|
Net Income
|
0.01B | 0.01B | 0.02B | -0.02B | 0.00B | 0.00B | 0.00B | | | | | | 1.42B | 1.02B | -2.63B | -1.96B | 14.26B | 28.15B | 40.29B | 13.55B | 27.13B | 41.30B | 12.59B | 11.77B | 25.39B | 37.43B | 12.23B | 12.15B | 13.05B | 27.82B | 9.59B | 7.82B | 7.39B | 22.02B | -34.70B | 6.96B | 7.28B | 21.15B | 6.85B | 7.63B | 7.18B | 23.40B | 7.78B | 8.40B | 8.51B | 9.13B | 8.85B | 9.47B | | | | | |
|
Depreciation and Depletion
|
0.22B | 0.26B | 0.72B | 0.27B | 0.22B | 0.23B | 0.67B | 0.24B | 0.20B | 0.18B | 0.26B | 0.22B | 0.17B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.02B | -0.33B | -0.05B | -0.50B | 0.51B | 0.18B | -0.60B | -0.78B | 0.46B | 0.40B | -0.08B | 0.09B | 0.54B | 0.26B | 0.34B | -0.03B | 0.35B | | 0.04B | 0.52B | 0.21B | | -0.82B | 0.09B | 0.15B | -0.16B | -0.10B | 0.13B | 0.13B | 0.04B | 3.01B | 0.29B | 0.20B | 0.18B | -0.19B | 0.23B | 0.15B | 0.07B | 0.03B | 0.19B | -0.00B | 0.14B | 0.02B | 0.06B | 0.22B | -0.28B | 0.43B | 212.00 | 0.35B | -0.35B | 0.49B | -37.00 | |
|
Cash from Discontinued Operations
|
0.00B | 0.01B | 0.01B | -0.03B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.21B | -0.10B | -0.10B | -0.04B | -0.01B | -0.17B | -0.22B | -0.07B | -0.06B | -0.15B | -0.04B | -0.14B | -0.01B | -0.10B | -0.18B | -0.10B | -0.09B | | -0.31B | -0.04B | -0.18B | | -0.26B | -0.06B | -0.15B | -0.22B | -0.24B | -0.05B | -0.64B | -0.18B | | -0.14B | -0.21B | -0.37B | | -0.20B | -0.21B | -0.24B | | -0.26B | -0.11B | -0.30B | | -0.20B | -0.16B | 0.36B | | -644.00 | -0.88B | 0.88B | | -523.00 | |
|
Non-cash Items
|
| | | | | | | | | | | | 5.19B | -5.05B | 2.12B | 4.29B | -2.85B | | 2.58B | 6.66B | 1.66B | | -1.23B | -1.31B | 0.75B | 0.50B | -0.22B | -0.56B | 1.25B | -1.06B | | -0.60B | -1.00B | 1.21B | | 0.18B | -0.63B | -0.30B | | -0.28B | -0.32B | -1.19B | | 6.62B | -1.88B | -4.74B | | 0.00B | 9.40B | -9.40B | | -806.00 | |
|
Cash from Operations
|
-20.92B | 62.39B | 4.17B | 36.10B | 3.75B | 29.42B | -35.20B | 13.55B | -12.39B | 11.15B | 41.33B | -50.72B | 66.50B | 36.81B | 84.62B | -16.13B | -3.16B | | 51.60B | -10.67B | -0.27B | | 5.49B | -17.07B | -23.28B | 3.66B | 19.51B | -7.24B | -16.45B | -15.51B | -12.68B | 2.91B | 13.28B | -9.21B | 22.08B | 3.54B | -2.32B | -4.81B | 23.30B | 34.82B | 6.24B | -7.33B | 3.23B | -1.32B | -0.09B | 1.41B | 30.56B | 0.00B | 18.15B | -18.15B | 10.63B | -0.00B | |
|
Amortization of Goodwill
|
0.55B | 0.44B | 1.06B | | | | | | | | | | | | 3.15B | | | | | | 0.01B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.05B | 0.12B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.22B | 0.26B | 0.72B | 0.27B | 0.22B | 0.23B | 0.67B | 0.24B | 0.20B | 0.18B | 0.69B | 0.22B | 0.17B | 0.19B | 0.54B | 0.18B | 0.22B | 0.19B | 0.64B | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-5.06B | 0.56B | -0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | -0.48B | 0.45B | 0.92B | 0.93B | 0.17B | 0.58B | 0.84B | -0.41B | 0.07B | 0.49B | 0.62B | 0.39B | 0.70B | 1.