|
Net Income
|
-0.04B | 0.64B | 1.63B | 2.74B | 0.90B | 0.98B | 0.94B | 1.66B | 1.22B | 1.55B | 0.66B | 2.18B | -20.98 | -2.57 | -48.77 | -7.78 | -9.24 | -0.22B | -0.24B | -0.26B | -0.46B | -0.15B | | 2.88B | 1.44B | 2.80B | 0.63B | 1.41B | | -0.01B | -0.03B | -0.02B | | 0.01B | 0.03B | 0.26B | -0.02B | 0.01B | -0.00B | 0.24B | -0.00B | -0.01B | 0.00B | -0.02B | -0.00B | -0.01B | 0.03B | -0.01B | -0.01B | 3.17B | 3.17B | 0.01B | 2.51B | -0.01B | -0.57B | -0.54B | -0.46B |
|
Share-based Compensation
|
-0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | -0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.08B | 0.08B | 0.02B | 0.02B | 0.14B | 0.03B | 0.05B | 0.03B | 0.14B | 0.03B | 0.06B | 0.04B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | 4,900.45B | -0.17B | 4,918.85B | 0.16B | 5,088.24B | 3.82B | 4,912.71B | 5,163.81B | 4,668.02B | 4,553.63B | 4,326.90B | 0.00B | | | | | | | | 6,967.53B | 6,787.19B | 6,574.58B | 6,409.34B | 6,395.10B | 6,315.52B | 6,241.68B | 6,223.83B | 6,212.42B | | | | | | | | | | -0.00B | -0.00B | | |
|
Gains from Investment Securities
|
-0.27B | -0.48B | -0.38B | -0.13B | -0.43B | -0.40B | 0.15B | -0.18B | -0.27B | -0.19B | -0.29B | -0.25B | 136.38 | 75.81 | 41.27 | -0.12B | 102.99 | -0.09B | -0.19B | -0.20B | -101.41 | -0.33B | -0.10B | -0.79B | 0.72B | -0.27B | 0.04B | 0.55B | 0.14B | 0.07B | 0.20B | 0.59B | 0.26B | 0.23B | 0.22B | 0.68B | 0.29B | 0.23B | -0.03B | -0.59B | -0.18B | -0.50B | -0.07B | -0.09B | 0.18B | -0.29B | 0.20B | -0.10B | -0.24B | | | | | -0.36B | -0.21B | | |
|
Asset Writedowns and Impairment
|
| | | 1.49B | | | | 0.15B | | | | 1.80B | | | | 0.05B | | | | | | | | 0.14B | | | | | | | | | | | | | | | | 0.12B | | 0.10B | -0.12B | | | 0.03B | | | | | | | | 0.59B | 0.57B | | |
|
Non-cash Items
|
0.59B | 0.72B | 2.33B | 1.16B | 0.75B | 0.79B | 0.50B | 0.76B | 0.70B | 1.03B | 0.63B | 2.44B | 1.16B | 1.59B | 1.42B | 0.75B | 0.79B | 0.80B | 0.44B | 0.34B | 0.32B | -3.31B | -0.31B | -2.83B | 2.56B | -2.67B | -1.08B | 3.60B | 1.26B | 0.85B | 0.32B | 3.82B | 1.00B | 0.85B | 1.43B | | | | | 2.99B | 0.84B | 2.09B | 0.86B | 0.47B | 0.82B | 1.75B | 3.10B | 0.44B | 1.64B | | | | | 1.22B | 0.83B | | |
|
Change in Working Capital
|
0.47B | 0.33B | -0.02B | -0.66B | 0.40B | 0.74B | 0.37B | 1.61B | -0.92B | -0.74B | 0.45B | -0.86B | 87.86 | 69.39 | 62.53 | -0.05B | 48.85 | -0.65B | -0.21B | -0.17B | -23.30 | 1.64B | 0.04B | 1.44B | 1.30B | 1.34B | 0.29B | 3.38B | -1.01B | 0.31B | 0.24B | -2.35B | 0.05B | 1.23B | 1.38B | | | | | -2.03B | | -2.21B | 3.78B | -0.21B | 0.26B | -0.16B | 0.14B | 0.18B | 0.29B | | | | | 0.00B | 0.05B | 0.10B | 0.16B |
|
Change in Receivables
