|
Net Income
|
1,572.00M | 4,627.00M | 3,441.00M | 2,674.00M | 2,532.00M | -168.00M | -453.00M | 751.00M | 2,069.00M | -1733.00M | 827.00M | 341.00M | -1187.00M | 2,222.00M | -657.00M | -668.00M | 137.00M | 1,135.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | 35.00M | | | | | | | | |
|
Gains from Investment Securities
|
| 728.00M | 518.00M | 338.00M | 369.00M | 437.00M | 259.00M | 293.00M | 350.00M | -882.00M | 194.00M | 180.00M | 287.00M | -409.00M | 286.00M | 203.00M | 697.00M | -994.00M |
|
Asset Writedowns and Impairment
|
| | | | | 14.00M | | | 20.00M | 49.00M | 26.00M | 22.00M | 7.00M | 14.00M | 20.00M | 11.00M | 12.00M | |
|
Non-cash Items
|
| | -3444.00M | -2136.00M | -917.00M | 639.00M | 754.00M | 520.00M | -1051.00M | 2,098.00M | -229.00M | -350.00M | 1,270.00M | -743.00M | 1,032.00M | 409.00M | -113.00M | |
|
Cash from Operations
|
| 373.00M | -3.00M | 538.00M | 1,615.00M | 471.00M | 301.00M | 1,271.00M | 1,018.00M | 767.00M | 598.00M | -9.00M | 83.00M | 1,479.00M | 375.00M | -259.00M | 24.00M | 1,881.00M |
|
Depreciation & Amortization (CF)
|
| | 157.00M | 166.00M | 139.00M | 123.00M | 105.00M | 134.00M | 107.00M | 20.00M | 64.00M | 32.00M | 36.00M | 61.00M | 89.00M | 94.00M | 199.00M | |
|
Change in Account Payables
|
| | -212.00M | 365.00M | 692.00M | 151.00M | 41.00M | 358.00M | -45.00M | 416.00M | 354.00M | 89.00M | 55.00M | 482.00M | 247.00M | -202.00M | -106.00M | |
|
Change in Taxes
|
| | 341.00M | 314.00M | 445.00M | -188.00M | -220.00M | 398.00M | 385.00M | -679.00M | 187.00M | -126.00M | -409.00M | 697.00M | -217.00M | -137.00M | -189.00M | |
|
Other Working Capital Changes
|
| | -93.00M | 84.00M | -376.00M | -5.00M | -30.00M | -202.00M | -692.00M | -210.00M | 164.00M | 183.00M | 361.00M | -296.00M | 340.00M | 73.00M | 54.00M | |
|
Acquisitions
|
| | 107.00M | | | | | 5.00M | | | | | | | | | | |
|
Divestments
|
| 3,603.00M | | | | | 32.00M | | | 715.00M | | 577.00M | | | | | | |
|
Change in Acquisitions & Divestments
|
| 4,764.00M | 2,819.00M | 5,277.00M | 1,087.00M | 1,383.00M | 2,621.00M | 2,913.00M | 669.00M | 2,656.00M | 2,820.00M | 4,187.00M | 4,238.00M | 4,919.00M | 4,042.00M | 4,373.00M | 5,662.00M | |
|
Cash from Investing Activities
|
| 1,077.00M | -1246.00M | -1209.00M | -875.00M | -3923.00M | -1477.00M | 587.00M | -2377.00M | -2209.00M | -2645.00M | -1319.00M | -6223.00M | -1349.00M | -3873.00M | -2672.00M | -3317.00M | -3470.00M |
|
Other financing activities
|
| 95.00M | 271.00M | -322.00M | -29.00M | 379.00M | 26.00M | -96.00M | 143.00M | 66.00M | -177.00M | -21.00M | 33.00M | -102.00M | 155.00M | -85.00M | -577.00M | -92.00M |
|
Cash from Financing Activities
|
| -1850.00M | 1,250.00M | 602.00M | -820.00M | 3,642.00M | 1,065.00M | -1595.00M | 1,190.00M | 1,454.00M | 1,844.00M | 1,556.00M | 6,034.00M | 146.00M | 3,074.00M | 2,828.00M | 3,317.00M | 1,720.00M |
|
Dividends Paid - Common
|
| 522.00M | 290.00M | 290.00M | | 296.00M | 149.00M | 551.00M | 146.00M | 876.00M | 143.00M | 139.00M | 133.00M | 129.00M | 133.00M | 131.00M | 128.00M | 119.00M |
|
Exchange Rate Effect
|
| | -2.00M | -2.00M | -5.00M | -1.00M | 2.00M | 1.00M | | | 1.00M | -1.00M | | 1.00M | -1.00M | | 2.00M | |
|
Change in Cash
|
| | -1.00M | -71.00M | -85.00M | 189.00M | -109.00M | 264.00M | -169.00M | 12.00M | -202.00M | 227.00M | -106.00M | 277.00M | -425.00M | -103.00M | 26.00M | |
|
Free Cash Flow
|
| 373.00M | -3.00M | 538.00M | 1,615.00M | 471.00M | 301.00M | 1,271.00M | 1,018.00M | 767.00M | 598.00M | -9.00M | 83.00M | 1,479.00M | 375.00M | -259.00M | 24.00M | 1,881.00M |
|
Net Cash Flow
|
| -400.00M | 1.00M | -69.00M | -80.00M | 190.00M | -111.00M | 263.00M | -169.00M | 12.00M | -203.00M | 228.00M | -106.00M | 276.00M | -424.00M | -103.00M | 24.00M | 131.00M |