|
Net Income
|
0.31B | 0.14B | 0.16B | 0.20B | 0.25B | 0.38B | 0.70B | 671.70B | 0.90B | 0.73B | 0.91B | 823.24B | 1.35B | 0.26B | 0.48B | 637.86B | 0.27B | 0.33B | 0.66B | 1.37B | 0.37B | 0.58B | 0.54B | 0.79B | 0.25B | 0.36B | 0.53B | 1.21B | 0.36B | 0.27B | -0.03B | -0.11B | -1.31B | -0.05B | -0.49B | -2.38B | -0.11B | -0.07B | 0.29B | -0.28B | 0.47B | 0.35B | -0.51B | 0.63B | 0.34B | 0.41B | 0.98B | 0.19B | 0.56B | 0.64B | 0.95B | 1.23B | 0.44B | 0.67B | 0.63B | 0.69B | 0.20B | -0.07B | -2.74B | 0.46B | 0.35B | -1.30B | 0.51B | 0.70B | 0.55B | 0.66B | -2.75B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10B | 0.02B | -0.22B | -0.15B | -0.13B | -0.14B | -0.10B | -0.12B | -0.18B | -0.12B | -0.14B | -0.16B | -0.09B | -0.15B | -0.15B | -0.16B | -0.14B | -0.15B | -0.13B | -0.13B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | |
|
Non-cash Items
|
-0.08B | -0.08B | -0.16B | 0.20B | -0.02B | -0.07B | -0.03B | | 0.97B | | | 3.73B | | | | | | | | | | | | 1.51B | | | | | | | | | | | | | | | | | | | | 1.46B | | | | | | | | | | | | | | | | | 0.71B | 0.24B | | 1.04B | | | |
|
Change in Working Capital
|
-0.22B | -0.16B | -0.15B | 0.10B | -0.24B | -0.17B | 0.58B | 0.60B | -0.51B | 0.34B | 0.57B | -0.82B | -0.44B | -0.07B | 0.27B | 1.13B | 0.05B | -0.39B | 0.34B | 0.41B | 0.05B | -0.43B | -0.23B | 0.34B | -0.60B | -0.60B | -0.37B | 0.49B | -0.51B | -0.20B | -0.25B | 0.43B | -0.22B | 0.06B | 0.27B | 0.40B | -0.20B | -0.01B | 0.33B | 0.45B | -0.57B | -0.18B | 0.02B | 0.51B | -841.23 | -0.12B | 0.36B | 0.44B | -0.68B | 0.07B | 0.37B | 0.52B | -0.73B | -0.03B | 0.10B | 0.49B | -0.87B | -0.14B | -0.03B | 0.08B | -0.44B | 0.08B | 0.08B | 0.47B | -0.64B | -0.12B | 0.32B |
|
Change in Inventory
|
-0.28B | 0.20B | 0.09B | 3.25B | -0.20B | -0.46B | 4.17B | 4.41B | -0.53B | -0.38B | -0.41B | 4.90B | -0.01B | 0.01B | -0.10B | 4.33B | -0.22B | 0.09B | 0.05B | 3.50B | 3.86B | -0.18B | 4.12B | 3.80B | -0.48B | 0.05B | -0.03B | 3.35B | -0.50B | -0.20B | 0.12B | 3.36B | -0.36B | -0.17B | 0.13B | 3.07B | -0.35B | -0.22B | -0.20B | 0.19B | -0.32B | -0.32B | 0.11B | 3.21B | -55.81 | -0.13B | -0.18B | 0.44B | -0.15B | -0.08B | -0.45B | 3.97B | -0.57B | -0.48B | -0.34B | 4.28B | -0.01B | 0.04B | 0.19B | 3.39B | 0.26B | 0.30B | 0.13B | 2.52B | -0.21B | 0.02B | -0.07B |
|
Change in Account Payables
|
