|
Net Income
|
4.27B | 7.40B | 6.60B | 5.53B | | 7.21B | | 8.91B | | 16.91B | 4.02B | -2.82B | 5.99B | 5.54B | 9.40B | 4.61B | 5.71B | 3.84B | 2.17B | 1.69B | 3.21B | 3.53B | -2.57B | 4.38B | 2.64B | 1.16B | -1.47B | -9.75B | -0.04B | 0.43B | -5.64B | -0.06B | 2.27B | 2.10B | 0.25B | 0.26B | 3.42B | 0.07B | -0.40B | 10.24B | -126.81 | 0.08B | -2.56B | 1.83B | -13.28B | -0.47B | -14.57B | -0.23B | 0.52B | 11.94B | 7.82B | 7.95B | 13.21B | 16.35B | 42.24B | 11.28B | 10.97B | 8.44B | 7.75B | 8.25B | 6.95B | -0.35B | 8.10B | -3.55B | 9.11B | 6.41B | 11.22B |
|
Deferred Taxes
|
-0.33B | 0.62B | -0.61B | -0.54B | 0.22B | -0.64B | -1.45B | 1.12B | 1.42B | 1.10B | 0.42B | 1.64B | 1.32B | -0.27B | 0.88B | 1.27B | 1.06B | 19.55B | 0.88B | 0.62B | 0.29B | 12.74B | -0.05B | -3.04B | 0.71B | 1.59B | -0.28B | -2.04B | 4.55B | -0.37B | -0.61B | -0.74B | 0.47B | 1.21B | 3.19B | -1.07B | 0.20B | 4.05B | -75.00 | 0.20B | -0.13B | 0.00B | 1.18B | -69.00 | 9.48B | -0.14B | -0.57B | 2.44B | 0.20B | 3.68B | 0.89B | 0.06B | -5.82B | 0.03B | 6.56B | 6.75B | 8.38B | 11.10B | 10.17B | | | | | | | | |
|
Cash from Discontinued Operations
|
5.40B | 4.39B | | 22.01B | 5.38B | 7.41B | 8.65B | | 7.80B | 8.93B | | -1.55B | 1.54B | | 1.44B | 1.42B | | -1.42B | -1.42B | | | | | | | | | | | | | | | | | 0.48B | | 0.05B | 0.06B | -0.84B | 127.00 | -0.03B | -2.36B | 0.32B | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | -0.85B | | | | 0.76B | -0.07B | -0.09B | -0.10B | -0.29B | 0.04B | -0.11B | -0.47B | -1.50B | -1.00B | 0.32B | -0.47B | -0.68B | -0.18B | -0.00B | -1.67B | -0.06B | -0.23B | -0.04B | -0.03B | -0.33B | -0.13B | 0.01B | -0.95B | -1.19B | -1.57B | -3.53B | -8.80B | -2.71B | -4.28B | -2.02B | -1.36B | -2.37B | -2.62B | -2.10B | -0.72B | -1.47B | -1.67B | -1.11B | -0.88B |
|
Asset Writedowns and Impairment
|
0.24B | 0.09B | 0.17B | 0.76B | 0.35B | 0.11B | 0.18B | 0.51B | 0.32B | 0.44B | 0.17B | 0.55B | 0.31B | 1.39B | 0.42B | 0.14B | | | | 0.54B | | | | | | 0.42B | 0.24B | -12.30B | 0.07B | -0.34B | -4.71B | 1.07B | -0.01B | 0.07B | -0.05B | -1.30B | 0.02B | -0.05B | 0.38B | 1.66B | 0.01B | -0.03B | 0.61B | 2.22B | -13.37B | -13.37B | 0.01B | 6.02B | 0.09B | -0.09B | 3.10B | -0.27B | -0.00B | -0.17B | 0.42B | 1.31B | 0.00B | 0.40B | 0.08B | 2.20B | -0.01B | | | | | | |
|
Non-cash Items
|
