|
Net Income
|
0.15B | -0.05B | 0.44B | 650.00 | 0.63B | 0.65B | 0.62B | 0.50B | 1.07B | 0.93B | 0.81B | 0.99B | 1.01B | 1.02B | 0.99B | 1.00B | 0.92B | 1.02B | 1.07B | 0.98B | 1.35B | 0.38B | 1.12B | 0.94B | 0.93B | 0.87B | 0.93B | 0.69B | 0.85B | 0.80B | 1.29B | 0.85B | 1.29B | 0.94B | 1.09B | 1.18B | 1.37B | 1.29B | 1.33B | 1.23B | 1.10B | 1.28B | 1.33B | 1.16B | 1.16B | 0.34B | 1.08B | 1.07B | 1.62B | 1.70B | 1.82B | 1.47B | 1.90B | 1.55B | 1.67B | 1.11B | 0.87B | 1.57B | 1.36B | 0.03B | 1.61B | 1.58B | 1.78B | 1.76B | 1.99B | 1.83B | 1.98B | 2.01B |
|
Share-based Compensation
|
-0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | 0.41B | | | | |
|
Deferred Taxes
|
| | | | | | | | 0.22B | 0.16B | 0.11B | 0.03B | 0.01B | -0.05B | 0.19B | 0.01B | -0.02B | 0.09B | 0.00B | -0.02B | -0.01B | 0.01B | 0.05B | 0.00B | -0.06B | 0.03B | -0.01B | -0.01B | -0.02B | -0.04B | 0.04B | 0.01B | 0.04B | -0.14B | 0.09B | 0.02B | 0.07B | 0.02B | -0.01B | -0.03B | | 0.06B | 0.00B | 0.01B | -0.07B | -0.05B | -0.16B | -0.01B | 0.03B | -0.02B | -0.04B | -0.01B | 0.07B | 0.01B | -0.02B | -0.09B | -0.20B | 0.15B | -0.05B | 0.03B | 0.03B | -0.04B | -0.02B | -0.15B | 0.06B | -0.05B | -0.11B | -0.09B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05B | 5.20B | 1.44B | -0.93B | 4.37B | 3.23B | 1.92B | 4.51B | 0.51B | 32.14B | 13.58B | -2.26B | -0.86B | -14.11B | 5.89B | 6.61B | -0.77B | 5.43B | 6.18B | 6.67B | 0.10B | 4.73B | -4.87B | | -2.81B | 2.54B | 8.97B | | 8.00B | 0.64B | 4.27B | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.07B | | | | |
|
Gains from Investment Securities
|
-0.01B | -0.13B | -0.04B | -0.12B | -0.22B | -0.02B | 0.76B | -1.04B | -0.12B | 0.00B | 0.18B | 0.21B | 0.13B | -0.02B | 0.08B | -0.10B | -0.07B | -0.04B | -0.09B | -0.13B | -0.44B | -0.05B | -0.10B | -0.02B | -0.05B | -0.10B | -0.04B | -0.02B | -0.08B | -0.03B | -0.35B | -0.07B | 0.02B | -0.03B | 0.03B | -0.03B | -0.07B | -0.11B | -0.06B | 0.01B | -0.14B | -0.14B | 0.13B | -0.03B | -0.05B | -0.45B | -0.57B | 0.01B | 0.06B | 0.34B | -0.04B | 0.37B | -0.08B | 0.04B | -0.22B | -0.59B | 0.04B | 0.00B | 1.19B | 0.13B | -0.51B | 0.15B | -0.79B | -0.19B | -0.35B | 0.20B | 0.33B | -0.19B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | | | 4.27B | -3.09B |
|
Amortizatization of Intangibles
|
0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
2.79B | 2.22B | 335.92B | 6.81B | 337.24B | -5.06B | 349.60B | 10.21B | -1.37B | 384.11B | 2.55B | 7.56B | 2.96B | 2.92B | 1.80B | 3.15B | 3.00B | 0.62B | -0.94B | 2.94B | 5.30B | 2.50B | 2.87B | -9.22B | 2.31B | 2.22B | 2.32B | 2.17B | 5.04B | 0.81B | 2.37B | 1.96B | 2.39B | 2.13B | 1.35B | -1.97B | -2.18B | 3.32B | -1.57B | 2.05B | 3.85B | 3.78B | -2.96B | 3.99B | 0.77B | 3.42B | 46.29B | 2.87B | 2.93B | -14.11B | 2.98B | 6.61B | 3.11B | -7.60B | 4.51B | 6.67B | 7.61B | 7.90B | 8.70B | 9.19B | 9.42B | 9.42B | 9.82B | 9.69B | 8.96B | 8.33B | 4.27B | 582.40B |