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.22B | -0.13B | -0.12B | -0.32B | -0.11B | -0.10B | -0.12B | -0.20B | -0.22B | -0.29B | -0.35B | -0.41B | -0.29B | -0.28B | -0.83B | -0.34B | -0.33B | | -1.00B | -0.42B | -0.42B | | 3.16B | -0.43B | -0.52B | -0.44B | 3.14B | -0.30B | -0.39B | -0.39B | 2.69B | -0.34B | -0.39B | -0.31B | 2.73B | -0.31B | -0.38B | -0.32B | 2.60B | -0.33B | -0.72B | -0.38B | 2.96B | -0.37B | -0.39B | 0.76B | 1.58B | -371.00 | -0.76B | 0.76B | 1.48B | -330.00 | |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.03B | 0.05B | 0.07B | 0.00B | 0.00B | 0.04B | 0.20B | 0.02B | 0.12B | 0.11B | 0.02B | 0.01B | -0.00B | 0.01B | 0.21B | 0.01B | | 0.49B | 0.53B | 0.02B | | 0.02B | 0.00B | 0.19B | | 0.02B | 0.02B | 0.00B | 0.00B | 0.04B | 0.03B | 0.00B | 0.07B | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.35B | 0.01B | | 0.26B | -0.26B | 0.29B | | | -0.00B | 0.16B | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.59B |
|
Cash from Investing Activities
|
0.19B | 0.07B | -5.22B | -72.02B | -6.66B | 0.58B | -2.30B | 13.20B | 2.54B | -5.27B | 37.83B | -10.43B | -8.58B | 0.40B | -16.48B | 1.32B | 4.02B | | 1.65B | -20.58B | 4.17B | | 0.49B | 27.32B | 11.38B | 2.05B | -3.85B | -0.21B | 1.24B | 0.77B | 3.39B | -1.61B | -1.67B | 0.31B | -3.15B | -0.08B | -0.45B | -1.30B | 0.27B | -1.45B | -7.71B | 0.66B | 0.27B | -0.33B | 0.76B | -0.43B | -1.86B | -0.00B | -4.56B | 4.56B | -12.28B | -0.00B | |
|
Other financing activities
|
| | | | 0.00B | | 0.00B | | | 0.00B | | | | -0.01B | 0.01B | | | -0.00B | | -0.01B | | 0.00B | | -0.01B | | | | -0.00B | -0.00B | | | 0.02B | -0.00B | -0.00B | | -0.00B | -0.00B | | -0.52B | -0.01B | -0.01B | | -0.57B | -0.00B | -0.00B | | | | | | | | |
|
Cash from Financing Activities
|
5.61B | -44.41B | 4.12B | -15.28B | 3.14B | 4.19B | 0.69B | -7.08B | 1.10B | -11.07B | 6.81B | 9.28B | -6.70B | -18.78B | -3.37B | -11.88B | -5.28B | | | -0.81B | 36.43B | -27.35B | -13.96B | 8.71B | -1.93B | -2.50B | -5.32B | 10.53B | 7.40B | 9.78B | -0.68B | 5.22B | -0.55B | -0.66B | -3.71B | 0.52B | -12.48B | -1.62B | -12.03B | 4.70B | -11.96B | 0.17B | 0.30B | 14.28B | -4.37B | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | 3.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
7.42B | -2.70B | -1.56B | 1.66B | -1.08B | -3.79B | -1.27B | -5.68B | 1.94B | -6.37B | 0.40B | 1.38B | -0.97B | 1.36B | 1.37B | | | | -3.22B | | | | -0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-7.70B | -3.63B | 21.38B | -49.55B | -0.86B | 30.41B | -38.08B | 21.23B | -6.81B | -11.55B | 86.38B | -53.53B | 48.22B | 23.06B | -26.70B | | | | | -36.06B | -16.80B | 44.62B | -4.80B | 18.97B | -29.89B | 19.19B | 10.34B | 3.08B | -7.80B | -4.96B | -9.97B | 6.52B | 11.06B | -9.56B | 15.22B | 3.97B | -15.26B | -7.72B | 11.54B | 38.08B | 7.23B | -6.50B | 3.80B | 12.62B | -3.69B | | | | | | | | |
|
Free Cash Flow
|
-20.70B | 62.52B | 4.28B | 36.42B | 3.86B | 29.52B | -35.08B | 13.75B | -12.17B | 11.44B | 41.68B | -50.30B | 66.79B | 37.09B | 85.45B | -15.79B | -2.83B | | 52.61B | -10.25B | 0.16B | | 2.33B | -16.64B | -22.76B | 4.10B | 16.37B | -6.93B | -16.06B | -15.12B | -15.38B | 3.42B | 13.67B | -8.90B | | 3.85B | -1.95B | -4.49B | 20.70B | 35.15B | 6.96B | -6.95B | 0.27B | -0.95B | 0.30B | 0.66B | 28.98B | 0.00B | 18.91B | -18.91B | 9.15B | -0.00B | |
|
Net Cash Flow
|
-15.13B | 18.05B | 3.07B | -51.20B | 0.23B | 34.20B | -36.80B | 19.68B | -8.75B | -5.19B | 85.98B | -51.86B | 51.22B | 18.43B | 64.77B | -26.69B | -4.42B | | 53.25B | -32.05B | 40.33B | -27.35B | -7.98B | 18.97B | -13.83B | 3.22B | 10.34B | 3.08B | -7.80B | -4.96B | -9.97B | 6.32B | 11.06B | -9.56B | | 3.97B | -15.25B | -7.72B | 11.54B | 38.08B | -13.44B | -6.50B | 3.80B | 12.62B | -3.69B | 0.98B | 28.70B | 0.00B | 13.58B | -13.58B | -1.65B | -0.00B | |