|
Net Income
|
-0.12B | -0.14B | -0.42B | 0.23B | 0.21B | -0.00B | -0.37B | 0.10B | 0.04B | 0.07B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.09B | -0.03B | 0.03B | 0.09B | 0.18B | 0.04B | -0.02B | -0.02B | -0.00B | -0.01B | 0.01B | -0.01B | -0.04B | -0.00B | -0.02B | -0.03B | -0.00B | -0.02B | 0.02B | -0.01B | -0.11B | -0.01B | 0.01B | -0.01B | -0.01B | -0.00B | 0.02B | -0.01B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | | -0.00B | -0.26B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | | -0.00B | | -0.00B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.19B | -0.04B | -0.35B | -0.56B | -0.03B | -0.82B | -0.13B | -1.44B | -0.35B | -0.60B | -0.62B | -0.32B | -0.01B | 0.23B | 0.01B |
|
Cash from Discontinued Operations
|
0.08B | 0.42B | -0.58B | -1.75B | 0.05B | -0.18B | 4.84B | -4.49B | | 2.67B | | -0.02B | | | | | -0.00B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.77B | -12.69B | 8.66B | -5.31B | -5.12B | -16.30B | 3.24B | 24.86B | -1.72B | -3.75B | -3.36B | 5.60B | -4.28B | 8.63B | 2.17B | -19.55B | 3.72B | -7.66B | 7.19B | -8.38B | 1.32B | -5.70B | 8.07B | -9.12B | -2.06B | 4.92B | 1.18B | 2.56B | -1.12B | -6.83B | 2.12B | -1.18B | 3.46B | -0.48B | -0.26B | 0.24B | 2.83B | 7.62B | 0.24B | -3.13B | -3.16B | -10.30B | -2.69B | -0.80B | -15.04B | -0.05B | 18.93B | 0.96B | 7.75B | -17.69B | 12.99B | 12.50B | 7.50B | 9.94B | 0.63B | 0.06B | 4.82B | -10.75B | -0.89B | 0.08B | -4.82B | -3.40B | 12.68B | -18.52B | 4.46B | 9.31B | -0.92B |
|
Asset Writedowns and Impairment
|
| | | | | | | | 1.71B | 0.17B | 0.15B | 0.23B | 1.30B | 0.13B | 3.47B | 0.07B | 0.26B | 0.16B | 0.04B | 0.07B | 0.20B | 0.04B | 0.09B | 0.10B | 0.09B | 0.04B | 0.10B | 0.09B | 0.47B | 0.12B | 0.03B | 0.01B | 0.04B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.06B | 0.07B | 0.03B | 0.01B | 0.07B | 0.01B | 0.03B | 0.09B | | | | | | | | | | | | | | | |
|
Non-cash Items
|
-10.09B | -16.47B | 6.39B | -33.28B | 31.20B | 3.48B | -19.86B | 10.19B | -1.92B | 0.54B | 22.20B | 32.98B | 6.52B | -8.24B | 2.97B | -19.21B | 21.18B | 15.89B | 11.11B | 1.67B | 25.69B | -3.84B | 7.21B | 9.97B | -2.68B | 11.41B | 18.72B | -5.01B | -4.04B | 17.58B | 3.40B | 21.82B | -7.16B | -22.41B | 14.01B | 13.47B | 2.33B | -3.11B | 17.12B | 2.56B | -42.33B | -4.92B | -2.53B | 17.54B | -28.09B | 5.27B | -6.20B | -5.54B | 15.25B | -5.82B | 30.98B | -15.27B | -13.55B | 18.72B | -5.47B | 10.30B | -35.09B | -56.98B | 12.25B | -2.83B | -14.20B | -20.18B | -19.91B | 21.94B | -62.77B | -40.60B | -2.65B |
|
Change in Loans
|