0.67B | 0.46B | 2.77B | 12.76B | 1.08B | 2.77B | 3.74B | 2.77B | 1.03B | 1.95B | 5.46B | 5.13B | 3.32B | 6.29B | 5.33B | 1.91B | 3.60B | 4.83B | 4.79B | 1.97B | 1.70B | 4.19B | 12.50B | 15.75B | 3.88B | 7.16B | 7.57B | 15.64B | 4.53B | 6.04B | 13.56B | 6.38B | 5.85B | 6.02B | 7.39B | 7.68B | 4.65B | 4.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.39B | 0.22B | 2.75B | 0.41B | 0.67B | -7.63B | 1.46B | -0.92B | -0.57B | 0.26B | -0.76B | 0.02B | -0.57B | -0.60B | 0.15B | -1.36B | -0.05B | 0.20B | 0.61B | -0.90B | 0.07B | -0.51B | -0.51B | -0.89B | -0.96B | -0.12B | 0.38B | -0.81B | -0.51B | 0.39B | -3.00B | -0.67B | -1.24B | -0.67B | -1.43B | -5.51B | -0.61B | -1.74B | -2.22B | -5.76B | -1.13B | 4.02B | -1.35B | -0.34B | -0.26B | 0.50B | -0.52B | 1.28B | -0.28B | 0.14B | -0.55B | 1.20B | -0.32B | 2.19B | -0.18B | | | | | | | | | | | | |
|
Change in Receivables
|
0.47B | 1.59B | 0.68B | -0.70B | -1.11B | 1.52B | 1.69B | 0.65B | -0.48B | 1.58B | 1.55B | -2.54B | -0.09B | -0.35B | -0.21B | -2.03B | 0.19B | 9.99B | -0.08B | -1.14B | -1.08B | 10.63B | -0.62B | -2.51B | 6.46B | -0.14B | 0.17B | -0.82B | 5.30B | 5.31B | 5.22B | -0.12B | 4.58B | -0.35B | -0.90B | -0.88B | -0.58B | 5.03B | 6.41B | 0.00B | 1.03B | -0.42B | 0.00B | 0.65B | 973.00 | -0.00B | 0.43B | 0.07B | -0.13B | -0.61B | -0.12B | -0.59B | 1.31B | -0.62B | 4.07B | -0.41B | 0.11B | 0.16B | -0.11B | 0.15B | 0.03B | 4.41B | 4.38B | 1.93B | 0.38B | 3.38B | -0.14B |
|
Change in Inventory
|
0.61B | -0.81B | -0.00B | -0.46B | -0.43B | 0.09B | -0.84B | 0.76B | -2.48B | -1.23B | -0.48B | | | | | | | | | -6.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-1.22B | 1.16B | -0.70B | 0.96B | -0.70B | -0.06B | 2.44B | -1.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | 4.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50B | | 1.82B | | 2.14B | 2.41B | 2.01B | 2.21B | 2.21B | 2.34B | 128.27B | 2.52B | 138.09B | | 122.80B | | 122.30B | | 141.67B | |
|
Change in Taxes
|
0.37B | 0.46B | -0.57B | -1.25B | 0.76B | -0.50B | 0.20B | -1.33B | 0.35B | -2.29B | -0.76B | -6.73B | -1.67B | -0.16B | -1.28B | -3.56B | -1.78B | -1.09B | -0.62B | -2.58B | -0.76B | -1.20B | -0.05B | -2.01B | -1.06B | -0.87B | 0.05B | 1.14B | -0.06B | -0.18B | 0.30B | -0.78B | -0.74B | -2.01B | -0.05B | -1.70B | -1.22B | -1.24B | -1.15B | -4.26B | -0.49B | -2.96B | -0.99B | -4.20B | 3.30B | 0.00B | 0.00B | -2.73B | 0.32B | 6.26B | -1.87B | -8.24B | 4.57B | -5.54B | 13.76B | -16.77B | 3.60B | 2.58B | 2.26B | 1.97B | 2.15B | 0.03B | -2.21B | 0.79B | 3.11B | -1.65B | 11.76B |
|
Other Working Capital Changes
|
0.67B | -0.50B | 2.77B | -1.77B | 0.06B | 1.74B | -1.17B | -0.04B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87B | -1.37B | -1.38B | -1.58B | -1.52B | -1.45B | -1.40B | -5.88B | -1.47B | -1.43B | -4.38B | -1.45B | -1.32B | -1.36B | -1.32B | -5.43B | -1.39B | -1.47B | -1.63B | -1.79B | -1.92B | -1.97B | -1.91B | -2.10B | -2.09B | -2.27B | -2.42B |
