|
Net Income
|
0.82B | 3.54B | 1.49B | 7.88B | 2.11B | 3.21B | 3.07B | 0.94B | 3.04B | 1.12B | 1.57B | 1.01B | 0.78B | 0.57B | 0.07B | -0.40B | 0.13B | -0.00B | 0.06B | 0.99B | 0.02B | 0.03B | 1.08B | | | | | | -1.46B | -1.06B | -1.03B | -0.02B | 0.04B | -3.43B | 0.63B | 2.92B | 0.90B | 1.65B | 1.87B | 1.88B | 1.85B | 1.60B | 3.07B | 0.47B | -1.71B | 0.28B | -0.45B | -0.77B | 0.98B | 2.09B | 2.38B | 2.63B | 5.76B | 5.14B | 4.53B | 3.25B | 2.92B | 2.23B | 2.80B | 3.01B | 2.55B | 2.33B | 2.06B | 2.31B | 2.85B | 1.97B | 1.73B | 1.44B |
|
Deferred Taxes
|
17.98B | -0.11B | -0.68B | 0.80B | -0.04B | 0.01B | -0.89B | -0.04B | 0.09B | -0.13B | 0.27B | 0.11B | 0.13B | 0.28B | 0.40B | 0.59B | 0.24B | 0.44B | 0.46B | 0.17B | 0.23B | 0.40B | 0.39B | -0.32B | -0.64B | 0.04B | -0.68B | -1.49B | -0.83B | -0.63B | -0.69B | -0.07B | -1.31B | -1.23B | -0.22B | -0.91B | 0.07B | 0.20B | 0.14B | -0.12B | -0.00B | -0.22B | -0.08B | -0.14B | -0.23B | -0.09B | -0.11B | -0.41B | 0.20B | 0.36B | 0.33B | 0.45B | 0.37B | 0.49B | 0.73B | 0.49B | 0.32B | 0.17B | 0.26B | 0.39B | 0.09B | 0.12B | 0.04B | 0.12B | -0.07B | 0.15B | 0.35B | 0.12B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | 0.44B | 3.25B | 0.43B | -0.05B | | | 0.12B | 0.05B | 0.06B | 0.05B | 0.06B | 0.07B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | -0.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.28B | 0.75B | 0.82B | 0.28B | 0.50B | 0.45B | 3.72B | -4.31B | 0.62B | -0.33B | 0.01B | -0.16B | 0.08B | 0.18B | 0.15B | 1.25B | 0.03B | 0.20B | 0.36B | 0.66B | -1.13B | 0.01B | 0.00B | -0.01B | -0.08B | 0.05B | 0.02B | 0.89B | -0.25B | 0.13B | 0.05B | 0.77B | -0.13B | 1.88B | 0.25B | 0.03B | 0.39B | 0.06B | 0.11B | -1.79B | 0.15B | 0.08B | 1.78B | 1.03B | 0.94B | 0.60B | -0.00B | -0.43B | 0.50B | 0.06B | 0.00B | -0.24B | 0.82B | 0.26B | -0.04B | 0.39B | -1.06B | -0.00B | 0.11B | 0.49B | -0.41B | -0.01B | -0.00B | -1.16B | 0.40B | 0.32B | 0.00B | 0.17B |
|
Asset Writedowns and Impairment
|
0.12B | 0.05B | 0.06B | 0.14B | 0.13B | 1.53B | 0.06B | -1.21B | 0.05B | 0.09B | | 0.18B | 0.52B | 0.08B | | 0.17B | 0.04B | 0.03B | 0.00B | 0.18B | 0.07B | 0.02B | 0.11B | 0.50B | 0.31B | 0.08B | 0.02B | 1.83B | 0.36B | 0.06B | 0.12B | 0.17B | 0.41B | 6.29B | 0.01B | 0.13B | 0.02B | -0.04B | 0.04B | -0.04B | 0.00B | 0.00B | 0.02B | 0.38B | 0.52B | -0.00B | 0.00B | 0.29B | -0.00B | 0.00B | -0.09B | 0.76B | 0.00B | 0.00B | 0.00B | -0.02B | 0.00B | | 0.01B | 0.00B | | 0.03B | | 0.05B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Cash from Operations
|