|
Change in Inventory
|
21.03B | 2.88B | -0.91B | -0.72B | -3.71B | 0.98B | -3.00B | -7.72B | -3.33B | -5.57B | 3.80B | 0.74B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.09B | 1.50B | 0.70B | -0.13B | 0.29B | -0.12B | 0.07B | 0.62B | 0.27B | 0.26B | 0.14B | 0.74B | 0.19B | 0.20B | -0.23B | 0.15B | 0.13B | 0.17B | -0.02B | 0.03B | 0.24B | 0.11B | 0.20B | -0.03B | 0.13B | -0.07B | 0.16B | 0.09B | 0.03B | 0.09B | 0.01B | 0.14B | 0.24B | 0.15B | 0.26B | 0.24B | -0.24B | -0.07B | 0.28B | 0.25B | 0.21B | 0.26B | -0.03B | 0.26B | 0.94B | -0.02B | 1.10B | -0.17B | 0.05B | 0.39B | 0.24B | 0.33B | -0.68B | 0.34B | 0.05B | 0.13B | 0.45B | 0.32B | 0.03B | -0.01B | -0.05B | 0.30B | -0.01B | 0.03B | 0.46B | 0.42B | -0.18B | 0.44B |
|
Capital Expenditures
|
-0.04B | -0.11B | -0.04B | -0.09B | -0.06B | -0.01B | -0.08B | -0.07B | -0.03B | -0.05B | -0.06B | -0.09B | -0.04B | -0.05B | -0.09B | -0.12B | -0.04B | -0.05B | -0.05B | -0.11B | -0.08B | -0.01B | -0.05B | -0.10B | -0.06B | -0.03B | -0.05B | -0.07B | -0.04B | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.05B | -0.12B | -0.07B | -0.08B | -0.14B | -0.14B | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | -0.30B | -0.29B | | -0.01B | -0.01B | -0.01B | -0.83B | -0.00B | | -0.20B | -0.03B | | | | | -0.14B | 0.00B | -0.05B | | | | | | | | | | | | -1.88B | -0.02B | -0.25B | 87.52B | 84.41B | | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | 10.21B | -1.37B | 1.79B | 17.79B | -7.39B | -1.61B | 4.11B | 1.80B | -2.04B | -1.15B | 0.62B | 0.25B | -2.74B | 5.30B | 3.32B | 0.65B | 8.80B | -2.12B | 3.32B | -11.71B | -2.74B | -4.14B | 0.81B | -0.78B | -1.35B | 3.11B | -1.63B | -1.12B | -1.97B | -2.18B | -4.60B | -1.57B | 2.05B | -4.43B | -2.77B | -2.96B | -3.31B | 0.77B | -7.66B | -12.12B | -2.15B | 1.83B | 1.15B | -2.70B | -3.17B | -7.56B | -7.60B | -1.53B | -2.44B | -6.79B | -4.47B | -0.90B | -3.21B | -6.42B | -1.23B | -6.82B | -0.78B | -3.88B | -0.42B | 0.76B | -0.52B |
|
Other financing activities
|
-0.24B | -3.03B | 2.08B | 1.18B | -2.04B | 1.54B | 1.23B | 1.14B | 0.53B | 0.40B | -0.45B | 0.22B | -0.35B | -0.02B | -0.28B | -0.26B | 0.32B | 0.40B | -0.60B | 0.77B | -0.86B | 1.21B | -1.92B | -0.04B | -0.54B | -0.52B | 0.65B | -0.07B | -0.69B | 0.44B | -0.68B | 1.08B | -0.23B | 1.45B | -1.03B | 1.47B | -1.63B | 3.24B | -2.66B | 1.06B | -1.73B | -0.99B | -1.64B | 1.33B | -0.23B | -0.02B | -1.89B | 1.50B | -3.10B | -0.03B | 0.11B | -0.65B | -0.03B | -1.58B | -2.91B | 0.31B | 0.88B | 1.83B | -0.85B | 0.07B | 0.37B | 0.38B | 1.54B | 2.37B | -3.73B | 1.40B | 1.05B | 0.11B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.64B | | 67.30B | 66.91B | 64.20B | | | | | | -0.06B | -0.06B | -0.17B | -0.06B | -0.06B | -0.06B | -0.06B | -0.07B | -0.06B | -0.07B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.04B | -0.06B | -0.06B | -0.06B | -0.06B | -0.05B | -0.06B | -0.05B |
|
Shares Issued
|