|
Cash from Operations
|
5.90B | 3.87B | 8.23B | 6.92B | 5.47B | 7.91B | 5.19B | 9.02B | 7.62B | 8.81B | 9.33B | 7.94B | 8.54B | 5.61B | 8.07B | 5.67B | 7.46B | 7.83B | 6.27B | 24.76B | 3.98B | 6.41B | 10.35B | 5.88B | 5.74B | 7.45B | 6.15B | 6.58B | 4.43B | 6.30B | 8.23B | 7.21B | 7.38B | 6.11B | 7.59B | 6.03B | 6.85B | 0.01B | 0.00B | 0.00B | 4.71B | 5.23B | 0.00B | 0.00B | 7.78B | 5.46B | 8.58B | 7.07B | 7.24B | 10.82B | 10.53B | 9.20B | 10.31B | 14.50B | 12.06B | 12.85B | 10.35B | 9.64B | 11.55B | 11.67B | 9.39B | 9.09B | 11.31B | 8.20B | 8.50B | 7.53B | 9.86B |
|
Amortizatization of Intangibles
|
| -0.36B | 0.73B | 0.03B | | -0.54B | 1.33B | 1.22B | | 2.02B | -3.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | -0.91B | -0.62B | | | -0.99B | -0.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
41.31B | -0.36B | 0.73B | 0.03B | -0.38B | -0.54B | 1.33B | 6.26B | 1.95B | 7.15B | -4.83B | -5.38B | 5.33B | -5.47B | -4.67B | -19.67B | -4.31B | -3.67B | -4.75B | -16.99B | -4.90B | -4.47B | -10.95B | -20.33B | -3.17B | -5.24B | -4.99B | -30.96B | -3.29B | -4.45B | -10.59B | -19.82B | -3.02B | -1.98B | -4.25B | -16.13B | -2.76B | -3.82B | -4.43B | -15.67B | 210.04B | -0.82B | -4.88B | -10.24B | -15.69B | -1.42B | -19.86B | -14.43B | -2.03B | 92.58B | 1.00B | -0.26B | -2.14B | 0.09B | -2.37B | -7.87B | -2.56B | -3.16B | -9.31B | -15.94B | -3.27B | -5.02B | -3.60B | -7.20B | -3.11B | -4.66B | |
|
Capital Expenditures
|
-6.33B | -7.94B | -10.08B | -10.79B | -9.78B | -9.60B | -14.01B | -11.68B | -9.92B | -9.79B | -12.07B | -41.38B | | | | -40.80B | | | | -45.11B | | | | -34.81B | | | | -21.65B | -3.75B | -3.38B | -3.14B | -14.09B | -3.19B | -3.31B | | | -3.06B | -0.00B | -3.51B | -2.63B | -0.00B | -3.62B | -5.31B | | -1.87B | -1.50B | -1.11B | -5.87B | -1.65B | -1.49B | -1.50B | -1.69B | -2.38B | -1.70B | -6.02B | -3.56B | -2.42B | -2.91B | -3.19B | -3.59B | -2.84B | -2.93B | -4.44B | -4.43B | -3.96B | -4.08B | -4.89B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | 1.55B | 0.52B | 3.69B | 0.37B | 0.08B | 0.13B | 3.16B | 0.18B | 0.03B | 0.00B | 0.51B | 0.00B | 0.00B | 0.73B | 1.47B | 0.60B | 2.36B | 0.00B | 0.13B | 2.31B | 0.00B | 0.00B | 0.88B | 0.31B | 9.11B | -0.00B | 1.30B | 0.28B | 0.15B | 0.60B | 0.96B | 0.20B | 0.30B | 2.40B | 1.88B | 1.75B | 1.62B | 0.54B | 0.93B | 1.85B | 1.61B | 0.10B | 0.04B | 0.57B | 0.20B | 0.03B | 0.07B | 0.46B | 0.02B | 0.07B |
|
Acquisitions
|