1.89B | 1.25B | 4.25B | 1.50B | 3.04B | 3.22B | 4.59B | 6.19B | 1.95B | 4.41B | 7.48B | 5.81B | 4.18B | 2.35B | 3.52B | 3.87B | 4.73B | 3.74B | 3.71B | 3.96B | 6.34B | 3.55B | 3.87B | 2.81B | 2.07B | 1.97B | 1.93B | 1.60B | 0.42B | 1.26B | 1.28B | 1.44B | 1.79B | 1.75B | 1.05B | 2.48B | 2.40B | 3.34B | 3.41B | 3.78B | 2.89B | 2.89B | 2.34B | 2.98B | 2.10B | 0.16B | 0.87B | 1.67B | 2.08B | 4.25B | 4.80B | 5.87B | 5.07B | 7.91B | 8.74B | 6.59B | 5.40B | 3.85B | 5.45B | 5.26B | 4.99B | 4.92B | 5.76B | 4.46B | 6.12B | 3.48B | 5.88B | 4.32B |
|
Amortizatization of Intangibles
|
0.10B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | | | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B |
|
Depreciation & Amortization (CF)
|
2.23B | 2.35B | 2.33B | 2.39B | 2.32B | 2.28B | 2.25B | 1.16B | 2.07B | 1.85B | 1.65B | 1.49B | 1.57B | 1.58B | 1.65B | 1.78B | 1.81B | 1.83B | 1.90B | 1.89B | 1.89B | 2.07B | 2.10B | 2.27B | 2.13B | 2.33B | 2.27B | 2.38B | 2.25B | 2.33B | 2.42B | 2.06B | 1.98B | 1.62B | 1.61B | 1.63B | 1.41B | 1.44B | 1.49B | 1.61B | 1.55B | 1.49B | 1.57B | 1.49B | 1.41B | 1.16B | 1.41B | 1.54B | 1.89B | 1.87B | 1.67B | 1.78B | 1.82B | 1.81B | 1.87B | 2.00B | 1.94B | 2.01B | 2.10B | 2.22B | 2.21B | 2.33B | 2.39B | 2.66B | 2.75B | 2.84B | 2.92B | 3.00B |
|
Change in Receivables
|
1.86B | -1.93B | 0.16B | 1.01B | -0.68B | 0.01B | 0.35B | -0.00B | 0.68B | 0.12B | -0.70B | 0.83B | -0.17B | 0.55B | 1.38B | 0.10B | -0.25B | -0.41B | -0.16B | 0.08B | 0.29B | -0.37B | -0.55B | -0.59B | -1.37B | -0.05B | -0.49B | 0.10B | -0.55B | -0.55B | -0.01B | 0.29B | -0.08B | -0.23B | 0.25B | 0.95B | -0.14B | -0.32B | 0.60B | -0.38B | -0.18B | -0.28B | 0.13B | -0.17B | -1.04B | -0.70B | 0.61B | 0.61B | 0.79B | 0.01B | 0.82B | 0.88B | 1.53B | 0.33B | -0.54B | -0.35B | -1.70B | -0.55B | 1.10B | -0.19B | 0.08B | -0.22B | -0.51B | 0.92B | -0.28B | -0.69B | 0.05B | 0.12B |
|
Change in Inventory
|
-1.45B | 2.43B | 0.05B | -1.35B | 2.44B | -0.04B | 0.50B | -2.85B | 2.67B | -2.76B | 0.09B | 0.09B | -0.08B | 0.06B | 0.02B | -0.21B | 0.18B | 0.00B | 0.12B | -0.02B | 0.03B | 0.08B | 0.06B | 0.03B | -0.08B | 0.04B | -0.12B | -0.01B | -0.06B | 0.08B | -0.04B | -0.02B | 0.08B | -0.07B | 0.01B | 0.04B | -0.01B | 0.03B | 0.14B | -0.25B | 0.00B | 0.07B | -0.07B | 0.07B | -0.28B | 0.30B | 0.05B | -0.05B | 0.05B | 0.04B | -0.08B | 0.15B | -0.03B | 0.08B | 0.01B | -0.03B | 0.04B | -0.02B | 0.09B | -0.01B | 0.06B | 0.00B | 0.04B | -0.03B | 0.03B | 0.06B | -0.13B | 0.17B |
|
Change in Account Payables
|
