3.64B | -4.89B | 2.28B | 6.51B | 3.77B | 2.95B | 6.71B | -13.12B | 2.52B | 0.53B | 2.83B | 7.12B | -0.78B | 2.10B | -13.39B | 6.38B | 6.11B | 0.76B | 6.51B | 6.92B | -0.07B | 0.44B | 2.88B | -0.33B | 4.14B | -24.79B | 1.55B | -14.65B | -1.07B | -2.16B | 0.50B | 16.37B | -11.14B | 26.16B | 6.80B | -23.07B | -11.29B | -4.29B | 18.58B | 30.19B | -10.66B | -21.54B | -6.51B | -9.15B | 20.96B | 12.09B | -17.66B | 27.81B | 18.07B | -49.04B | -8.44B | 2.13B | 3.04B | -9.10B | 23.36B | -4.79B | -2.48B | 6.91B | -0.65B | -5.52B | 58.37B | -24.12B |
|
Free Cash Flow
|
3.27B | 1.59B | 3.36B | 2.69B | 2.14B | 2.00B | 5.40B | 2.38B | 2.02B | 4.52B | 3.77B | 1.98B | 2.49B | 2.44B | 4.04B | 2.21B | 3.85B | 4.30B | 4.86B | 3.61B | 2.13B | 3.61B | 8.24B | 2.84B | 2.52B | 4.59B | 5.25B | 3.06B | 4.61B | 4.51B | 6.55B | 4.03B | 15.94B | 5.53B | 7.62B | 4.93B | 4.97B | 4.79B | 6.75B | 6.35B | 4.43B | 5.59B | 5.46B | 7.24B | 3.83B | 7.45B | 8.43B | 7.05B | 6.79B | 7.11B | 8.49B | 3.77B | 3.74B | 4.79B | 7.61B | 5.75B | 4.98B | 7.75B | 21.09B | 6.17B | 9.07B | 12.34B | 6.62B | 5.23B | 8.20B |
|
Net Cash Flow
|
0.14B | -1.21B | 2.35B | 3.63B | -4.86B | 2.40B | 6.38B | 3.82B | 2.80B | 6.67B | -13.03B | 2.63B | 0.45B | 2.90B | 7.02B | -0.80B | 2.16B | -13.41B | 6.32B | 6.07B | 0.76B | 6.49B | 7.12B | 0.05B | 0.65B | 2.75B | -0.29B | 4.19B | -24.79B | 1.55B | -14.64B | -0.91B | -2.22B | 0.38B | 16.33B | -11.16B | 26.07B | 6.93B | -23.01B | -11.26B | -4.30B | 18.57B | 30.31B | -10.78B | -21.35B | -6.55B | -8.95B | 20.53B | 12.15B | -17.61B | 27.80B | 17.97B | -49.10B | -8.11B | 2.43B | 2.87B | -9.15B | 23.38B | -4.79B | -2.44B | 7.01B | -0.60B | -5.45B | 58.28B | -24.43B |