|
Net Income
|
-16.59B | 1.22B | 3.31B | -1.62B | 6.62B | 3.01B | 3.54B | 2.09B | -4.43B | 7.01B | -4.85B | 10.93B | -7.82B | 3.89B | | | 3.31B | | 3.46B | | 2.46B | 4.76B | 9.11B | | 2.87B | 4.16B | 9.48B | | 3.37B | 1.66B | 9.26B | | 3.58B | 5.68B | 8.70B | -2.53B | 1.69B | -2.28B | 6.19B | | 3.63B | 3.27B | 9.88B | 45.16B | 1.24B | 51.82B | 3.71B | 69.59B | 4.54B | 74.19B | 7.97B | 76.94B | 3.84B | 68.85B | 6.54B | 70.18B | 3.90B | 73.21B | 4.74B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-4.54B | | | | 3.08B | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | 0.57B | | | 1.08B | | 2.70B | | -0.12B | | | | | | 2.48B | | -6.32B | | 1.53B | | -3.05B | | 1.58B | | -0.85B | | 1.50B | | -0.88B | |
|
Gains from Sales and Divestitures
|
| | | | | | | 869.24 | | | | 561.11 | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.01B | 4.37B | | | | | | | | | | | | | | | 0.43B | | | | 0.38B | | | | 0.35B | | | | 0.38B | | -0.16B | | 0.23B | | | | 0.20B | | | -0.12B | 0.37B | | | -0.35B | 1.33B | | | | 1.09B | | | | 0.19B | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
11.25B | 0.02B | 0.01B | 0.11B | -0.14B | | 0.30B | 0.04B | -0.11B | 0.15B | 0.48B | | -0.05B | 0.00B | 0.34B | 0.01B | | 3.36B | | -0.01B | | -0.01B | | | | | | 0.16B | | | | 0.24B | | -0.01B | | 8.80B | | -8.41B | | 7.79B | | | | 9.99B | | -10.19B | | 12.13B | | -11.61B | | 12.31B | | -9.91B | | 10.00B | | -10.27B | |
|
Change in Taxes
|
| | | 0.25B | -0.74B | | | 0.43B | -0.93B | | | 0.96B | -0.95B | | | | 0.89B | | 3.93B | | 0.69B | -3.07B | 2.01B | | | | | | | | | | | -1.23B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.16B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | 992.76B | | 1,034.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.92B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | 0.00B | | | | | | | | 0.00B | | | | 0.01B | | 0.16B | | 0.01B | | | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.21B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.33B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 284.20B | | | 253.76B |
|
Shares Issued
|
12.06B | 16.64B | 12.05B | 23.80B | 18.11B | 23.22B | 19.16B | 25.88B | 20.00B | 26.20B | 21.15B | 27.65B | 20.77B | 26.68B | 20.93B | 26.39B | 17.67B | 17.11B | 17.64B | 18.12B | 19.80B | 20.42B | 19.65B | 18.39B | 19.28B | 18.85B | 18.97B | 19.76B | 19.64B | 18.76B | 18.99B | 19.45B | 19.48B | 0.01B | 19.70B | 19.67B | 19.91B | 16.12B | 20.49B | 20.23B | 19.56B | 15.55B | 18.84B | 18.43B | 16.56B | 2.35B | 15.16B | 16.19B | 15.63B | 2.25B | 14.49B | 14.45B | 13.76B | 2.17B | 14.09B | 14.04B | 14.80B | 2.20B | 13.91B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.31B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.44B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
3.23B | -2.19B | | -3.12B | -2.81B | -2.57B | | -4.28B | -4.77B | -4.23B | | -5.98B | -6.24B | -3.94B | | -5.75B | 7.51B | | 6.34B | 6.86B | 4.24B | | -0.30B | 4.91B | 3.67B | | 4.47B | 4.61B | 2.12B | | 4.06B | 3.09B | 2.99B | -3.78B | 1.67B | 2.76B | 0.47B | | -0.19B | 0.09B | 3.41B | | 3.80B | 6.32B | 11.11B | | 17.30B | 13.55B | 16.69B | | 17.89B | 18.64B | 22.25B | | 21.18B | 20.96B | 19.25B | | 21.88B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.43B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.16B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.64B | | | | | | | | | | | | | | | | | | | | | | | | | |