0.89B | -0.07B | 0.79B | 0.11B | 1.44B | 0.25B | 1.64B | -5.81B | 0.63B | 1.93B | -2.15B | -1.43B | -3.86B | 1.89B | -0.22B | 3.30B | 2.70B | 0.68B | -6.00B | -1.70B | -0.45B | 2.30B | 0.14B | -0.84B | 2.88B | -1.01B | -1.05B | 6.39B | -3.90B | 2.11B | -2.17B | -2.65B | -1.95B | 2.46B | -2.48B | 1.72B | -1.63B | 1.77B | -1.53B | 0.61B | -1.44B | 0.41B | 0.74B | 1.20B | 1.39B | -0.19B | -2.49B | 0.09B | -1.56B | 4.78B | -0.15B | 0.74B | -3.22B | -1.28B | 1.00B | -0.92B | 1.07B | -2.47B | -0.71B | 0.19B | 0.41B | 0.87B | 1.93B | -2.44B | 0.86B | 3.95B | -5.12B |
|
Cash from Operations
|
-8.38B | -12.05B | 6.91B | -41.09B | 35.42B | 6.18B | -17.32B | 11.40B | 1.04B | 3.81B | 25.98B | 33.98B | 9.45B | -5.32B | 3.43B | -17.93B | 25.02B | 20.04B | 14.24B | 3.94B | 29.60B | -3.63B | 10.06B | 10.31B | 2.09B | 16.25B | 23.02B | -1.63B | -0.54B | 21.61B | 7.27B | 25.40B | -3.05B | -18.56B | 18.15B | -5.31B | 6.96B | 1.36B | 21.75B | 6.89B | -37.62B | -0.14B | 2.40B | 22.52B | -25.53B | 6.33B | -3.05B | -1.23B | 23.20B | 0.36B | 35.62B | -12.10B | -9.25B | 23.49B | -1.99B | 12.81B | -30.48B | -54.06B | 15.79B | -4.67B | -10.83B | -16.96B | -16.67B | 24.80B | -58.71B | -36.58B | 1.10B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54B | | | | | | | | | | | | | | 0.73B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.85B | 0.43B | 1.56B | 0.62B | 0.62B | 0.14B | 1.28B | 0.67B | 0.72B | 0.74B | 0.74B | 0.74B | 0.77B | 0.75B | 0.24B | 0.81B | 0.82B | 1.43B | 0.25B | 0.84B | 0.90B | 0.93B | 0.92B | 0.89B | 0.88B | 0.86B | 0.87B | 0.91B | 0.87B | 0.94B | 1.01B | 0.90B | 0.90B | 0.92B | 0.94B | 0.93B | 0.93B | 0.94B | 0.95B | 0.93B | 0.95B | 0.98B | 1.04B | 0.93B | 0.93B | 1.03B | 1.05B | 0.96B | 0.98B | 1.03B | 0.98B | 1.01B | 1.07B | 1.06B | 1.11B | 1.11B | 1.14B | 1.14B | 1.17B | 1.11B | 1.10B | 1.08B | 1.02B | 1.05B | 1.10B | 1.12B |
|
Change in Inventory
|
-42.41B | -5.91B | 19.97B | 2.49B | 13.11B | -36.57B | 27.69B | -19.83B | -4.16B | 9.24B | -1.71B | -41.60B | 15.32B | 3.20B | 4.96B | 5.73B | -12.61B | -1.75B | -14.85B | -5.79B | -7.75B | 12.60B | 0.05B | 5.96B | 6.20B | -23.79B | -12.25B | -16.99B | 23.79B | -1.98B | -8.41B | -10.30B | -0.03B | 14.77B | -0.36B | -7.34B | 16.05B | -5.82B | -5.40B | -1.36B | 30.43B | 20.35B | 0.01B | -30.67B | 88.88B | -2.67B | -14.09B | 26.88B | -14.40B | 10.31B | -28.01B | -10.95B | 26.07B | -17.10B | 17.41B | -24.11B | 49.83B | 39.33B | -16.77B | 5.44B | 19.76B | 14.92B | 11.78B | -15.28B | 75.87B | 50.02B | -6.26B |
|
Change in Accured Expenses
|
| | | | | | | | -4.02B | 4.14B | 4.24B | -8.17B | 0.07B | -2.87B | 0.73B | 0.61B | 0.72B | -5.61B | 0.42B | -3.41B | 2.52B | 12.31B | -9.58B | 2.72B | 0.39B | 3.19B | -1.58B | -3.13B | -0.18B | 7.35B | -5.78B | -1.30B | -5.12B | 2.14B | 4.54B | -4.61B | 1.56B | -4.25B | 1.84B | -0.14B | 2.58B | 3.88B | -4.10B | -0.62B | 1.60B | 1.01B | -3.69B | 1.63B | 3.05B | 0.25B | 5.69B | -2.15B | 0.31B | -2.43B | 3.42B | 4.04B | -6.13B | 3.03B | -0.61B | 7.30B | -4.27B | -2.20B | -1.19B | -0.03B | -2.17B | 2.60B | -0.39B |
