|
Net Income
|
1.55B | 1.46B | 1.99B | 1.93B | 2.46B | 1.49B | -1.57B | 0.82B | 0.00B | 0.00B | 0.00B | 250.67 | 1.85B | 0.86B | 0.94B | 0.41B | 0.00B | 437.43 | 67.58 | -0.00B | 1.51B | 0.33B | -0.12B | 403.70B | 0.63B | 0.90B | -6.70B | -341.35B | 0.26B | 0.02B | 0.31B | 0.34B | 612.61B | 511.29B | 762.62B | 1,111.66B | 0.15B | 0.48B | 0.27B | -0.47B | 0.23B | -3.54B | -0.93B | -3.13B | -0.00B | 0.09B | 0.37B | 0.27B | 1.50B | 1.01B | 0.35B | 0.15B | 1.26B | 2.17B | 0.65B | 0.70B | 1.49B | 0.75B | 1.81B | 1.23B | 1.26B | -0.16B | 3.37B | -0.62B | 1.82B | 2.40B | 1.99B |
|
Gains from Investment Securities
|
0.27B | -1.98B | 0.23B | 0.83B | 0.21B | 0.20B | 0.38B | 0.30B | 0.54B | 0.22B | 0.41B | 0.27B | 0.23B | 0.51B | 0.46B | 0.44B | 0.44B | -0.00B | 0.03B | 0.53B | 0.02B | -0.06B | 0.19B | 0.33B | 0.25B | 0.23B | 0.37B | 0.15B | 0.47B | 0.37B | 0.42B | 0.48B | 0.26B | 0.07B | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| 0.21B | | -0.20B | 0.04B | | | | | | | | 0.01B | | | 0.00B | | | | 107.53 | | | | 138.73 | | | 6.42B | 0.01B | | 0.32B | -0.05B | -1.36B | | 6.60B | | 1.45B | | | | | | 1.16B | 0.00B | | | | | | | | 0.00B | 0.00B | | | | 0.07B | | | | 0.25B | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | 0.35B | 153.03 | 85.82 | 250.70 | 39.75 | 152.44 | 0.08B | 0.08B | 0.02B | 11.25 | 0.03B | 0.01B | 0.00B | 0.74B | 0.23B | 0.20B | 0.05B | 0.05B | -14.92B | 70.37B | -14.10B | | -0.00B | 0.22B | 0.09B | 0.41B | -0.02B | 0.06B | 0.25B | 0.43B | 0.08B | 0.14B | 0.22B | 0.12B | 0.02B | 0.10B | 0.01B | 0.18B | -0.05B | -0.04B | -0.01B | -0.12B | | 0.15B | | 0.09B | 0.00B | -0.05B | -0.07B | -0.00B | -0.01B | | 0.00B |
|
Cash from Operations
|
-30.78B | 0.38B | 38.00B | -25.26B | 12.89B | 11.90B | -16.72B | -12.73B | -8.69B | -8.48B | 8.06B | 19.35B | -23.23B | 15.98B | -12.88B | -10.87B | 10.24B | -17.49B | 21.52B | -4.65B | 5.25B | -5.09B | 23.98B | -20.17B | 21.48B | -16.73B | 49.03B | 21.16B | 18.20B | 14.96B | -23.25B | 66.61B | -3.15B | 49.19B | -26.08B | 23.54B | | | | | | | | | | | | | | | | -3.38B | | | | -2.16B | | | | | | | | -30.54B | | | |
|
Sales of Property, Plant and Equipment
|
0.02B | 0.02B | -0.00B | 0.02B | 0.08B | -0.06B | 0.06B | 0.06B | 0.01B | 0.04B | 0.03B | 0.06B | 0.01B | 0.12B | 0.02B | 0.10B | 0.02B | 0.10B | 0.02B | 0.05B | 0.01B | 0.01B | 0.14B | 0.02B | 0.00B | 0.10B | 0.00B | 0.19B | 0.01B | | 0.23B | -0.01B | 0.04B | 0.00B | 0.02B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.16B | 0.27B | 0.08B | 0.30B | 0.16B | 0.21B | -0.06B | 0.02B | 0.04B | 0.14B | 0.54B | -0.23B | 0.01B | 0.02B | 0.06B | 0.12B | 0.02B | 0.05B | 0.01B | 0.02B | 0.01B | 0.12B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.15B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | | 0.08B | | | | 0.03B | | | | 0.12B | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.11B | 2.25B | 0.37B | 1.29B | 1.36B | -1.11B | 1.45B | 8.48B | 6.26B | 4.94B | 5.07B | 0.43B | 2.73B | -0.23B | 4.30B | -10.37B | -1.75B | -3.11B | 1.38B | -0.47B | -3.61B | -5.38B | -5.04B | -3.09B | -5.18B | -2.03B | 0.98B | -2.96B | -1.64B | -2.87B | 5.69B | 10.98B | 0.23B | -0.44B | 1.39B | 1.68B | | | | | | | | | | | | -2.26B | | | | | | | | -17.52B | | | | | | | | -7.25B | | | |
|
Other financing activities
|