-0.53B | 1.55B | -0.11B | 0.70B | 0.40B | -0.50B | 0.51B | -0.42B | 1.75B | -1.21B | 0.35B | 0.40B | -0.06B | 0.25B | 0.83B | 0.08B | 0.53B | -0.13B | -0.07B | -0.09B | 0.35B | -0.37B | -0.57B | -0.38B | -1.10B | -0.25B | -0.26B | -0.03B | -0.45B | | -0.06B | -0.01B | -0.13B | -0.05B | -0.03B | 0.48B | -0.18B | -0.10B | 0.24B | -0.01B | -0.14B | -0.18B | -0.15B | 0.10B | -0.30B | -0.46B | 0.17B | 0.33B | 0.42B | -0.10B | 0.36B | 0.72B | -0.20B | 0.84B | 0.46B | -0.20B | -1.27B | -0.35B | 0.78B | -0.28B | -0.09B | -0.10B | 0.07B | -0.43B | 0.52B | -0.55B | -0.18B | -0.00B |
|
Change in Taxes
|
-0.53B | -0.54B | 0.16B | -1.24B | 0.79B | -0.58B | 3.54B | -0.81B | 0.05B | -0.76B | 0.10B | -0.09B | -0.08B | -0.49B | 0.07B | -0.69B | 0.51B | -0.85B | -0.21B | 0.03B | 0.59B | -0.47B | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.20B | 0.36B | 0.12B | -0.15B | 0.40B | -0.12B | 0.18B | -0.83B | 0.55B | -0.22B | -0.10B | -0.63B | 0.17B | -0.34B | -0.21B | -0.82B | -0.50B | 0.02B | 0.21B | -0.24B | 0.59B | -0.36B | -0.77B | -0.03B | -0.63B | -0.01B | 0.14B | 1.10B | 0.42B | 0.37B | 0.05B | 0.09B | -0.08B | 0.25B | -0.54B | -0.26B | 0.03B | -0.27B | -0.21B | 0.03B | -0.22B | 0.71B | 0.22B | -0.04B | 0.45B | 0.39B | -0.03B | -0.11B | -0.58B | -0.56B | -1.50B | -0.53B | 0.30B | 0.01B | 0.15B | -0.30B | 0.93B | 1.10B | -0.20B | -0.00B | -0.07B | 0.22B | -0.54B | -0.22B | 0.13B | 1.09B | -0.50B | -0.19B |
|
Capital Expenditures
|
2.91B | -5.90B | 11.17B | -14.66B | 2.07B | -5.19B | 9.49B | 1.16B | 2.88B | 2.51B | 3.36B | 2.47B | 3.82B | 3.62B | 3.28B | 3.45B | 3.39B | 3.71B | 4.18B | 4.26B | 3.90B | 4.25B | 4.59B | 4.36B | 3.33B | 2.41B | 2.17B | 2.14B | 1.82B | 1.13B | 0.92B | 1.00B | 0.97B | 1.02B | 1.09B | 1.52B | 1.53B | 2.00B | 1.60B | 1.62B | 1.64B | 1.73B | 1.68B | 1.59B | 1.65B | 0.88B | 1.13B | 1.06B | 1.20B | 1.26B | 1.30B | 1.56B | 3.16B | 1.97B | 2.50B | 2.53B | 2.90B | 2.92B | 2.54B | 2.88B | 2.92B | 2.97B | 2.92B | 3.32B | 3.38B | 3.29B | 2.87B | 3.02B |
|
Sales of Property, Plant and Equipment
|
0.09B | -0.02B | 0.87B | -0.85B | 0.13B | -0.10B | 12.20B | 2.48B | 1.79B | 0.08B | 0.09B | 0.24B | 1.10B | 0.46B | 0.52B | 0.04B | 1.13B | 0.54B | 1.50B | 7.04B | 0.05B | 0.01B | 1.37B | 0.17B | 0.17B | 0.12B | 0.03B | 1.63B | 0.14B | 0.23B | 0.06B | 0.87B | 0.04B | 10.71B | 3.00B | 0.12B | 0.17B | 0.14B | 0.09B | 0.69B | 0.14B | 0.56B | 2.22B | 0.09B | 0.55B | 0.76B | -0.00B | 0.01B | -0.02B | 0.18B | 0.63B | 0.86B | | | | | | | | | 0.17B | 0.01B | 0.04B | 0.04B | 0.64B | 0.71B | 0.29B | 1.62B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38B | | | 8.67B | -0.04B | | | 0.10B | | | | 2.72B | -0.05B | | | 0.07B | | | | |
|
Divestments
|