|
Change in Net Loans
|
60.33B | 66.70B | 58.41B | 55.92B | 1.25B | 2.50B | 3.52B | -68.00B | 1.82B | 2.66B | 4.46B | 22.66B | 7.81B | 2.79B | 2.96B | 18.04B | 2.35B | 3.22B | 11.57B | 13.06B | 0.65B | 12.09B | -9.26B | 1.27B | -6.83B | 16.78B | -1.82B | 1.48B | 5.06B | 25.11B | 11.99B | -2.40B | 7.95B | -1.70B | 0.76B | 1.35B | 1.65B | 1.56B | 0.80B | 0.53B | 2.06B | 0.19B | 0.47B | 0.16B | 0.60B | 0.23B | 0.10B | 0.57B | 0.32B | 0.55B | 0.27B | 1.78B | 0.68B | 0.89B | 1.51B | 1.63B | 0.90B | 1.26B | 1.24B | 1.40B | 0.71B | 0.96B | 1.70B | 1.95B | 1.00B | 1.06B | 1.68B |
|
Capital Expenditures
|
0.28B | 0.33B | 0.24B | 1.41B | 0.28B | 0.25B | 0.28B | 1.56B | 0.69B | 0.84B | 0.92B | 1.00B | 0.84B | 0.93B | 0.10B | 1.73B | 0.73B | 0.74B | 0.87B | 1.14B | 0.87B | 1.34B | 0.27B | 0.91B | 0.74B | 0.73B | 1.00B | 0.73B | 0.70B | 0.68B | 0.71B | 0.66B | 0.79B | 0.86B | 0.85B | 0.86B | 0.97B | 0.72B | 0.99B | 1.09B | 0.52B | 2.83B | 1.01B | 0.98B | 0.46B | 0.86B | 0.98B | 1.15B | 0.83B | 0.94B | 1.04B | 1.31B | 1.23B | 1.24B | 1.20B | 1.97B | 1.63B | 1.49B | 1.69B | 1.76B | 1.61B | 1.64B | 1.56B | 1.69B | 1.52B | 1.75B | 1.62B |
|
Sales of Property, Plant and Equipment
|
1.03B | 3.81B | 0.74B | 0.71B | 0.64B | 0.53B | 0.49B | 0.96B | 0.42B | 0.32B | 0.32B | 0.26B | 0.16B | 0.15B | 0.56B | 0.21B | 0.14B | 0.15B | 0.16B | 0.26B | 0.10B | 0.13B | 0.23B | 0.16B | 0.14B | 0.19B | 0.14B | 0.11B | 0.23B | 0.16B | 0.08B | 0.20B | 0.13B | 0.08B | 0.08B | 0.09B | 0.10B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.01B | 0.18B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.12B | 0.05B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.16B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Acquisitions
|
| | | | | | 0.04B | | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | 0.69B | 0.85B | | | | | | | | | | | | | | | | | | | | 5.93B | 0.27B | | | | 2.73B | | 0.68B | | | | 0.31B | | | | | | | | | | | | | | | | 1.30B | 2.50B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
32.93B | 24.61B | 32.68B | 43.40B | 45.90B | 49.90B | 57.86B | 36.15B | 47.36B | 39.95B | 71.84B | 23.41B | 31.01B | 37.86B | 45.37B | 29.62B | 41.29B | 38.54B | 29.57B | 21.70B | 33.55B | 47.49B | 24.41B | 30.38B | 56.93B | 32.78B | -24.86B | 76.62B | -23.85B | 57.23B | 19.22B | 79.58B | 24.01B | 23.78B | 19.38B | 40.20B | -25.41B | 70.25B | 21.59B | 17.16B | 47.36B | 16.23B | 32.80B | 40.77B | 44.40B | 41.79B | 44.05B | 13.80B | 45.96B | 20.18B | 29.89B | 29.87B | 57.08B | 22.87B | 22.91B | 38.08B | 51.03B | 54.17B | 43.84B | 51.39B | 55.52B | 53.04B | 55.46B | 52.36B | -116.15B | 207.31B | 42.58B |
