|
Net Income
|
| | 1.13B | 0.86B | 1.04B | 0.44B | -0.43B | 0.36B | -0.98B | -5.62B | 0.44B | -1.17B | -0.20B | -1.03B | 3.17B | 0.14B | -0.68B | -3.18B | 2.27B | -0.85B | 1.26B | 1.42B | 1.84B | -0.03B | 1.49B | 0.68B | 0.94B | 2.59B | 1.07B | 7.41B | 2.56B | 2.21B | 3.18B | 5.92B | 2.86B | 2.53B | 2.92B | 4.50B | 2.09B | 1.66B | 0.06B | 1.92B | -0.43B | -1.11B | 0.21B | 2.20B | 3.31B | 2.16B | 3.44B | 5.41B | 2.74B | 2.28B | 2.89B | 2.10B | 3.50B | 2.50B | 6.97B | 2.59B | 2.73B | 8.47B | 4.19B | 2.39B | 3.42B | 2.12B | 3.37B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52B | -0.35B | -0.36B | -1.78B | 0.52B | 0.27B | -0.45B | -0.15B | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 19.76B | | | | 17.65B | | | | -0.21B | | 4.40B | | 3.34B | | | | 18.43B | | | | -0.05B | | | | -0.20B | | | | -0.70B | | | | -0.88B | | | | -1.33B | | | | -1.64B | | | | -0.97B | | | | -1.07B | | | | -0.28B | | | -0.71B | | | | -0.71B | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | -4.87B | | -3.66B | | -3.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | | | | 0.16B | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | 0.22B | | | -0.19B | -0.16B | | -0.19B | -0.29B | -0.14B | | | -0.13B | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.25B | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | 2.87B | | 1.90B | | 1.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 126.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 90.62B | | | | -72.17B | | | | -30.15B | | | | -74.12B | | | | -77.21B | | | | 13.97B | | | | -18.31B | | | | -42.83B | | | | -4.66B | | | | -11.16B | | | | 4.68B | | | | 47.19B | | | | 6.68B | | | | -10.03B | | | -7.36B | | | | 12.28B | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18B | -0.92B | | | -0.45B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 46.53B | | | | -3.22B | | | | 17.22B | | | | -31.11B | | | | -25.15B | | | | 4.33B | | | | -7.51B | | | | -25.52B | | | | 1.98B | | 9.85B | | -14.29B | | | | -0.55B | | | | -1.33B | | | | -0.14B | | | | 11.68B | | | -9.92B | | | | -1.94B | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38B | -0.07B | | | -0.55B | -0.39B | | | |
|
Amortization
|
1,127.52B | 77.43B | | 1,003.22B | -19.66B | 574.65B | 1,015.90B | 1,029.74B | 1,001.68B | 16.71B | -0.59B | 906.83B | 888.98B | -3.21B | 1.67B | | 812.60B | -3.45B | -0.77B | | 861.61B | 86.83B | | | | 2.79B | | | | 607.01B | | | | 59.29B | | 569.15B | | 4.31B | | 4.65B | | 61.47B | | 4.95B | | 0.16B | | 6.01B | | 71.65B | | 5.54B | | 5.61B | | | 58.79B | | | | | | | | |
|
Capital Expenditures
|
| 2.53B | | | | -5.08B | | | | -4.86B | | | | -4.82B | | | | -4.83B | | | | -5.45B | | | | -2.81B | | | | -2.41B | | | | -2.25B | | -2.67B | | -4.52B | | | | -4.43B | | | | -3.83B | | | | -4.35B | | | | -2.59B | | | -2.58B | | | | -2.73B | | | | |
|
Sales of Property, Plant and Equipment
|
