|
Net Income
|
21.65B | 13.33B | 1.75B | 1.66B | 2.57B | | -0.03B | 0.06B | 0.03B | 0.50B | 3.86B | 4.43B | 0.37B | -0.69B | 0.12B | 0.12B | 0.31B | -0.32B | 0.12B | 1.93B | 3.66B | 3.65B | 3.04B | 3.16B | 3.95B | 3.33B | 3.20B | 3.80B | 3.89B | 3.63B | 3.46B | 0.00B | 3.68B | 3.33B | 3.61B | 0.00B | 3.97B | 4.09B | 3.54B | 3.97B | 4.26B |
|
Share-based Compensation
|
| | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | 2.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.81B | | | -2.17B | 1.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | -0.38B | 0.05B | -0.38B | | | | | | | | | | | | | | | | | | | -0.10B | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | 0.17B | | | | 0.22B | | | | 0.48B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | -0.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | -0.33B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | -0.98B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-1.92B | | 0.34B | -0.83B | -1.06B | | 0.42B | -0.99B | -1.49B | 3.73B | -0.67B | -1.42B | -1.91B | 0.68B | 0.67B | -1.56B | -2.33B | -2.79B | -0.32B | -0.49B | -1.10B | -1.93B | 0.53B | -1.23B | -1.91B | -2.35B | -0.52B | -1.24B | -1.93B | -1.93B | -0.60B | 1.79B | -1.86B | -2.23B | -794.00 | -1.55B | -0.00B | -848.00 | -664.00 | 1.40B | -0.00B |
|
Cash from Operations
|
2.41B | | | 5.46B | -3.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| 116.34B | 39.08B | 116.70B | 42.21B | 215.32B | | 221.46B | | 222.17B | | 216.95B | | -565.11B | | | | | | | | -139.03B | | -195.63B | | | | | | | | -0.00B | | | | -0.00B | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.77B | 1.56B | | | 1.09B | 1.02B | | | 1.05B | 1.28B | 1.11B | 1.18B | 1.13B | 1.13B | 1.18B | 1.22B | 1.14B | 1.26B | | | 1.15B | 1.21B | | | 1.19B | 1.28B | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.52B | | | -1.53B | 0.93B | -4.77B | | | | -4.12B | | | | -4.57B | | | | -4.85B | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.02B | | | 0.11B | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.19B | | | -1.05B | 1.01B | 103.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.60B | | | 0.02B | 0.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.08B | | | -58.30B | 58.28B | -60.08B | | | | 0.59B | | 0.07B | | -3.86B | | 0.34B | | -5.07B | | 0.20B | | 0.51B | | | | 0.45B | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-1.59B | | | 54.95B | -56.54B | | | | | -21.00B | | | | -14.33B | | | | -8.51B | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | 3.29B | | 4.28B | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.09B | | | -3.93B | 3.84B | -8.45B | | | | -9.28B | | | | -7.76B | | | | -5.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.06B | | | -0.02B | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.33B | | | -0.90B | 0.90B | | | | | | | | | -4.00B | | | | -0.19B | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
2.93B | | | 6.98B | -3.96B | 4.77B | | | | 4.12B | | | | 4.57B | | | | 4.85B | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
0.74B | | | 2.10B | -1.29B | -60.08B | | | | -20.41B | | 0.07B | | -18.18B | | 0.34B | | -13.59B | | 0.20B | | 0.51B | | | | 0.45B | | | | | | | | | | | | | | | |