-0.16B | -0.24B | -0.29B | 2.70B | -0.13B | 0.19B | 2.86B | 3.68B | -0.04B | -0.13B | -0.12B | 3.75B | -0.40B | 0.25B | -0.22B | 3.48B | -0.46B | 0.08B | -0.09B | 3.15B | 3.17B | 0.25B | 3.18B | 3.30B | -0.20B | -0.17B | -0.06B | 2.64B | -0.07B | 0.30B | -0.28B | 2.80B | 0.04B | 0.00B | -0.13B | 0.31B | -0.07B | 0.14B | 0.11B | 0.09B | 0.00B | 0.19B | -0.30B | 3.16B | -225.74 | 0.42B | -0.07B | 0.35B | -0.49B | 0.09B | 0.20B | 0.34B | -0.15B | 0.13B | -0.17B | -0.01B | -0.39B | -0.06B | -0.40B | 2.61B | -0.39B | 0.18B | -0.00B | 2.81B | -0.15B | -0.07B | 2.67B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | 17.94B | 16.24B | 16.29B | 17.35B | 17.24B | 16.66B | 15.74B | 15.55B | 13.72B | 13.61B | 13.86B | 11.74B | 11.53B | 10.81B | 10.73B | 9.70B | 9.24B | 8.96B | 8.09B | 8.51B | 8.21B | 8.10B | 9.30B | 9.90B | 10.52B | 10.89B | 11.07B | 12.10B | 11.78B | 13.03B | 13.00B | 12.44B | 12.06B | 12.59B | 9.76B | 9.15B | 10.37B | 7.72B | 8.19B | 8.65B | 7.95B | 8.86B | 10.78B |
|
Cash from Operations
|
-0.34B | 1.15B | 0.78B | 1.79B | 0.32B | -0.36B | 1.63B | 2.24B | -0.45B | 0.92B | 0.25B | 0.81B | 0.11B | -0.20B | 1.03B | 2.36B | -0.46B | 0.65B | 0.22B | 2.25B | 1.46B | 0.31B | -0.19B | 1.16B | -0.71B | 0.37B | 0.18B | 2.57B | -0.28B | -0.09B | -0.27B | 2.15B | -0.17B | 0.00B | -0.00B | 1.34B | 0.19B | 0.17B | 0.23B | 0.47B | 0.63B | 0.38B | 0.73B | 0.05B | 446.29 | 0.56B | 0.60B | 1.62B | 0.38B | 0.71B | 1.70B | 1.72B | 0.00B | 0.64B | 0.44B | 1.86B | -0.56B | -0.27B | 0.13B | 1.36B | 0.49B | 0.87B | 1.38B | 1.63B | 0.41B | 0.43B | 0.83B |
|
Amortization
|
0.10B | 0.26B | 0.32B | | 0.30B | 0.16B | 0.34B | | 0.18B | 0.18B | 0.18B | | | | | | | | | | | | | | 0.14B | 0.13B | 0.11B | | 0.08B | 0.08B | 0.08B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.04B | 0.05B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | -0.00B | 0.00B | 0.04B | 0.01B | 0.00B | 0.01B | 0.03B | 0.04B | 0.01B | 0.02B | 0.01B | 0.01B | 0.13B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.00B | 0.11B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Divestments
|
-1.14B | 0.12B | -0.10B | -1.18B | -0.15B | -0.11B | -0.08B | -0.05B | -0.07B | -0.08B | -0.30B | -0.03B | -0.26B | -0.02B | -0.05B | 0.02B | -0.02B | -0.01B | -0.27B | -0.11B | -0.13B | -0.23B | -0.04B | -0.24B | -0.01B | -0.02B | -0.12B | -0.11B | -0.01B | -0.06B | 0.00B | -0.01B | 0.00B | 0.00B | 0.05B | -0.01B | -0.06B | -0.05B | -0.05B | 0.00B | 0.03B | 0.00B | -0.05B | -0.14B | -21.58 | -0.00B | -0.01B | -1.08B | 0.00B | -0.01B | -0.01B | 0.02B | 0.00B | 0.01B | -4.88B | -0.04B | -0.08B | -0.09B | -0.01B | -0.02B | -0.01B | -0.00B | -0.01B | -0.02B | -0.00B | 0.01B | 1.06B |
|
Change in Acquisitions & Divestments
|