0.01B | 0.02B | 0.07B | 0.08B | 0.13B | 0.14B | 0.15B | 0.14B | 0.15B | 0.17B | 0.14B | 0.12B | 0.15B | 0.15B | 0.05B | 0.06B | 0.05B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.06B | 0.03B | 0.03B | 0.03B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.03B | 0.03B | 0.00B | 0.05B | 0.07B | 0.07B | 0.04B | 0.07B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.10B | 0.05B | 0.01B | 0.03B | 0.03B |
|
Preferred Shares Repurchased
|
| | | | | | | | -0.60B | | -0.40B | -0.41B | -0.46B | -0.31B | | -0.30B | | | | | | -0.29B | -0.50B | -0.25B | -0.26B | -0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | | | | | | | -0.24B | -0.47B | | -0.21B | | -0.22B | |
|
Dividends Paid - Common
|
-0.37B | -0.37B | -0.38B | -0.38B | -0.38B | -0.38B | -0.38B | -0.38B | -0.38B | -0.40B | -0.39B | -0.40B | -0.39B | -0.40B | -0.39B | -0.41B | -0.41B | -0.39B | -0.41B | -0.41B | -0.38B | -0.38B | -0.42B | -0.42B | 0.89B | -0.35B | -0.36B | -0.34B | 0.84B | -0.36B | -0.38B | -0.25B | -0.25B | 0.96B | 0.96B | -0.31B | -0.31B | -0.45B | -0.43B | -0.44B | -0.43B | -0.45B | -0.46B | -0.47B | -0.48B | -0.47B | -1.40B | -0.49B | -0.51B | -0.53B | -0.53B | -0.53B | -0.58B | -0.58B | -0.59B | -0.56B | -0.42B | -0.40B | -0.43B | -0.42B | -0.44B | -0.45B | -0.63B | -0.64B | -0.71B | -0.69B | -0.00B | -0.73B |
|
Cash from Financing Activities
|
| | | | | | | -1.07B | 0.76B | -1.23B | -22.83B | -0.71B | -0.70B | -0.55B | -0.62B | -0.81B | -0.62B | -0.58B | -0.94B | -0.47B | -0.48B | -0.74B | -0.59B | 0.08B | -0.12B | -1.49B | -0.37B | -0.34B | -0.84B | -0.39B | -0.37B | -0.22B | -0.19B | -0.24B | 0.33B | -0.30B | 0.10B | 0.77B | -1.02B | -0.59B | -0.16B | -0.43B | 0.88B | -1.28B | -0.60B | -0.55B | -0.90B | 0.01B | -1.31B | 0.27B | -0.53B | 0.04B | -0.67B | 0.18B | -0.62B | -0.15B | 0.29B | -0.99B | -0.46B | -0.45B | 0.49B | -0.33B | -1.15B | -0.91B | -0.70B | 0.20B | -1.34B | -1.26B |
|
Exchange Rate Effect
|
| -0.55B | | -0.66B | | -0.93B | | -0.87B | | -1.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.04B | 0.11B | 0.04B | 0.09B | 0.05B | 0.01B | 0.08B | 0.07B | 0.03B | 0.05B | 0.06B | 0.09B | 0.04B | 0.05B | 0.09B | 0.12B | 0.04B | 0.05B | 0.05B | 0.11B | 0.08B | 0.01B | 0.05B | 0.10B | 0.06B | 0.03B | 0.05B | 0.07B | 0.04B | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62B | | | 4.27B | -3.09B |
|
Net Cash Flow
|
| | | | | | | 9.14B | -0.61B | 0.56B | -5.04B | -8.10B | -2.31B | 3.55B | 1.18B | -2.85B | -1.78B | 0.04B | -0.70B | -3.21B | 4.82B | 2.59B | 0.07B | 8.88B | -2.23B | 1.83B | -12.08B | -3.09B | -4.98B | 0.42B | -1.15B | -1.57B | 2.92B | -1.87B | -0.79B | -2.26B | -2.09B | -3.83B | -2.58B | 1.46B | -4.59B | -3.19B | -2.07B | -4.59B | 0.17B | -8.21B | -13.01B | -2.14B | 0.52B | 1.42B | -3.23B | -3.14B | -8.23B | -7.42B | -2.14B | -2.59B | -6.49B | -5.46B | -1.36B | -3.66B | -5.94B | -1.56B | -7.97B | -2.31B | -4.58B | -0.22B | 3.68B | -4.88B |