|
Net Income
|
-0.07B | -0.31B | | -0.22B | 0.49B | -1.52B | 0.03B | 0.09B | 0.02B | 0.03B | 0.01B | 0.02B | 0.15B | 0.03B | 0.01B | -0.55B | 0.20B | 0.01B | -0.01B | 0.02B | 0.19B | 0.35B | 0.20B | -5.46B | -0.48B | 1.03B | 1.69B | -2.34B | 0.20B | 0.30B | | -3.68B | 0.44B | 0.49B | 1.49B | -0.79B | 2.12B | 1.40B | 1.15B | 0.07B | 1.60B | 2.13B | | 0.08B | 0.05B | -0.04B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.13B | 0.08B | 0.16B | -0.47B | -0.07B | 0.04B | -0.18B | -0.04B | 0.03B | -0.01B | 0.02B | 0.00B | 0.09B | 2.88B | 2.95B | 0.68B | 0.61B |
|
Deferred Taxes
|
11.37B | 12.99B | | 11.50B | 10.21B | 8.72B | 107.60B | 538.08B | 10.09B | 10.18B | 8.03B | 6.09B | 6.05B | 5.55B | 5.50B | 5.53B | 5.10B | 5.14B | 4.68B | 14.47B | 5.44B | 5.23B | 4.75B | 14.32B | 2.17B | 2.26B | 2.81B | 3.99B | 3.10B | 3.18B | 2.21B | 2.24B | 2.10B | 2.14B | 2.14B | 2.31B | 2.08B | 2.47B | 2.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | -0.47B | -0.07B | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
-4.11B | -7.22B | -5.38B | -5.06B | -4.18B | -3.71B | -3.03B | -0.07B | -3.12B | -5.06B | -2.80B | 0.01B | -2.06B | -2.11B | -1.86B | -2.33B | -1.61B | -1.72B | -0.00B | -0.13B | -0.01B | -0.05B | -0.08B | -0.31B | -0.06B | -0.08B | | -0.16B | | | -0.19B | -0.00B | -0.06B | -0.09B | -0.19B | -0.31B | -0.11B | -0.09B | -0.31B | -0.02B | -0.11B | -0.30B | -0.26B | -0.21B | -1.03B | -2.55B | -0.33B | -0.17B | | | | | 0.00B | | -0.29B | 0.77B | -0.09B | -0.19B | -0.29B | -0.16B | -0.12B | 0.06B | -0.32B | -0.08B | -0.24B | -0.26B | -0.21B | -0.18B |
|
Change in Working Capital
|
| | | | | | | | -0.01B | -0.20B | -0.11B | -0.00B | -0.04B | 0.18B | -0.00B | | 0.08B | -0.05B | | | | | | | | | | | | | | | | | | 0.15B | | | 0.09B | 0.02B | | | -0.03B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 0.43B | 0.81B | 0.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | 409.63B | 387.22B | | | 198.05B | | 153.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | -1.62B | | | | | | | | | | | | -72.45B | | | | -49.59B | | | | -32.30B | | | | | | | | -4.54B | | | | | | | | 135.63B | | | | | | | | | | 1.20B | | | | 12.79B | | 1.28B | | | | 0.45B | | | | | | | | |
|
Amortization
|
-0.67B | 385.13B | 436.80B | -0.47B | 122.80B | 114.64B | 117.22B | -730.58B | -2.09B | 121.87B | 124.71B | -0.30B | 115.34B | 76.26B | 114.80B | 75.99B | 109.81B | 106.25B | 3.12B | -516.95B | 3.33B | 3.39B | 3.37B | 560.87B | -0.71B | 0.50B | 1.31B | 0.93B | 0.49B | 75.98B | -0.30B | -5.35B | 0.48B | 0.73B | 63.76B | -0.55B | 67.88B | 65.06B | 62.40B | 13.11B | | | -0.26B | 929.63B | | 0.41B | 0.19B | | 0.98B | 1.90B | 1.03B | 0.67B | 1.21B | 1.40B | 0.30B | 1.55B | 1.63B | 1.35B | 1.17B | 1.60B | 1.25B | 47.41B | 1.62B | 1.70B | 1.69B | 1.78B | 2.27B | 1.97B |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -7.38B | | | | -5.42B | | | | | | | | -41.75B | | | | | | | | | | | | | | 7.01B | | 7.23B | | | | 6.79B | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | -22.72B | | | | -2.74B | | | | | | | | -4.42B | | | | -0.64B | | | | -1.43B | | | | -6.35B | | | | | | | | -17.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-6.65B | -7.77B | | -0.51B | -4.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31B | | | | -2.09B | | | | | | | | | | | | -0.43B | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -14.03B | | | | | | | | -2.31B | | | | -6.25B | | | | | 8,179.68B | -8321.26B | | | | -6425.33B | | | | | 0.27B | 8.48B | | -0.22B | -0.03B | -0.13B | | | | 10.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | -31.82B | | | | -18.88B | | | | -21.03B | | | | -6.54B | | | | -6.24B | | | | | | | | -135.11B | | | | | | | | | | 1.20B | | | | 13.82B | | 8.51B | | | | 7.24B | | | | | | | | |
|
Free Cash Flow
|
| | | -1.62B | | | | | | | | | | | | -72.45B | | | | -49.59B | | | | -32.30B | | | | | | | | -4.54B | | | | | | | | 135.63B | | | | | | | | | | 1.20B | | | | 12.79B | | 1.28B | | | | 0.45B | | | | | | | | |
|
Net Cash Flow
|
| | | -1.62B | | | | -22.72B | | | | -2.74B | | | | -72.45B | | | | -54.01B | | | | -32.94B | | | | -8.81B | | | | -16.31B | | | | | | | | 76.56B | | | | | | | | | | 1.20B | | | | 19.79B | | 8.51B | | | | 7.24B | | | | | | | | |