-0.17B | 0.11B | 0.44B | -0.10B | 0.26B | -0.24B | -0.11B | -0.10B | 0.03B | -0.02B | -0.12B | -0.03B | 0.03B | -0.08B | 0.24B | 0.03B | 0.05B | -0.03B | -0.04B | -0.18B | -0.03B | -0.06B | -0.19B | -0.21B | 0.01B | -0.03B | 0.00B | -0.05B | 0.09B | -0.11B | -0.06B | -0.26B | 0.01B | -0.00B | 0.01B | -0.07B | 0.02B | -0.05B | -0.02B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -4.36 | -0.01B | 0.03B | 0.08B | -0.00B | | -0.00B | -0.01B | -0.06B | 0.14B | -0.62B | 0.19B | 0.10B | -0.20B | -0.13B | 0.46B | -0.10B | -0.06B | 0.11B | 0.45B | 0.29B | -0.06B | -0.01B |
|
Cash from Investing Activities
|
-1.50B | 0.12B | -2.23B | -1.39B | -0.55B | 0.21B | -0.84B | -0.60B | 0.35B | 0.16B | 0.79B | -0.58B | -1.06B | 0.86B | -0.23B | -0.33B | -0.63B | 1.14B | -0.47B | -1.76B | -1.36B | 0.56B | -0.10B | -0.23B | -0.26B | 0.84B | -0.01B | -1.51B | -0.12B | 0.17B | -0.24B | -0.73B | -1.52B | -0.23B | 0.41B | -0.46B | -0.22B | 0.19B | -0.19B | -0.24B | 0.36B | 0.11B | -0.32B | -0.50B | -521.92 | -0.05B | -0.13B | -0.99B | -0.11B | -0.85B | -1.06B | -0.31B | 1.55B | 2.24B | -5.59B | -1.11B | 0.23B | -0.23B | -0.17B | -0.64B | -0.13B | -0.56B | -0.03B | -0.77B | 0.12B | -1.12B | 0.33B |
|
Other financing activities
|
0.22B | 1.01B | 0.07B | -0.83B | -0.01B | 0.20B | 0.16B | -0.24B | 0.19B | -0.18B | -0.00B | 0.12B | -0.20B | 0.16B | 0.16B | -0.24B | 0.01B | -0.65B | 0.01B | 0.58B | -0.78B | -0.36B | -0.19B | 0.05B | 0.11B | 0.05B | -0.00B | -0.08B | 0.01B | 0.34B | -0.15B | -0.12B | 1.22B | -0.64B | 0.19B | 0.25B | -0.01B | -0.04B | 0.03B | -0.05B | -0.11B | -0.07B | 0.15B | 0.09B | 205.72 | -0.15B | -0.02B | 0.17B | -0.05B | 0.11B | -0.21B | -0.09B | 0.06B | 0.02B | -0.03B | -0.02B | -0.00B | 0.00B | 0.19B | -0.08B | 0.05B | -0.03B | 0.03B | -0.08B | -0.01B | 0.22B | -0.07B |
|
Cash from Financing Activities
|
-1.84B | 1.28B | -1.45B | 0.40B | -0.23B | -0.15B | 0.79B | 1.64B | -0.10B | 1.09B | 1.05B | 0.23B | -0.95B | 0.66B | 0.81B | 2.03B | -1.10B | 1.80B | -0.25B | 0.49B | 0.10B | 0.87B | -0.30B | 0.93B | -0.97B | 1.20B | 0.17B | 1.07B | -0.40B | 0.08B | -0.51B | 1.42B | -1.69B | -0.23B | 0.41B | 0.89B | -0.03B | 0.35B | 0.04B | 0.23B | 0.99B | 0.49B | 0.02B | 0.01B | 148.45 | -0.47B | -0.10B | -0.99B | -0.74B | 0.51B | -0.29B | -0.55B | 0.83B | -1.48B | -0.50B | -0.37B | -0.07B | -0.67B | 0.47B | 0.35B | -0.82B | -0.53B | -0.41B | -0.51B | -0.07B | -0.36B | -0.12B |
|
Dividends Paid - Common
|
| | -0.00B | -10.00B | | | -0.03B | -17.55B | | | -0.04B | -1.11B | | | -0.06B | -0.02B | -0.01B | -1.35B | -0.00B | -0.02B | | | -0.00B | -0.03B | -0.00B | -1.31B | -0.03B | -0.01B | -0.00B | -1.47B | -0.02B | -0.01B | -0.00B | -0.37B | -0.02B | -0.00B | -0.41B | -0.38B | -0.00B | -0.01B | -0.11B | -0.35B | -0.01B | -0.00B | -0.93 | -0.26B | -0.00B | -0.40B | -0.00B | -0.40B | -0.02B | -0.38B | | | -0.01B | -0.39B | | | -0.00B | -0.42B | | | -0.00B | -0.42B | | | -0.00B |