|
Cash from Investing Activities
|
42.47B | -26.02B | -11.75B | 32.46B | 14.40B | 25.88B | -9.63B | 12.69B | -16.99B | 25.25B | 11.64B | -28.67B | -38.37B | 24.38B | -4.07B | 48.40B | -28.27B | -26.93B | -23.37B | -12.77B | -11.40B | 7.91B | 15.37B | 16.70B | 7.59B | -16.21B | -8.41B | 31.91B | -37.19B | -20.32B | -14.10B | 17.48B | 3.12B | -15.08B | -31.50B | 4.71B | -32.12B | -4.50B | -19.93B | -16.55B | 16.04B | -10.74B | -17.39B | -11.28B | -72.86B | -18.83B | 8.49B | -9.24B | -40.93B | -37.18B | -33.96B | 1.32B | -38.82B | -21.99B | 17.57B | -36.21B | -3.07B | 45.79B | -12.71B | -38.47B | 14.84B | 12.27B | 51.39B | 7.75B | -98.98B | 50.03B | -10.00B |
|
Other financing activities
|
-11.49B | 42.04B | 27.87B | 3.30B | -7.99B | -13.96B | 36.14B | -5.13B | 20.91B | 0.45B | -15.03B | 17.53B | 40.08B | 8.30B | 30.34B | -14.08B | 3.20B | 4.67B | 17.03B | 12.81B | -2.01B | -0.54B | -23.07B | -22.72B | 0.32B | 8.39B | -3.79B | 3.64B | 26.70B | 3.26B | 2.40B | -7.97B | 20.58B | 8.75B | 5.29B | -4.22B | 41.40B | -4.49B | 8.45B | 7.99B | 17.19B | 15.25B | 42.16B | -17.18B | 114.32B | 48.75B | 28.96B | 18.05B | 20.30B | 9.31B | 44.16B | -28.80B | 34.82B | -9.46B | -16.41B | 59.47B | -35.49B | -10.59B | -46.36B | 35.17B | -1.52B | -29.03B | 31.86B | -25.54B | 31.95B | 47.41B | 26.20B |
|
Long-Term Debt Issuances
|
65.40B | -5.19B | 30.26B | 19.62B | 7.33B | 5.82B | 8.92B | 11.61B | 8.19B | 13.07B | 3.97B | 5.02B | 7.72B | 11.20B | 4.89B | 4.02B | 9.27B | 9.72B | 22.77B | 12.64B | 10.55B | 18.70B | 18.80B | 18.79B | 11.70B | 15.48B | 8.49B | 8.94B | 13.90B | 13.24B | 16.32B | 20.34B | 18.60B | 19.08B | 14.61B | 15.67B | 20.77B | 19.99B | 12.27B | 7.63B | 15.55B | 16.30B | 8.32B | 18.96B | 28.93B | 29.54B | 7.13B | 10.86B | 15.52B | 26.00B | 12.45B | 16.70B | 29.67B | 30.64B | 25.16B | 19.29B | 15.74B | 16.95B | 19.78B | 13.35B | 20.41B | 27.67B | 30.08B | 20.91B | 29.61B | 37.89B | 28.80B |
|
Long-Term Debt Repayments
|
74.06B | -7.40B | 17.20B | 39.89B | 16.68B | 25.08B | 15.07B | 19.07B | 14.19B | 40.12B | 20.71B | 14.07B | 23.17B | 33.26B | 25.32B | 35.83B | 10.20B | 18.45B | 22.52B | 12.83B | 9.67B | 15.29B | 15.98B | 17.98B | 15.49B | 10.57B | 7.58B | 19.21B | 11.28B | 15.57B | 13.61B | 15.00B | 18.89B | 2.43B | 8.47B | 11.20B | 17.88B | 17.20B | 12.11B | 10.93B | 6.57B | 11.86B | 19.47B | 13.13B | 13.08B | 19.22B | 15.22B | 15.88B | 22.43B | 19.46B | 14.58B | 18.48B | 17.06B | 11.38B | 18.57B | 10.07B | 12.47B | 23.51B | 14.31B | 14.66B | 20.14B | 29.11B | 18.28B | 25.43B | 23.09B | 23.24B | 31.64B |
|