|
| | | | | | | | | | | | 755.32 | -14.13 | 106.30 | | 661.50 | 776.92 | 182.86 | | 38.37 | | | | | | | | | | | | | | | -0.52B | 0.17B | 1.02B | 0.08B | 0.28B | -0.29B | 0.57B | -0.39B | 0.47B | -0.28B | 0.80B | -1.52B | 1.32B | 1.13B | | | | | 1.29B | 0.46B | | |
|
Change in Inventory
|
| | | 0.95B | | | | -0.70B | | | | 0.39B | -40.65 | 57.82 | 130.06 | 0.92B | 68.66 | -19.59 | -70.23 | | -191.85 | | | | | | | | | | | | | | | -0.67B | 0.17B | -0.32B | 0.42B | -0.62B | 0.15B | -0.43B | 0.75B | 0.11B | 0.12B | 0.08B | 0.32B | 0.03B | -0.21B | | | | | -0.13B | -0.05B | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | -554.55 | | | | 182.26 | | | | | | | | | | | | | | | 0.46B | | | | 1.78B | -1.05B | -2.34B | -0.84B | -0.79B | 1.03B | -1.56B | 0.32B | -0.38B | | | | | | -1.54B | -1.02B | | |
|
Change in Accured Expenses
|
| | | | 9.09B | | | 10.00B | 9.43B | 10.37B | 10.34B | 10.04B | 9.25B | 9.18B | 8.57B | 8.07B | 7.73B | 0.00B | 7.71B | 4.13B | 4.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | 1.04B | | | | 0.60B | | | | 0.39B | -247.84 | -11.56 | 71.28 | -1.09B | 96.39 | 110.99 | -103.35 | -0.27B | -39.74 | | | 1.76B | -0.39B | -0.36B | | | | | | | | | | 1.15B | 0.12B | 0.11B | 0.89B | 0.64B | -0.05B | -0.12B | -0.27B | -0.03B | 0.09B | 0.15B | -3.88B | 0.12B | 0.31B | | | | | -0.24B | 0.12B | | |
|
Cash from Operations
|
0.36B | 0.97B | 1.03B | 2.27B | 1.64B | 1.83B | -0.36B | 3.31B | 0.25B | -0.24B | 0.98B | 0.85B | 537.64 | 206.88 | 400.20 | -2.92B | 361.78 | -0.26B | 0.11B | -1.45B | 278.18 | 1.08B | 0.73B | 2.96B | 1.44B | 0.87B | 0.50B | -1.60B | -0.70B | 0.26B | 0.55B | 1.93B | 1.14B | -0.87B | 2.34B | 2.22B | 1.24B | 0.87B | 2.27B | 0.44B | -1.03B | -1.33B | 1.76B | 0.15B | -1.01B | 1.03B | 2.32B | 1.57B | 2.52B | | | | | 1.69B | 0.53B | | |
|
Amortization of Goodwill
|
| | -1.30B | | | | | | | | | -1.47B | | | | | | | | | | | -1.60B | -1.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.01B | 0.39B | -1.31B | 1.38B | 33.33B | 31.44B | 32.47B | 1.16B | -0.45B | 33.78B | 0.35B | 1.82B | 0.00B | 0.00B | 0.00B | 0.17B | -188.81 | -0.46B | 23.21B | 5.05B | 0.39B | 0.40B | 18.19B | 10.83B | 10.42B | 9.92B | 11.53B | 6.17B | 6.16B | 21.72B | 22.65B | 21.61B | 19.81B | 19.46B | 19.10B | 19.50B | 18.60B | 18.15B | 17.81B | 3.57B | 3.25B | 17.38B | 17.28B | 2.62B | 2.52B | 2.47B | 2.33B | 18.94B | 2.01B | | | 1.24B | 1.17B | | 22.63B | | |
|
Depreciation & Amortization (CF)
|
