|
Net Income
|
-0.09B | | -0.04B | -0.06B | 0.04B | 0.19B | 0.14B | 0.12B | 0.29B | 0.35B | 8.79B | 0.23B | 8.43B | 8.11B | 6.73B | -4.63B | 4.54B | 4.33B | 0.04B | -4.02B | 6.16B | 4.29B | 3.50B | 4.28B | 3.74B | 4.68B | 4.52B | 2.09B | 4.91B | 5.03B | 5.88B | -5.02B | 3.95B | 1.56B | 4.11B | 1.83B | 6.99B | 6.27B | 6.56B | 3.30B | 4.86B | 227.82B | 3.80B | 5.44B | 14.75B | 10.50B | 9.16B | -0.86B | 14.46B | 10.98B | 10.20B | 3.97B | 11.40B | 7.78B | 9.09B |
|
Depreciation and Depletion
|
| | | -1.73B | 0.01B | 0.01B | 0.01B | -1.71B | 0.01B | -0.01B | -0.01B | -0.00B | | | | -0.67B | | | | | | | | -0.60B | | | | -0.55B | | | | -1.09B | | | | | | | | -1.10B | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.28B | | | | 273.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | | 483.27B | | | | | | 1.24B | | 1.19B | | | | | |
|
Cash from Discontinued Operations
|
0.11B | -0.08B | 0.46B | 0.41B | -0.14B | -0.13B | 1.92B | 2.68B | 0.17B | 2.33B | 0.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.34B | -2.22B | | 14.96 | 1.45B | -1.69B | 2.71B | 13.05 | -0.25B | | 0.72B | | | -1.10B | | -2.50B | | | | | | | | -2.37B | | | | -2.30B | | | | -0.92B | | | | | | | | -2.08B | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
-0.04B | 0.32B | -0.03B | 0.08B | -0.03B | 0.07B | -0.00B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 7.35B | | 1.02B | -0.07B | 0.01B | | -0.04B | -0.08B | 0.59B | -0.01B | 0.01B | -0.01B | -0.06B | 0.00B | 0.29B | -0.00B | -0.40B | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.05B | | 0.14B | 0.83B | 0.17B | 0.34B | 0.57B | 0.84B | 0.33B | 0.51B | 0.40B | 0.59B | 0.45B | 0.59B | 0.68B | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 13.05 | | | | 13.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
-8.79B | -9.57B | | | -7.83B | -8.75B | | | -7.91B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.99B | -5.54B | 9.77B | 10.44B | 2.26B | 43.89B | -39.55B | 9.60B | 1.27B | | -12.05B | | | 13.32B | | -15.71B | | | | | | | | 1.40B | | | | 14.24B | | | | 6.09B | | | | | | | | 44.45B | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.35B | | | 0.46B | 0.46B | | | | -0.59B | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | 0.00B | | | 0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.50B | 0.49B | 65.24B | 0.72 | 5.71B | 5.39B | 3.52B | 0.76 | | 2.01B | | | | 0.89 | | 0.00B | | | | 4.54B | | | | 2.69B | | | 385.97B | 1.83B | 404.80B | | 415.29B | -1.62B | | | | -2.31B | 465.44B | | 472.08B | -2.82B | | 2,736.30B | 0.00B | 7.39B | | | | 6.52B | | | | 5.52B | | | |
|
Depreciation & Amortization (CF)
|
| | | 1.39B | 0.01B | 0.01B | 0.01B | 1.36B | 0.01B | -0.01B | -0.01B | -0.00B | | | | -0.67B | | | | | | | | -0.60B | | | | -0.55B | | | | 9.00B | | | | | | | | 2.48B | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | 6.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | 13.47B | | | | 40.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | -0.02B | -1.49B | 0.78B | -0.82B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01B | 22.26B | | -7.60B | -0.09B | -1.30B | 1.46B | 43.66B | 0.02B | | 15.79B | | | -15.56B | | -91.22B | | | | | | | | 54.08B | | | | -20.71B | | | | -20.54B | | | | | | | | 22.16B | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04B | | | | 0.14B | | | |
|
Capital Expenditures
|