Short-Term Debt issuances
|
-20.49B | -11.31B | -24.34B | 4.15B | 53.63B | -11.80B | -4.05B | -84.97B | -1.73B | 16.02B | 19.77B | -59.12B | 27.64B | -11.16B | 9.52B | -13.13B | 10.82B | -4.04B | -6.62B | -7.88B | -12.84B | -6.76B | -8.18B | -2.29B | -18.93B | -13.50B | -3.33B | -1.50B | 10.71B | 0.79B | -3.06B | 1.17B | 6.41B | 6.55B | 6.50B | -5.00B | 15.48B | 6.07B | -1.91B | 1.85B | 12.60B | -2.51B | 7.18B | -4.58B | 55.98B | -6.60B | -8.49B | -7.70B | 19.64B | 2.65B | -12.63B | -17.90B | 13.21B | -1.13B | 7.31B | -0.27B | 55.24B | 2.35B | -3.27B | 21.34B | 21.28B | 5.82B | -23.22B | -27.23B | 149.20B | -56.05B | 1.81B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72B | 7.92B | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | -3.01B | 48.01B | | | 4.56B | -4.61B | 0.53B | 0.25B | -1.88B | 4.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | | | | | 0.00B | | | 0.00B | | | 0.44B | 0.22B | 0.36B | 0.30B | 0.19B | 0.38B | 0.30B | 1.55B | 1.95B | 1.65B | 1.31B | 1.32B | 2.53B | 4.12B | 1.86B | 1.78B | 5.44B | 5.47B | 2.38B | 2.31B | 5.16B | 4.58B | 4.05B | 3.46B | 4.98B | 5.08B | 2.92B | | | | 1.48B | 2.90B | 3.07B | 0.15B | 2.83B | 0.37B | 0.05B | | | 1.00B | 0.43B | 0.55B | 0.41B | 0.11B | 0.98B | 0.97B | 1.75B | 2.00B | 5.00B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | 0.57B | 1.25B | 0.95B | 1.42B | 0.47B | 1.74B | | 1.49B | 1.49B | 1.99B | 1.25B | 1.50B | 1.00B | 1.49B | | | | | | | | | | | | | 1.50B | | 1.50B | | | 1.50B | 2.30B | | | 1.00B | | | | | 1.25B | | 1.49B | | 0.55B | 1.74B | 1.50B | 1.50B | 2.00B | | 2.69B |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.12B | | 0.57B | 0.48B | | | 1.50B | 1.50B | | | | 1.50B | 2.29B | | | | | | | | | 0.75B | 3.40B | 0.55B | 1.25B | 3.25B | | 1.50B | 2.00B | |
|
Dividends Paid - Common
|
1.07B | 1.47B | 0.70B | 0.00B | | | | | 0.00B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.14B | 0.10B | 0.15B | 0.13B | 0.16B | 0.19B | 0.16B | 0.35B | 0.32B | 0.41B | 0.36B | 0.47B | 0.69B | 0.77B | 0.74B | 0.76B | 1.14B | 1.16B | 1.09B | 1.14B | 1.38B | 1.40B | 1.32B | 1.33B | 1.40B | 1.40B | 1.36B | 1.31B | 1.34B | 1.33B | 1.36B | 1.31B | 1.30B | 1.24B | 1.29B | 1.23B | 1.26B | 1.23B | 1.27B | 1.28B | 1.35B | 1.31B | 1.29B | 1.25B | 1.34B | 1.31B | 1.32B | 1.33B | 1.37B |
|
Cash from Financing Activities
|
-31.61B | 32.57B | 4.58B | 7.47B | -49.48B | -33.17B | 27.91B | -22.69B | 15.49B | -32.38B | -37.00B | -2.76B | 26.33B | -10.96B | 0.09B | -27.95B | -1.46B | 7.48B | 11.04B | 6.04B | -14.56B | -2.46B | -23.47B | -29.79B | -19.85B | 1.53B | -15.64B | -30.80B | 38.88B | -1.07B | 8.13B | -17.65B | 19.14B | 39.80B | 13.00B | -5.08B | 47.36B | 1.94B | -3.32B | -1.45B | 39.54B | 8.78B | 32.84B | -38.22B | 191.36B | 36.37B | 8.31B | -2.44B | 33.26B | 11.36B | 23.25B | -50.59B | 58.35B | 12.09B | 1.12B | 66.19B | 15.77B | -16.85B | -43.97B | 45.73B | 12.35B | -18.74B | 15.39B | -47.31B | 184.98B | 7.09B | 20.68B |