0.60B | 0.60B | 0.61B | 0.67B | 0.61B | 0.59B | 0.57B | 0.58B | 0.57B | 0.54B | 0.55B | 0.51B | 222.92 | 182.46 | 177.59 | 0.31B | 166.36 | -0.22B | -0.10B | 0.23B | 87.70 | -0.10B | -0.09B | -0.37B | 0.32B | -0.09B | 0.08B | 1.76B | 0.18B | 0.42B | 0.43B | 1.70B | 0.45B | 0.47B | 0.47B | 1.95B | 0.43B | 0.41B | 0.43B | 1.89B | 0.46B | 1.37B | 0.47B | 0.31B | -0.20B | 1.00B | -0.86B | 0.33B | 0.96B | | | | | -0.10B | -0.11B | -0.10B | -0.40B |
|
Capital Expenditures
|
0.30B | 0.28B | 0.25B | -0.22B | 0.16B | 0.11B | 0.08B | -0.29B | 0.04B | 0.03B | -0.24B | -0.21B | 77.37 | 71.96 | 55.03 | -0.19B | 54.13 | -0.19B | -0.10B | -0.10B | -53.44 | -0.11B | -0.08B | -0.39B | 0.35B | -0.10B | 0.10B | 0.53B | 0.12B | 0.19B | 0.13B | 0.64B | 0.16B | 0.18B | -0.18B | 0.83B | 0.17B | 0.18B | -0.20B | 0.78B | -0.15B | -0.55B | -0.21B | -0.17B | 0.14B | -0.40B | 1.00B | -0.19B | -0.47B | | | | | -0.39B | -0.14B | | |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.02B | -0.00B | 0.12B | 0.00B | 0.01B | 0.01B | | 0.01B | 0.03B | 0.01B | 0.01B | 0.09B | 1.28 | 0.01B | 0.24B | 1.32 | 0.08B | 0.04B | 0.00B | 1.37 | 0.03B | 0.02B | 0.05B | 0.05B | 0.03B | -0.00B | 0.03B | 0.00B | 0.01B | 0.02B | 0.07B | 0.03B | 0.01B | 0.04B | 0.11B | 0.03B | 0.02B | 0.06B | 0.10B | 0.01B | 0.02B | 0.06B | 0.00B | 0.01B | 0.01B | -0.00B | 0.04B | 0.07B | | | | | 0.11B | 0.09B | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.42B | 0.20B | -0.14B | -0.04B | 6.20B | 0.34B | 0.00B | 0.04B | 0.48B | 0.37B | -0.00B | -0.00B | -0.04B | -0.02B | | | -0.11B | | -0.12B | | | -0.04B | | | | | -0.01B | -0.01B | | |
|
Divestments
|
| | | -0.00B | | | | | | | 0.00B | | -0.16B | 0.00B | -0.00B | 0.14B | | -0.08B | -0.01B | 0.01B | | 3.25B | -0.01B | 0.18B | 2.92B | 2.62B | | 2.85B | 0.00B | 0.03B | | 0.02B | -0.00B | -0.02B | | -0.02B | -0.00B | -0.02B | -0.02B | 0.02B | 0.01B | 0.02B | -0.02B | 0.01B | 0.01B | 0.01B | -0.03B | | | | | | | 0.11B | 0.11B | | |
|
Change in Acquisitions & Divestments
|
| | -0.00B | 0.00B | -0.00B | | | -0.00B | | -0.01B | -0.03B | -0.01B | 0.02B | 0.05B | -0.05B | 0.01B | 0.03B | -0.03B | 0.02B | -0.02B | 0.48B | 0.47B | -0.01B | 0.01B | 0.02B | 0.56B | 0.03B | 0.70B | 0.75B | 0.73B | 0.03B | 0.02B | 2.17B | 1.67B | 0.03B | 0.47B | 0.55B | 0.54B | 0.04B | 0.51B | 0.09B | 0.03B | 0.02B | 0.03B | 0.06B | 0.12B | -0.19B | 0.01B | 0.13B | | | | | 0.10B | 0.03B | | |
|
Cash from Investing Activities
|
-0.11B | -1.16B | -0.94B | -0.82B | -1.03B | -0.62B | -1.44B | -0.10B | 1.19B | 0.98B | -0.84B | 0.73B | 156.05 | 128.49 | 47.52 | -0.09B | 46.21 | -0.14B | -0.25B | -0.18B | -68.52 | 1.42B | -0.68B | 0.09B | 2.14B | 0.98B | | 7.54B | 0.42B | -0.20B | 0.52B | 7.28B | 0.14B | -0.05B | 0.57B | -0.39B | 0.41B | -0.11B | 0.15B | 0.36B | 0.38B | -0.19B | -0.25B | -0.29B | -0.34B | -1.16B | 0.15B | -0.61B | -1.84B | | | | | 0.91B | 1.15B | | |
