|
Net Income
|
0.22B | -0.97B | 5.04B | 5.05B | 5.47B | 5.86B | -7.50B | -0.95B | -0.31B | -1.36B | -4.37B | -0.91B | -1.51B | -0.95B | -0.00B | -0.09B |
|
Depreciation and Depletion
|
10.62B | 9.79B | 8.99B | 3.67B | 5.20B | 4.95B | 4.85B | 5.00B | 4.33B | 4.42B | 4.03B | 4.64B | | | | |
|
Deferred Taxes
|
-2.78B | 0.93B | -0.20B | -1.15B | -3.54B | -0.88B | 0.38B | 0.81B | -4.84B | | | | | | | |
|
Cash from Discontinued Operations
|
1.60B | -0.13B | 1.25B | 0.32B | 14.11B | 11.68B | 8.03B | -6.34B | 0.71B | 1.77B | -0.10B | 2.54B | 4.33B | 1.89B | 0.58B | -1.11B |
|
Gains from Investment Securities
|
-3.76B | -10.26B | -6.53B | 11.16B | -35.03B | -23.41B | 4.24B | -2.91B | -5.54B | -8.99B | -5.61B | -1.28B | -1.64B | -7.05B | -0.52B | 4.29B |
|
Cash from Operations
|
24.42B | 36.26B | 33.36B | -8.54B | 28.51B | 27.71B | 19.89B | 7.50B | 6.55B | 4.98B | 8.84B | 3.57B | 3.48B | 5.92B | 5.19B | 5.82B |
|
Amortization of Goodwill
|
| | | | | | | | 2.55B | 22.14B | 1.49B | 0.88B | | | | 0.25B |
|
Amortizatization of Intangibles
|
0.91B | 1.76B | 1.74B | 1.61B | 1.71B | 1.79B | | 2.07B | 1.86B | 2.16B | 1.52B | 1.34B | 0.74B | 0.34B | 0.38B | 0.35B |
|
Depreciation & Amortization (CF)
|
10.62B | 9.79B | 8.99B | 9.19B | 5.20B | 4.95B | 4.85B | 5.00B | 4.33B | 4.42B | 2.02B | 2.13B | 1.62B | 0.85B | 0.80B | 0.83B |
|
Change in Receivables
|
-3.27B | 0.06B | 0.67B | 0.88B | 0.48B | 1.91B | 0.05B | -1.46B | 3.90B | 0.36B | 2.85B | 1.32B | -0.52B | 1.88B | 0.21B | 1.08B |
|
Change in Inventory
|
-1.10B | -0.34B | 1.17B | -1.27B | 1.37B | 0.87B | 0.31B | 0.81B | -0.32B | 0.57B | 1.58B | -1.10B | 0.31B | 0.98B | 1.32B | 1.53B |
|
Change in Account Payables
|
-0.46B | 0.88B | 1.20B | -0.44B | 0.44B | 0.56B | -0.54B | 1.23B | 0.17B | 0.67B | 2.68B | -0.58B | -0.39B | 1.64B | 0.71B | 0.69B |
|
Change in Accured Expenses
|
-4.82B | -2.71B | -1.34B | 0.56B | 2.33B | -1.77B | | -0.55B | -1.98B | -6.28B | -0.30B | -2.81B | -0.20B | -0.17B | -0.18B | -0.21B |
|
Other Working Capital Changes
|
9.83B | -5.92B | -7.06B | 8.03B | -4.67B | -5.32B | -7.16B | -1.08B | -13.31B | -1.74B | -2.00B | -0.89B | 1.33B | 1.07B | 1.23B | 1.07B |
|
Capital Expenditures
|
8.64B | 9.80B | 12.64B | 15.12B | 6.75B | 7.13B | 7.31B | 7.20B | 6.64B | 6.63B | 2.22B | 1.58B | 1.11B | 0.66B | 0.86B | 1.03B |
|
Sales of Property, Plant and Equipment
|
6.48B | 7.21B | 5.87B | 6.18B | 16.70B | 2.92B | 3.02B | 4.42B | 5.53B | 4.09B | 0.38B | 0.20B | 0.15B | 0.15B | 0.06B | 0.11B |
|
Acquisitions
|
7.84B | 1.21B | 11.20B | -1.46B | 8.03B | 2.09B | 12.03B | 2.27B | 2.72B | 0.00B | 0.07B | 0.09B | 0.07B | 0.03B | 0.04B | 0.14B |
|
Divestments
|
9.98B | 3.06B | 8.95B | 3.62B | -15.04B | -24.26B | 79.61B | 59.89B | -1.35B | -0.65B | 5.86B | 20.56B | 22.36B | -8.10B | 9.00B | 5.25B |
|
Change in Acquisitions & Divestments
|
| | | 17.01B | 18.14B | 9.29B | | | | | | | 4.14B | 4.72B | 9.00B | |
|
Cash from Investing Activities
|
42.38B | 33.79B | 21.17B | 2.33B | 44.16B | 19.23B | 61.61B | 62.57B | 6.73B | 18.93B | 12.20B | 19.30B | 25.82B | 10.37B | 7.69B | -1.67B |
|
Other financing activities
|
-3.78B | 4.60B | 6.65B | -2.96B | -1.39B | 23.96B | -6.51B | -2.61B | 5.44B | -4.46B | -0.94B | -0.09B | -0.52B | 7.96B | 1.90B | 0.99B |
|
Cash from Financing Activities
|
-43.51B | -61.59B | -46.91B | 6.70B | -46.81B | -40.91B | -76.05B | -91.25B | -23.93B | -31.81B | -16.13B | -19.85B | -45.40B | -13.54B | -10.51B | -6.73B |
|
Dividends Paid - Common
|
8.99B | 5.21B | 7.50B | 7.37B | 8.06B | 8.95B | 9.29B | 8.81B | 8.65B | 4.47B | 0.65B | 0.65B | 0.57B | 0.64B | 0.59B | 1.01B |
|
Exchange Rate Effect
|
0.80B | -0.33B | -0.84B | 1.28B | -0.80B | -3.49B | -3.46B | -1.15B | 0.89B | -0.63B | -0.05B | 0.14B | -0.21B | -0.37B | 0.12B | -0.19B |
|
Change in Cash
|
24.08B | 6.64B | 5.54B | -7.16B | 11.26B | 2.22B | -0.14B | -41.31B | -5.66B | -9.18B | 1.53B | 0.53B | -20.75B | 2.23B | 0.66B | -3.88B |
|
Beginning Cash Balance
|
48.37B | 72.30B | 78.90B | 84.43B | 77.30B | 67.80B | 70.62B | 90.10B | 49.63B | 40.30B | 34.28B | 36.00B | 36.52B | 13.58B | 14.54B | 17.49B |
|
Free Cash Flow
|
15.78B | 26.46B | 20.72B | -23.66B | 21.76B | 20.57B | 12.58B | 0.30B | -0.09B | -1.65B | 6.62B | 1.99B | 2.37B | 5.25B | 4.33B | 4.79B |
|
Net Cash Flow
|
23.28B | 8.46B | 7.61B | 0.49B | 25.86B | 6.03B | 5.45B | -21.18B | -10.64B | -7.90B | 4.90B | 3.01B | -16.09B | 2.75B | 2.37B | -2.58B |