|
Exchange Rate Effect
|
-0.76B | 0.93B | 0.41B | 0.05B | -0.18B | 0.14B | 0.67B | 0.07B | 0.33B | 0.58B | 0.57B | -2.78B | 0.40B | -0.68B | 0.43B | 0.13B | -0.60B | -0.59B | -0.25B | -0.13B | -0.15B | 0.07B | -1.25B | -1.10B | -0.06B | -0.04B | -0.65B | -0.30B | 0.19B | -0.31B | -0.02B | -0.35B | 0.34B | -0.12B | 0.38B | 0.09B | -0.01B | -0.60B | -0.11B | -0.06B | -0.18B | -0.54B | -0.65B | 0.46B | -0.97B | -0.01B | 0.17B | -1.16B | -0.45B | 0.01B | -0.35B | -0.41B | -0.23B | -1.65B | -1.12B | -0.38B | -0.27B | -1.94B | -2.04B | 4.34B | -4.57B | -3.17B | 6.86B | -11.80B | 4.51B | 8.60B | -1.20B |
|
Change in Cash
|
1.81B | -4.15B | -0.43B | -1.01B | 0.21B | -0.97B | 1.63B | 1.63B | -0.13B | -0.08B | 1.18B | -0.25B | -2.20B | 7.42B | -0.12B | 2.65B | -5.30B | -0.01B | 1.67B | -2.92B | 3.50B | 1.89B | 0.71B | -3.87B | -10.23B | 1.53B | -1.69B | -0.83B | 1.34B | -0.10B | 1.28B | 24.88B | 19.55B | 6.04B | 0.03B | -5.59B | 22.19B | -1.80B | -1.62B | -11.18B | 17.79B | -2.65B | 17.20B | -26.52B | 92.00B | 23.85B | 13.92B | -14.08B | 15.07B | -25.44B | 24.57B | -61.77B | 10.05B | 11.94B | 15.58B | 42.42B | -18.07B | -27.05B | -42.92B | 6.95B | 11.80B | -26.60B | 56.96B | -26.56B | 31.80B | 29.14B | 10.59B |
|
Free Cash Flow
|
-8.66B | -12.38B | 6.66B | -42.49B | 35.14B | 5.93B | -17.60B | 9.85B | 0.35B | 2.96B | 25.06B | 32.97B | 8.61B | -6.25B | 3.33B | -19.66B | 24.29B | 19.30B | 13.37B | 2.79B | 28.73B | -4.97B | 9.80B | 9.40B | 1.35B | 15.52B | 22.02B | -2.35B | -1.24B | 20.93B | 6.55B | 24.73B | -3.84B | -19.42B | 17.30B | -6.17B | 5.99B | 0.64B | 20.75B | 5.79B | -38.13B | -2.97B | 1.39B | 21.55B | -25.99B | 5.47B | -4.03B | -2.38B | 22.37B | -0.58B | 34.58B | -13.40B | -10.48B | 22.25B | -3.19B | 10.85B | -32.12B | -55.55B | 14.10B | -6.43B | -12.44B | -18.60B | -18.23B | 23.11B | -60.23B | -38.33B | -0.52B |
|
Net Cash Flow
|
2.48B | -5.49B | -0.27B | -1.16B | 0.34B | -1.10B | 0.96B | 1.40B | -0.46B | -3.32B | 0.61B | 2.55B | -2.59B | 8.10B | -0.55B | 2.52B | -4.71B | 0.60B | 1.91B | -2.80B | 3.64B | 1.82B | 1.96B | -2.77B | -10.16B | 1.57B | -1.04B | -0.52B | 1.15B | 0.21B | 1.30B | 25.23B | 19.21B | 6.15B | -0.35B | -5.69B | 22.20B | -1.21B | -1.51B | -11.12B | 17.96B | -2.11B | 17.85B | -26.98B | 92.97B | 23.86B | 13.75B | -12.92B | 15.52B | -25.45B | 24.92B | -61.37B | 10.29B | 13.59B | 16.70B | 42.80B | -17.79B | -25.12B | -40.88B | 2.60B | 16.36B | -23.43B | 50.10B | -14.76B | 27.29B | 20.54B | 11.78B |