|
Cash from Financing Activities
|
1.58B | -2.36B | -0.20B | -0.05B | -0.16B | -1.47B | 0.76B | -0.32B | -0.63B | -0.99B | 0.84B | -0.73B | -489.12 | 241.57 | 67.53 | 0.56B | 137.32 | -0.24B | -0.38B | -0.03B | -47.96 | -1.31B | -2.09B | -5.72B | 5.17B | -1.05B | -0.04B | 5.43B | 0.75B | 1.78B | 0.55B | 5.24B | 1.47B | 0.50B | 0.60B | 2.15B | 1.60B | 0.50B | -0.18B | 1.10B | 1.12B | -0.40B | -0.13B | 0.43B | 1.03B | 1.38B | -1.93B | -0.59B | -0.83B | | | | | -1.19B | -0.49B | | |
|
Dividends Paid - Common
|
-0.04B | -2.03B | -0.00B | -0.04B | 0.86B | 0.65B | 0.62B | 0.97B | -0.03B | -2.13B | -0.01B | -0.04B | 7.87 | 1.28 | | 0.39B | -38.29 | -0.42B | 0.22B | | | | | | | | | | | | | | | | | -1.33B | | | | 1.23B | 1.05B | -0.63B | | -0.02B | 0.27B | -0.02B | -0.08B | | -0.00B | | | | | -0.42B | -0.24B | | |
|
Exchange Rate Effect
|
0.92B | 0.29B | -0.19B | -0.19B | 0.79B | 1.78B | -1.08B | 0.22B | -1.08B | 0.33B | 0.72B | 0.52B | 0.99B | 0.31B | 0.97B | 0.01B | 0.15B | -0.39B | 0.81B | -0.31B | -42.48 | 0.35B | 1.27B | 1.37B | | | 0.32B | | | | | | 0.42B | 0.91B | 1.10B | | -0.84B | -0.83B | 0.68B | 0.21B | 0.57B | 0.04B | 0.12B | -0.08B | -0.54B | -1.11B | -0.09B | 0.08B | 0.10B | | | -0.05B | -0.27B | -0.08B | 0.01B | | |
|
Change in Cash
|
1.88B | -2.57B | -0.18B | 1.41B | 0.33B | -0.68B | -0.23B | 2.90B | -0.04B | -0.22B | 1.44B | 1.09B | -104.91 | 321.23 | 246.37 | 1.68B | 439.68 | -0.78B | -0.68B | 0.09B | 137.04 | 1.19B | -2.19B | -3.08B | -2.78B | -0.89B | 2.68B | 2.01B | -1.01B | -1.74B | 0.66B | 0.53B | 0.37B | -1.47B | 2.33B | -1.36B | -1.86B | 1.46B | 2.25B | 1.26B | 1.76B | -1.71B | 1.62B | 0.27B | -1.29B | 1.08B | 1.22B | 0.45B | -0.41B | | | | | 0.70B | 0.34B | | |
|
Free Cash Flow
|
0.06B | 0.70B | 0.78B | 2.48B | 1.48B | 1.71B | -0.43B | 3.60B | 0.21B | -0.27B | 1.23B | 1.06B | 460.27 | 134.92 | 345.17 | -2.73B | 307.64 | -0.07B | 0.21B | -1.35B | 331.63 | 1.19B | 0.81B | 3.35B | 1.09B | 0.97B | 0.40B | -2.13B | -0.81B | 0.08B | 0.42B | 1.29B | 0.99B | -1.06B | 2.52B | 1.40B | 1.07B | 0.68B | 2.47B | -0.34B | -0.88B | -0.78B | 1.97B | 0.32B | -1.15B | 1.43B | 1.31B | 1.76B | 3.00B | | | | | 2.08B | 0.66B | | |
|
Net Cash Flow
|
1.83B | -2.54B | -0.11B | 1.40B | 0.45B | -0.27B | -1.04B | 2.90B | 0.81B | -0.25B | 0.99B | 0.85B | 204.57 | 576.94 | 515.25 | -2.45B | 545.31 | -0.63B | -0.52B | -1.65B | 161.70 | 1.19B | -2.04B | -2.67B | 8.75B | 0.80B | 0.47B | 11.36B | 0.48B | 1.84B | 1.62B | 14.46B | 2.76B | -0.43B | 3.51B | 3.99B | 3.25B | 1.25B | 2.24B | 1.90B | 0.47B | -1.93B | 1.38B | 0.29B | -0.32B | 1.25B | 0.53B | 0.38B | -0.15B | | | | | 1.41B | 1.18B | | |