| 2.14B | | | | 0.67B | | | | 2.36B | 0.19B | 1.43B | | 2.53B | 0.07B | 2.15B | -3.23B | 1.05B | 0.21B | 1.01B | -1.08B | 2.09B | | | | 1.53B | | | | 0.96B | | | | 0.90B | | 1.04B | | 0.89B | | | | 0.97B | | | | 0.93B | | | | 0.98B | | | | 0.99B | | | 0.61B | | | | 1.12B | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78B | | | | |
|
Acquisitions
|
| -0.22B | | | | -0.12B | | | | -0.02B | | | | -0.02B | | | | -0.01B | | | | -0.00B | | | | -0.01B | | | | -0.02B | | | | -0.02B | | -2.76B | | -0.06B | | | | -0.03B | | | | -0.00B | | | | -0.08B | | | | -0.03B | | | -0.44B | | | | | | | | |
|
Divestments
|
| 0.46B | | | | 0.30B | | | | 0.09B | | | | 0.05B | | | | 2.08B | | | | 0.01B | | | | 0.32B | | | | 0.29B | | | | 0.14B | | 10.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -4.24B | | | | -3.79B | | | | -4.48B | | | | 21.96B | | | | -25.27B | | | | -12.23B | | | | -0.71B | | | | 1.17B | | | | 8.58B | | 23.47B | | 5.55B | | | | -2.74B | | | | -5.28B | | | | -3.43B | | | | -1.32B | | | -8.40B | | | | -6.22B | | | | |
|
Other financing activities
|
| | | | | | | | | -3.93B | | | | | | | | -0.02B | | | | 0.31B | | | | -0.06B | | | | -0.00B | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| 5.21B | | | | 2.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83B | | | | 0.49B | | | | |
|
Shares Issued
|
| 21.54B | | | | | | | | | | | | | | | | | | | | -2.71B | | | | -0.15B | | | | -0.38B | | | | | | 0.02B | | 0.13B | | | | 0.05B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | 0.02B | | | | 0.02B | | | | |
|
Dividends Paid - Common
|
| 0.10B | | | | -0.07B | | | | -0.08B | | | | -0.09B | | | | -0.04B | | | | -0.04B | | | | -0.81B | | | | -0.73B | | | | -0.95B | | 16.65B | | -2.88B | | | | -2.97B | | | | -0.05B | | | | -1.18B | | | | -0.64B | | | -0.73B | | | | -0.85B | | | | |
|
Cash from Financing Activities
|
| 21.22B | | | | -1.66B | | | | -5.10B | | | | -4.98B | | | | -4.97B | | | | -6.77B | | | | -3.34B | | | | -5.93B | | | | -2.42B | | 10.14B | | -5.53B | | | | -8.43B | | | | -7.02B | | | | -4.36B | | | | -1.32B | | | -1.96B | | | | -3.19B | | | | |
|
Exchange Rate Effect
|
| 0.06B | | | | 0.47B | | | | -0.01B | | | | -0.01B | | | | -0.09B | | | | -0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | 0.00B | | | | -0.01B | | | | -0.26B | | | | 0.18B | | | | 0.16B | | | 0.02B | | | | 0.01B | | | | |
|
Change in Cash
|
| -29.48B | | | | -5.36B | | | | 11.07B | | | | -12.93B | | | | -55.47B | | | | -2.61B | | | | -11.55B | | | | -30.28B | | | | 8.13B | | | | -4.48B | | | | -1.39B | | | | -6.89B | | | | 1.41B | | | | 9.20B | | | -20.26B | | | | -11.34B | | | | |
|
Free Cash Flow
|
| 44.00B | | | | 1.86B | | | | 22.08B | | | | -26.29B | | | | -20.32B | | | | 9.78B | | | | -4.70B | | | | -23.11B | | | | 4.23B | | 12.52B | | -9.77B | | | | 3.87B | | | | 2.50B | | | | 4.22B | | | | 14.27B | | | -7.34B | | | | 0.79B | | | | |
|
Net Cash Flow
|
| 63.51B | | | | -8.66B | | | | 7.64B | | | | -14.13B | | | | -55.39B | | | | -14.68B | | | | -11.56B | | | | -30.29B | | | | 8.13B | | 43.46B | | -14.27B | | | | -11.73B | | | | -13.63B | | | | -7.93B | | | | 9.04B | | | -20.28B | | | | -11.36B | | | | |