| | | | | | | | | | 0.02B | 1.29B | -0.43B | -0.28B | -0.22B | -0.18B | -0.19B | -0.19B | -0.16B | -0.06B | -0.02B | -0.04B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 12.16B | 0.59B | 0.51B | | | | | 0.07B | | 0.27B | 0.21B | 0.28B | 0.36B | | | | | | 0.31B | 1.17B | 0.23B | 0.04B | 0.26B | 2.12B | 2.41B | 1.80B | 0.29B | 0.61B | 0.87B | 0.25B | 0.25B | 0.73B | 0.91B | 2.61B | 3.54B | 2.63B | 3.24B | 2.97B | 3.88B | 1.64B | 0.33B | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-2.93B | -1.98B | -2.52B | -1.49B | -2.16B | -1.18B | 9.12B | 0.60B | -2.21B | -2.83B | -3.26B | -0.17B | -3.01B | -2.92B | -2.77B | -2.93B | -2.43B | -3.42B | -2.72B | 2.26B | -3.70B | -4.19B | -3.50B | -3.57B | -3.31B | -2.47B | -2.25B | -0.63B | -2.06B | -2.12B | 0.28B | 0.05B | -0.97B | 7.20B | 2.01B | -0.47B | -0.08B | -1.95B | -1.64B | -0.18B | -1.48B | -1.46B | 0.15B | -3.83B | -1.93B | -0.53B | -1.12B | -0.54B | -1.22B | 0.73B | 0.53B | -8.60B | -0.61B | -2.09B | -3.10B | -2.93B | -1.45B | -2.32B | -2.38B | -5.85B | -2.14B | -4.15B | -2.66B | -2.20B | -2.35B | -2.46B | -3.18B | -0.85B |
|
Other financing activities
|
-0.20B | -0.20B | -0.69B | -0.17B | -0.19B | 4.68B | -0.19B | -0.16B | -0.18B | -0.17B | -0.18B | -0.14B | -0.32B | -1.70B | | | -0.20B | -0.19B | -0.20B | -3.03B | -0.02B | -0.01B | 0.01B | -0.04B | -0.02B | -0.02B | -0.01B | -0.03B | -0.04B | -0.04B | -0.01B | -0.04B | -0.02B | -0.05B | -0.02B | -0.03B | -0.03B | -0.02B | -0.06B | -0.01B | -0.01B | -0.04B | -0.02B | -0.05B | -0.02B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.05B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.02B | | -0.01B | -0.05B | -0.07B | -0.13B | -0.04B | -0.01B | -0.02B | -0.00B |
|
Cash from Financing Activities
|
1.01B | 0.10B | -1.28B | 0.26B | -0.57B | -0.81B | -7.95B | -3.49B | -3.06B | -4.22B | -4.34B | -4.69B | -3.27B | -2.08B | -0.53B | 1.40B | -0.33B | -1.84B | -1.08B | -3.87B | -1.35B | -0.79B | -0.97B | 0.54B | -1.02B | 1.55B | -0.99B | -0.97B | 4.14B | -1.12B | -0.35B | -1.91B | -1.34B | -4.60B | -3.83B | -2.59B | -3.78B | -3.00B | -1.26B | -1.32B | -1.17B | -1.65B | -1.13B | -1.27B | -1.23B | -0.65B | -0.18B | -0.65B | -1.01B | -1.20B | -2.09B | -2.03B | -3.14B | -5.08B | -4.33B | -5.51B | -3.33B | -2.73B | 0.03B | -2.64B | -2.83B | -2.04B | -2.20B | -1.77B | -3.14B | -2.48B | -2.32B | -2.16B |
|
Dividends Paid - Common
|
0.70B | -0.70B | 2.09B | -3.43B | 0.74B | -0.74B | 2.38B | 0.80B | 0.94B | 0.92B | 0.90B | 0.87B | 0.84B | 0.82B | 0.81B | 0.81B | 0.81B | 0.81B | 0.85B | 0.85B | 0.85B | 0.86B | 0.91B | 0.91B | 0.91B | 0.91B | 0.92B | 0.92B | 0.31B | 0.31B | 0.31B | 0.31B | 0.33B | 0.33B | 0.32B | 0.32B | 0.34B | 0.34B | 0.33B | 0.35B | 0.35B | 0.35B | 0.34B | 0.46B | 0.46B | 0.46B | 0.45B | 0.46B | 0.59B | 0.58B | 1.19B | | 0.86B | 0.60B | 0.59B | 2.39B | 1.49B | 0.62B | 0.61B | 1.41B | 0.92B | 0.68B | 0.68B | 0.90B | 1.00B | 0.98B | 0.97B | 1.04B |
