|
Net Income
|
5.97B | 6.37B | 7.34B | 5.61B | 5.09B | 5.51B | 8.47B | 7.97B | 7.86B | 5.78B | 9.02B | 5.77B | | -0.40B | 1.50B | 1.62B | 0.48B | -1.34B | 1.72B | 0.00B | -0.71B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | 0.03B | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | -0.08B | | | | | | | |
|
Asset Writedowns and Impairment
|
-0.00B | -0.13B | | | | -0.01B | | -0.00B | | -0.69B | | -0.35B | -0.07B | -0.01B | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | 3.99B | | | | | | | |
|
Cash from Operations
|
1.34B | -1.10B | 2.92B | 1.55B | 5.02B | -2.38B | 1.78B | 2.12B | 1.71B | -0.63B | -1.70B | -1.03B | 2.37B | 4.82B | 3.29B | 1.99B | 5.06B | 4.69B | 0.50B | 3.00B | 0.50B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.08B | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | -0.11B | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | 0.03B | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | -13.76B | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 156.41 | | | | 0.00B | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | 0.00B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | -0.04B | | | | | | | | | | | |
|
Cash from Investing Activities
|
-5.85B | -6.87B | -1.55B | 1.18B | -9.46B | -5.18B | -3.84B | -1.36B | 2.56B | 2.95B | 6.90B | 6.05B | -5.56B | 1.06B | 2.17B | -0.34B | -3.71B | -4.06B | 2.75B | -0.22B | -1.87B |
|
Cash from Financing Activities
|
1.10B | 0.49B | -0.32B | 4.07B | 3.11B | 18.02B | 1.92B | 0.36B | -3.10B | -1.63B | -0.73B | -6.58B | 4.46B | -7.08B | -2.78B | -8.84B | -8.05B | -0.88B | 0.50B | -4.69B | -8.97B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | -1.09B | | | | | | | |
|
Exchange Rate Effect
|
0.14B | 0.03B | -0.01B | 0.00B | 0.20B | -0.71B | 0.02B | -0.09B | 0.02B | -0.10B | -0.02B | 0.02B | | -0.15B | 0.03B | 0.39B | 0.08B | -0.10B | 0.01B | 0.08B | -0.09B |
|
Change in Cash
|
-3.28B | -7.44B | 1.04B | 6.80B | -1.13B | 9.76B | -0.11B | 1.04B | 1.19B | 0.59B | 4.45B | -1.54B | 1.47B | -1.34B | 2.72B | -6.80B | -6.63B | -0.35B | 3.76B | -1.84B | -10.43B |
|
Free Cash Flow
|
1.34B | -1.10B | 2.92B | 1.55B | 5.02B | -2.38B | 1.78B | 2.12B | 1.71B | -0.63B | -1.70B | -1.03B | | 4.82B | 3.29B | 1.99B | 5.06B | 4.69B | 0.50B | 3.00B | 0.50B |
|
Net Cash Flow
|
-3.42B | -7.47B | 1.05B | 6.80B | -1.32B | 10.46B | -0.13B | 1.12B | 1.17B | 0.69B | 4.47B | -1.56B | | -1.19B | 2.68B | -7.19B | -6.71B | -0.25B | 3.75B | -1.92B | -10.34B |