| | | | | | | -0.35B | | 0.01B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.05B | 1.81B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.20B | 0.06B | -0.61B | 1.00B | -0.06B | -1.99B | -6.74B | -8.87B | 2.89B | -2.09B | 3.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-6.53B | -8.34B | -10.66B | -9.60B | -9.84B | -11.74B | -20.55B | -19.42B | -5.59B | -11.82B | -8.07B | -34.62B | -9.80B | -10.28B | -8.04B | -38.38B | -8.18B | -10.79B | -8.56B | -35.62B | -8.54B | -7.59B | -13.68B | -36.48B | -7.45B | 1.71B | -3.26B | -13.30B | -3.71B | -3.07B | -2.43B | -10.85B | -2.63B | -0.95B | -3.67B | | 0.20B | 0.02B | -3.33B | -4.50B | -1.19B | 7.91B | -0.64B | -7.76B | -1.48B | -2.15B | -0.56B | -0.32B | -1.36B | -0.99B | 3.95B | 0.56B | -0.99B | 3.62B | -0.72B | -0.43B | -1.10B | -0.80B | -2.83B | -3.23B | -3.32B | -2.03B | -4.74B | -3.27B | -1.77B | -2.56B | -4.76B |
|
Other financing activities
|
| -0.29B | -0.29B | 0.71B | 0.71B | 0.72B | -0.02B | -0.08B | 0.00B | -0.05B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.21B | -0.05B | -0.05B | -0.00B | -0.07B | -0.05B | 0.05B | -0.03B | -0.10B | 0.14B | 0.04B | -0.05B | -0.02B | 0.04B | 0.01B | -0.05B | 0.03B | -0.04B | -0.00B | -0.02B | -0.80B | 0.04B | -0.05B | -0.05B | 0.09B | -0.06B | -0.04B | 0.05B | 0.01B | -0.02B | -0.01B | -0.06B | -0.00B | -0.02B | 0.01B | 0.00B | -0.01B | 0.08B | -0.10B | 0.06B | 0.02B | -0.07B | 0.03B | -0.05B | 0.10B | 0.09B | 0.03B | -0.23B | 0.02B | 0.04B | 0.12B | -0.12B |
|
Cash from Financing Activities
|
2.19B | 0.47B | 11.96B | 2.31B | 3.13B | 2.32B | 28.50B | 0.54B | 5.84B | -1.96B | -2.58B | 2.93B | 3.64B | -2.77B | 1.86B | 3.34B | 0.52B | 13.68B | -2.93B | 15.84B | 18.57B | -2.84B | -2.23B | -2.49B | -3.46B | 6.18B | -3.34B | -3.17B | -4.44B | -5.62B | -3.73B | -19.57B | -6.79B | -0.83B | -3.98B | -13.67B | -9.40B | -0.01B | -4.92B | -5.69B | -8.03B | -5.46B | -12.19B | -6.38B | 2.13B | 0.70B | -11.85B | -19.26B | -5.57B | -12.34B | -30.90B | -9.89B | -3.15B | -18.10B | -44.41B | -51.45B | -6.97B | -8.81B | -7.05B | -7.87B | -7.17B | -10.37B | -5.89B | -9.65B | -5.43B | -2.73B | -3.22B |
|
Dividends Paid - Common
|
-0.25B | -3.09B | -1.84B | -5.67B | -0.01B | -2.09B | 1.05B | -2.40B | -1.10B | -2.53B | -1.46B | -6.42B | -1.22B | -2.04B | -0.01B | -3.27B | -0.00B | -1.39B | -1.27B | -2.66B | | -3.92B | -0.01B | -0.12B | | | | -0.07B | | -0.05B | | -0.27B | | -0.13B | -0.02B | -0.17B | | -0.09B | -0.09B | -0.01B | | -0.09B | -0.00B | -0.05B | -0.01B | -0.02B | -0.01B | -0.05B | | -0.04B | -0.07B | -0.03B | -0.01B | -0.05B | -0.07B | -0.01B | -0.05B | | -0.05B | -0.00B | -0.06B | -0.02B | | 18.40B | -0.03B | -0.01B | -0.01B |