|
Exchange Rate Effect
|
0.08B | -0.11B | 0.13B | -0.11B | 0.00B | -0.08B | 0.22B | -0.12B | 0.04B | | | 0.10B | 0.03B | -0.02B | 0.01B | 0.01B | -0.16B | 0.01B | 0.07B | 0.01B | -0.01B | 0.05B | -0.13B | -0.13B | -0.13B | 0.09B | -0.10B | -0.04B | 0.01B | -0.02B | 0.02B | -0.07B | 0.03B | 0.08B | 0.14B | -0.01B | 0.12B | -0.14B | -0.03B | -0.08B | 0.07B | -0.05B | -0.09B | 0.02B | -0.12B | 0.03B | 0.03B | 0.04B | -0.00B | 0.01B | -0.01B | -0.03B | 0.02B | -0.26B | -0.21B | 0.23B | -0.10B | -0.06B | 0.01B | 0.05B | -0.07B | 0.00B | 0.04B | -0.10B | 0.08B | 0.07B | -0.00B | 0.01B |
|
Change in Cash
|
0.05B | -0.74B | 0.57B | 0.15B | 0.31B | 1.16B | 5.98B | 1.46B | -3.28B | | | 2.34B | -2.07B | -2.66B | 0.22B | 2.35B | 1.80B | -1.51B | -0.03B | 2.36B | 1.27B | -1.38B | -0.73B | -0.35B | -2.40B | 1.15B | -1.40B | -0.04B | 2.50B | -2.00B | 1.23B | -0.48B | -0.50B | 4.42B | -0.62B | -0.59B | -1.33B | -1.75B | 0.48B | 2.21B | 0.32B | -0.27B | 1.26B | -2.10B | -1.18B | -0.99B | -0.39B | 0.52B | -0.15B | 3.79B | 3.23B | -4.79B | 1.34B | 0.49B | 1.09B | -1.62B | 0.53B | -1.25B | 3.10B | -3.18B | -0.05B | -1.27B | 0.95B | 0.38B | 0.71B | -1.39B | 0.37B | 1.32B |
|
Free Cash Flow
|
-1.02B | 7.16B | -6.93B | 16.16B | 0.97B | 8.41B | -4.90B | 5.03B | -0.94B | 1.90B | 4.12B | 3.35B | 0.36B | -1.27B | 0.24B | 0.42B | 1.34B | 0.04B | -0.48B | -0.29B | 2.44B | -0.69B | -0.72B | -1.54B | -1.26B | -0.43B | -0.24B | -0.54B | -1.40B | 0.13B | 0.36B | 0.44B | 0.82B | 0.73B | -0.03B | 0.96B | 0.86B | 1.34B | 1.81B | 2.17B | 1.26B | 1.16B | 0.66B | 1.39B | 0.46B | -0.72B | -0.26B | 0.61B | 0.88B | 2.99B | 3.50B | 4.31B | 1.91B | 5.95B | 6.24B | 4.06B | 2.51B | 0.93B | 2.90B | 2.38B | 2.07B | 1.95B | 2.85B | 1.14B | 2.74B | 0.20B | 3.01B | 1.29B |
|
Net Cash Flow
|
-0.03B | -0.62B | 0.44B | 0.26B | 0.31B | 1.24B | 5.76B | 3.30B | -3.33B | -2.65B | -0.12B | 0.95B | -2.10B | -2.65B | 0.21B | 2.34B | 1.97B | -1.52B | -0.10B | 2.35B | 1.28B | -1.43B | -0.60B | -0.22B | -2.27B | 1.06B | -1.30B | -0.01B | 2.49B | -1.98B | 1.21B | -0.41B | -0.53B | 4.35B | -0.76B | -0.57B | -1.46B | -1.61B | 0.51B | 2.29B | 0.24B | -0.22B | 1.35B | -2.12B | -1.06B | -1.02B | -0.42B | 0.48B | -0.15B | 3.78B | 3.24B | -4.76B | 1.32B | 0.74B | 1.30B | -1.85B | 0.63B | -1.19B | 3.09B | -3.23B | 0.02B | -1.27B | 0.91B | 0.49B | 0.63B | -1.46B | 0.38B | 1.31B |