|
Dividends Paid - Preferred
|
| | | 28.57 | | | | 0.33 | | | | | | | | | | | | | | | | 0.46 | | | | 0.44 | | | | 0.11 | | | | 0.12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.01B | 0.06B | -0.17B | 0.06B | -0.01B | 0.08B | -0.15B | 0.04B | -0.11B | 0.03B | 0.04B | 0.00B | -0.05B | 0.09B | -0.30B | -0.00B | -0.03B | 0.36B | -0.26B | 0.03B | 0.07B | 0.23B | 0.33B | 0.23B | 0.18B | -0.22B | -0.02B | -0.25B | -0.12B | 0.20B | 0.15B | 0.09B | 0.02B | -0.07B | 0.01B | 0.03B | 0.14B | 0.11B | -0.17B | 0.09B | 0.07B | 0.00B | 0.16B | -0.20B | 266.20 | -0.32B | -0.02B | -0.24B | 0.10B | -0.04B | 0.02B | -0.00B | 0.06B | 0.31B | 0.25B | -0.23B | 0.00B | 0.05B | -0.01B | -0.29B | 0.14B | -0.07B | -0.12B | -0.29B | -0.40B | -0.08B | -0.09B |
|
Beginning Cash Balance
|
4.52B | 4.67B | 5.08B | 3.26B | 3.17B | 3.02B | 2.92B | 4.55B | 4.76B | 4.93B | 5.61B | 5.73B | 5.73B | 5.58B | 5.73B | 6.72B | -1.12B | -0.95B | -1.45B | 6.47B | 5.90B | -1.37B | 4.62B | 5.53B | -0.68B | -0.95B | -0.83B | 4.74B | -0.51B | -1.38B | -1.86B | 4.09B | -0.45B | -1.76B | -1.32B | 4.32B | 0.10B | 0.13B | -0.11B | 4.24B | 0.77B | 0.75B | 1.34B | 4.69B | 0.34B | -0.28B | 0.42B | 5.07B | -0.37B | 0.32B | 0.37B | 6.11B | 2.44B | 4.03B | -5.40B | 3.58B | -0.40B | -1.52B | 0.42B | 3.31B | -0.32B | -0.60B | 0.82B | 4.08B | 0.07B | -1.13B | 4.49B |
|
Free Cash Flow
|
-0.34B | 1.15B | 0.78B | 1.79B | 0.32B | -0.36B | 1.63B | 2.24B | -0.45B | 0.92B | 0.25B | 0.81B | 0.11B | -0.20B | 1.03B | 2.36B | -0.46B | 0.65B | 0.22B | 2.25B | 1.46B | 0.31B | -0.19B | 1.16B | -0.71B | 0.37B | 0.18B | 2.57B | -0.28B | -0.09B | -0.27B | 2.15B | -0.17B | 0.00B | -0.00B | 1.34B | 0.19B | 0.17B | 0.23B | 0.47B | 0.63B | 0.38B | 0.73B | 0.05B | 446.29 | 0.56B | 0.60B | 1.62B | 0.38B | 0.71B | 1.70B | 1.72B | 0.00B | 0.64B | 0.44B | 1.86B | -0.56B | -0.27B | 0.13B | 1.36B | 0.49B | 0.87B | 1.38B | 1.63B | 0.41B | 0.43B | 0.83B |
|
Net Cash Flow
|
-3.68B | 2.56B | -2.90B | 0.81B | -0.46B | -0.30B | 1.58B | 3.27B | -0.19B | 2.17B | 2.10B | 0.47B | -1.89B | 1.33B | 1.62B | 4.05B | -2.19B | 3.59B | -0.50B | 0.98B | 0.20B | 1.73B | -0.59B | 1.86B | -1.93B | 2.40B | 0.35B | 2.13B | -0.80B | 0.16B | -1.02B | 2.83B | -3.39B | -0.46B | 0.81B | 1.77B | -0.06B | 0.70B | 0.07B | 0.46B | 1.97B | 0.98B | 0.43B | -0.43B | 72.83 | 0.04B | 0.37B | -0.36B | -0.46B | 0.37B | 0.35B | 0.86B | 2.38B | 1.40B | -5.65B | 0.38B | -0.41B | -1.18B | 0.43B | 1.07B | -0.46B | -0.23B | 0.95B | 0.35B | 0.46B | -1.05B | 1.04B |