-6.17B | 3.58B | 0.66B | -0.19B | -5.02B | -4.41B | -1.29B | 4.17B | 3.10B | -0.17B | -3.57B | -0.14B | -0.82B | 0.29B | -2.72B | -0.28B | 0.98B | 1.09B | 0.88B | 1.04B | -1.75B | 0.88B | -2.59B | 1.15B | -9.24B | 37.36B | 37.20B | 9.39B | -2.76B | -1.14B | -2.41B | -3.07B | 36.05B | 2.06B | 46.67B | 47.00B | 49.11B | 47.91B | 46.68B | 45.94B | 45.77B | 45.30B | 44.97B | 44.83B | 44.64B | 44.59B | 47.34B | 3.62B | 48.73B | 48.72B | 47.75B | -1.53B | 45.22B | 43.07B | 40.70B | -8.83B | 42.78B | 43.51B | 43.60B | 43.24B | 42.89B | 42.61B | 43.52B | -2.48B | 40.79B | 43.98B | 45.55B |
|
Shares Issued
|
3.36B | 16.01B | 6.86B | -1.50B | 2.95B | 4.98B | 5.43B | -0.24B | 5.73B | 4.93B | 3.15B | -13.26B | 5.43B | -5.32B | | | 3.46B | 0.45B | | | | 11.67B | | | | | | | | | | | | 8.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
-3.69B | -16.05B | -7.88B | 1.30B | -4.09B | -5.02B | -6.36B | -4.82B | -6.25B | -5.78B | -3.92B | -3.26B | -5.91B | -4.30B | -2.08B | -3.44B | -4.18B | -5.91B | -3.96B | -4.04B | -4.85B | -2.21B | -3.75B | -1.50B | -2.98B | -2.83B | -3.49B | -0.92B | -2.26B | -1.14B | -0.78B | -1.63B | -1.49B | -4.52B | -1.92B | -0.91B | | | | | | | | | | | | -0.33B | | | | -0.40B | | | | -0.71B | | | | | | | | -1.20B | | | |
|
Dividends Paid - Common
|
-0.00B | -0.42B | | 0.00B | -0.00B | -0.59B | | 0.00B | -0.00B | -0.99B | | 0.00B | -0.00B | -0.88B | | 0.00B | | -1.00B | | 0.00B | | -1.05B | | 0.00B | | -1.14B | 1.14B | 0.00B | | | -0.01B | 0.01B | | -0.00B | -0.01B | -0.45B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | -0.28B | | | |
|
Cash from Financing Activities
|
-0.46B | -1.72B | 0.71B | 0.14B | -1.55B | -0.10B | 0.01B | 13.97B | -0.56B | -1.95B | -1.53B | -0.42B | -0.81B | -1.30B | -0.28B | -0.38B | -2.46B | 4.20B | -0.82B | -1.73B | -4.50B | 14.21B | 0.48B | -2.05B | -3.67B | -0.59B | 4.25B | -6.16B | -1.25B | -0.32B | -0.21B | -0.06B | -0.13B | 7.45B | -0.39B | 0.96B | | | | | | | | | | | | -0.37B | | | | | | | | | | | | | | | | -0.69B | | | |
|
Exchange Rate Effect
|
2.31B | -0.48B | -0.58B | -0.47B | 1.06B | 1.18B | 0.23B | 0.05B | -1.16B | -0.70B | 0.17B | 0.34B | -0.62B | 0.46B | 0.35B | -0.15B | -0.37B | -0.19B | -0.29B | -0.35B | 0.15B | 0.02B | 0.48B | 0.51B | 2.89B | 0.34B | -0.03B | -3.01B | -0.34B | -0.21B | 0.10B | 0.40B | -0.63B | -1.95B | -2.55B | -1.45B | | | | | | | | | | | | -1.28B | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-32.04B | 0.43B | 38.51B | -24.30B | 13.76B | 11.87B | -15.03B | 9.77B | -4.15B | -6.20B | 11.77B | 19.70B | -21.92B | 14.91B | -8.52B | -21.77B | 5.65B | -16.60B | 21.79B | -7.20B | -13.20B | 14.27B | 19.90B | -24.80B | 15.52B | -18.95B | 54.23B | 8.96B | 14.97B | 11.58B | -17.66B | 77.93B | -3.68B | 54.25B | -27.62B | 24.72B | | | | | | | | | | | | | | | | | | | | -14.61B | | | | | | | | -35.37B | | | |
|
Free Cash Flow
|
-30.78B | 0.38B | 38.00B | -25.26B | 12.89B | 11.90B | -16.72B | -12.73B | -8.69B | -8.48B | 8.06B | 19.35B | -23.23B | 15.98B | -12.88B | -10.87B | 10.24B | -17.49B | 21.52B | -4.65B | 5.25B | -5.09B | 23.98B | -20.17B | 21.48B | -16.73B | 49.03B | 21.16B | 18.20B | 14.96B | -23.25B | 66.61B | -3.15B | 49.19B | -26.08B | 23.54B | | | | | | | | | | | | | | | | -3.38B | | | | -2.16B | | | | | | | | -30.54B | | | |
|
Net Cash Flow
|
-34.35B | 0.91B | 39.08B | -23.83B | 12.69B | 10.69B | -15.26B | 9.72B | -2.99B | -5.49B | 11.59B | 19.37B | -21.30B | 14.45B | -8.86B | -21.62B | 6.02B | -16.41B | 22.08B | -6.84B | -2.86B | 3.74B | 19.43B | -25.31B | 12.62B | -19.34B | 54.25B | 12.04B | 15.31B | 11.78B | -17.77B | 77.53B | -3.05B | 56.20B | -25.07B | 26.18B | | | | | | | | | | | | -2.63B | | | | -3.38B | | | | -19.68B | | | | | | | | -38.48B | | | |