-0.01B | -0.77B | | -1.22B | -0.01B | | | -1.79B | | | 0.62B | | | | | -0.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.40B | 1.80B | | 2.50B | 0.29B | 3.04B | -2.37B | 1.03B | 0.50B | | 1.22B | | | -0.44B | | 0.05B | | | | | | | -8.50 | | -6.30 | | -5.20 | | -2.60 | | -2.70 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | -0.49B | | | | -0.66B | | | | | | | | -0.55B | | | | | | | | -0.77B | | | | -1.10B | | | | -1.34B | | | | | | | | -1.47B | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | 465.13B | 472.71B | 513.07B | 518.70B | 505.20B | 515.78B | 514.01B | 514.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
1.79B | 0.01B | -0.82B | -1.14B | 1.07B | 0.16B | 1.46B | -0.40B | 0.42B | -2.27B | -2.27B | | | | | 0.38B | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | |
|
Change in Acquisitions & Divestments
|
3.45B | 0.94B | 6.83B | -13.04B | -2.34B | -0.03B | 0.42B | 0.48B | 0.99B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
7.26B | -53.68B | 50.37B | -10.65B | 0.68B | -19.20B | 24.87B | -16.45B | 0.95B | | 9.56B | | | -4.62B | | -35.24B | | | | | | | | 2.83B | | | | -19.06B | | | | -4.03B | | | | | | | | -7.46B | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.33B | 0.28B | 13.81B | 0.22B | 0.10B | 0.08B | 13.79B | 0.29B | -0.01B | -0.10B | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
0.30B | 2.46B | 1.01B | 0.20B | 0.68B | 0.65B | -0.87B | 3.15B | 0.16B | | 3.47B | | | 1.52B | | 1.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
-2.49B | -10.53B | 2.95B | -9.24B | -1.17B | -0.33B | -0.42B | -12.81B | -0.97B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-0.69B | -1.83B | 0.28B | -3.11B | -0.59B | 10.11B | 4.01B | -14.67B | 1.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | 320.79B | 325.97B | 351.51B | 347.90B | 340.26B | 342.35B | 338.62B | 339.96B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
1.07B | 17.11B | -16.01B | 0.22B | | | | -0.02B | | | 0.39B | | | | | 0.14B | | | | | | | | 1.47B | | | | 1.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | -2.00B | | | | -1.01B | | | | -1.00B | | | | | | | | -0.71B | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
0.35B | 0.58B | 1.07B | 0.61B | 4.16B | 4.06B | 4.38B | 6.59B | 6.57B | 6.66B | 4.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.02B | -0.41B | 0.38B | -0.27B | -0.02B | -0.31B | 0.27B | -0.27B | -0.02B | | 0.33B | | | -0.37B | | -0.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-5.69B | 23.42B | -28.29B | -6.46B | -3.06B | 3.25B | 13.96B | 1.21B | 13.12B | | -8.71B | | | -12.72B | | -3.98B | | | | | | | | -9.34B | | | | -4.92B | | | | -6.46B | | | | | | | | -4.37B | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | 0.52B | | | | | | | 7.60 | | 30.80 | | -15.90 | -1.62B | 33.63B | | 31.19B | -0.47B | 75.03B | 32.69B | 23.57B | -5.19B | -38.80B | -21.85B | -147.53B | -22.07B | | -67.56B | | | | | | | | | | | | | |
|
Change in Cash
|
-0.49B | 0.21B | 0.46B | -6.67B | -0.12B | 0.05B | 0.37B | -5.64B | -0.01B | -0.04B | -2.14B | | | 11.33B | | -54.93B | | | | | | | | -5.10B | | | | -9.74B | | | | -4.40B | | | | | | | | 32.63B | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
2.00B | | | | 2.26B | | | | | | -12.67B | | | 13.32B | | -14.98B | | | | | | | | 1.40B | | | | 14.24B | | | | 6.09B | | | | | | | | 44.45B | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
3.56B | | | | -0.12B | | | | | | -11.20B | | | -4.02B | | -54.93B | | | | | | | | -5.10B | | | | -9.74B | | | | -4.40B | | | | | | | | 32.63B | | | | | | | | | | | | | | | |