|
Net Income
|
-1.14B | 0.62B | 0.78B | -3.35B | 573,271.91B | 0.76B | 2.04B | 1.66B | 767,170.98B | 5.98B | 1.61B | 0.84B | 3.81B | 1.75B | -0.26B | 0.64B | 0.83B | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
0.53B | | 1.77B | 0.68B | | | | | | | | | | | | | | -0.03B | | | -0.02B | | | | -0.02B | | -0.02B | | | | | | |
|
Asset Writedowns and Impairment
|
0.02B | 0.02B | | | | | | | | | | | | | | | | -0.04B | | | -0.04B | | | | -0.07B | | -0.01B | -0.20B | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | -0.26B | 0.27B | 0.37B | -0.11B | | | | | | | | | | |
|
Cash from Operations
|
-29.75B | | -31.78B | -7.65B | | | | 1.68B | | | 2.75B | | | | 4.13B | | | | | | 15.02B | | | | | | | | | | | | |
|
Amortization
|
-1.06B | 0.61B | 52.22B | -0.11B | | -0.70B | | 58.01B | | | 61.76B | | 62.89B | | 63.17B | | | 3.33B | 1,266.87B | 1,242.12B | 2.62B | 906.95B | 33.82B | 36.27B | -0.08B | 0.00B | 0.00B | 58.16B | 62.63B | 59.85B | 59.77B | 57.38B | 60.36B |
|
Depreciation & Amortization (CF)
|
0.53B | | 1.77B | 0.68B | | | | | | | | | | | | | | -0.03B | | | -0.02B | | | | -0.02B | | -0.02B | | | | | | |
|
Capital Expenditures
|
| | 16.53B | -7.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | -0.05B | | | -0.03B | | | | -0.04B | | -0.17B | -0.01B | | | | | |
|
Cash from Investing Activities
|
3.56B | | 5.37B | -0.76B | | | | -2.90B | | | -2.91B | | | | -3.92B | | | | | | -9.27B | | | | | | | | | | | | |
|
Other financing activities
|
| | -0.57B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | 179.51B | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.00B | | | | | | | | | | | | | | | | | | | | | | -1.53B | | -2.72B | -1.79B | | | | | | | |
|
Cash from Financing Activities
|
| | 19.80B | 0.01B | | | | 1.91B | | | -0.27B | | | | -0.18B | | | | | | -5.83B | | -12.24B | | -20.58B | -1.64B | | | | | | | |
|
Exchange Rate Effect
|
1.06B | -1.10B | -0.64B | 0.04B | | | | | | | | | | | | | | -0.04B | | 0.67B | -0.00B | -0.92B | -0.37B | | | | | 0.03B | | | | | |
|
Change in Cash
|
| | | -8.40B | | | | 0.69B | | | -0.43B | | | | 0.02B | | | | | | -0.08B | | | | -4.72B | -2.45B | | | | | | | |
|
Free Cash Flow
|
-29.75B | | -48.31B | -0.38B | | | | 1.68B | | | 2.75B | | | | 4.13B | | | | | | 15.02B | | | | | | | | | | | | |
|
Net Cash Flow
|
-26.19B | | -6.61B | -8.40B | | | | 0.69B | | | -0.43B | | | | 0.02B | | | | | | -0.08B | | -12.24B | | -20.58B | -1.64B | | | | | | | |