|
Exchange Rate Effect
|
0.06B | 0.74B | 2.19B | -0.05B | -0.32B | -0.14B | 1.34B | 0.08B | 0.47B | 0.68B | -2.74B | -1.91B | 0.46B | -1.44B | -0.04B | -1.11B | 0.21B | -1.10B | -0.27B | -1.61B | 0.38B | 0.16B | -0.60B | -0.38B | -0.74B | 0.08B | -0.57B | -1.12B | 0.52B | 0.14B | -0.10B | -0.11B | 0.04B | 0.03B | -0.03B | -0.12B | -0.20B | -0.30B | -0.12B | -0.62B | -0.02B | 0.17B | 0.54B | 0.88B | -0.34B | -0.01B | -0.45B | -0.33B | -0.07B | 0.37B | -0.39B | -0.31B | 0.58B | -0.96B | -0.11B | 0.17B | 0.02B | 0.02B | 0.08B | 0.05B | -0.07B | -0.35B | 0.14B | -0.70B | 0.12B | 0.06B | 0.10B |
|
Change in Cash
|
1.57B | -4.00B | 9.54B | -0.37B | -1.24B | -1.50B | 13.14B | -9.54B | 7.85B | 2.46B | -1.67B | -0.29B | | | | -5.54B | | | | 4.20B | | | | | | | | -0.08B | -3.20B | -2.25B | 1.97B | -3.85B | -1.99B | 4.36B | -0.07B | -0.98B | -2.55B | 1.62B | -4.49B | -8.62B | -4.54B | 3.31B | -4.03B | -5.80B | 8.09B | 4.00B | -6.77B | -0.98B | 0.24B | -2.14B | 1.10B | -0.45B | 6.75B | -0.94B | -6.11B | 3.62B | 2.29B | 0.06B | 1.76B | 0.62B | -1.18B | -3.66B | 0.81B | -5.42B | 1.42B | 2.30B | 1.97B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | 18.29B | -27.21B | -3.99B | -29.11B | | -13.99B | | | | | | | | | | | | | | | | | | | | -0.01B | -32.35B | -39.72B | -11.28B | -3.03B | -10.55B | -31.77B | -5.47B | -8.92B | -22.26B | | -4.14B | | | | | | | | | | | | -1.60B | | | -2.70B | -0.97B | | |
|
Free Cash Flow
|
5.40B | 11.81B | 8.98B | 29.87B | | 17.52B | | 20.70B | 7.67B | 8.81B | | 49.31B | 8.54B | 5.64B | 8.08B | 5.68B | 7.46B | 7.83B | 6.27B | 67.90B | 3.99B | 6.42B | 10.40B | 40.69B | 5.74B | 7.45B | 6.15B | 28.23B | 8.18B | 9.67B | 11.37B | 21.30B | 10.57B | 9.42B | 7.59B | 6.03B | 9.91B | 6.55B | 9.08B | 9.49B | 0.00B | 18.46B | 23.26B | 0.00B | 9.65B | 6.96B | 9.70B | 12.95B | 8.89B | 12.31B | 12.03B | 10.88B | 12.68B | 16.19B | 18.08B | 16.41B | 12.77B | 12.55B | 14.74B | 15.26B | 12.22B | 12.02B | 15.75B | 12.63B | 12.46B | 11.62B | 14.74B |
|
Net Cash Flow
|
1.56B | -4.00B | 10.90B | 7.91B | -6.58B | -1.50B | 4.80B | -9.87B | 7.92B | -4.97B | | -23.75B | 2.38B | -7.48B | 1.89B | -1.25B | -0.21B | 10.71B | -5.21B | 6.55B | 14.03B | -4.02B | -5.58B | -33.08B | -5.17B | 15.34B | -0.46B | -9.88B | -3.73B | -2.38B | 2.07B | -23.21B | -2.03B | 4.33B | -0.05B | -7.65B | -2.35B | 1.62B | -19.21B | -37.39B | -9.24B | 9.99B | -1.27B | -14.14B | 8.43B | 4.01B | -3.83B | -12.50B | 0.31B | -2.51B | -16.42B | -0.14B | 6.17B | 0.02B | -33.06B | -39.04B | 2.27B | 0.04B | 1.68B | 0.57B | -1.11B | -3.32B | 0.67B | -4.72B | 1.30B | 2.24B | 1.87B |