|
Net Income
|
0.07B | 0.06B | 0.34B | 0.02B | -16.60 | 17.05 | 24.92 | 0.01B | -163.19 | -100.95 | 0.01B | -0.01B | -124.54 | -207.70 | -0.22B | -0.28B | -0.00B | -0.23B | 0.32B | -0.32B | 0.14B | -0.04B | 0.47B | 0.52B | 0.15B | 0.11B | 0.55B | 0.07B | 0.05B | 0.27B | 0.02B | 0.09B | -0.03B | 0.03B | -0.58B | 0.26B | 0.94B | -0.28B | 0.79B | 0.28B | 5.85B | 4.25B | 2.87B | 0.17B | -0.47B | -0.00B | -0.59B | 0.10B | -1.44B | 3.08B | -1.28B | 1.87B | 1.84B | 6.58B | 19.71B | | | | 0.66B | -0.05B | 92.18B | 158.30B | 0.23B | -0.03B | 293.75B | 344.59B |
|
Cash from Discontinued Operations
|
| | | | | | | | 12.16 | 3.76 | -74.03 | 22.64 | 7.93 | 5.97 | -0.02B | -0.06B | -0.06B | -0.00B | 0.06B | | | | | 0.60B | 1.91B | | | 0.17B | | | 2.90B | -0.72B | -0.02B | 0.03B | 3.29B | 4.83B | 0.09B | -0.03B | 0.08B | 6.71B | 9.02B | 8.47B | 0.10B | 0.01B | -0.02B | 0.00B | -0.50B | 15.51B | -0.04B | 22.79B | -0.04B | 12.64B | 12.54B | 25.55B | -50.10B | 32.54B | 42.97B | 51.13B | -126.07B | -0.02B | | 0.22B | -232.84B | | | 0.34B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | -0.00B | | | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.03B | | | | 0.07B | | | | 0.25B | 3.98B | 3.83B | 9.80B | -2.02B | 3.31B | 2.52B | 2.69B | -8.60B | 1.68B | 1.58B | 2.74B | 0.25B | -0.07B | -0.74B | -0.21B | 1.04B | -0.16B | -0.17B | -0.03B | 0.26B | -0.40B | 0.38B | | | | | | | -0.23B | | |
|
Asset Writedowns and Impairment
|
| | -0.00B | -0.00B | -43.53 | 0.23 | -46.11 | | | | -50.19 | | -2.71 | -53.47 | -52.71 | | | | | | | -0.09B | | | | | | | | | | | | | | | | | -0.31B | | | | | -4.32B | 0.02B | -0.16B | -0.01B | -0.02B | -0.02B | -0.01B | -0.00B | -0.02B | -4.38B | 0.12B | -0.03B | -0.08B | -0.22B | -0.00B | -0.04B | -29.83B | -19.76B | -18.44B | -0.05B | -0.21B | -2.30B | -9.52B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | 7.53B | 8.45B | 3.61B | 5.86B | -17.53B | 10.87B | 6.44B | 7.68B | -24.64B | 7.73B | 16.03B | 6.99B | -30.45B | 7.84B | 8.93B | 30.36B | -46.72B | -0.09B | | 0.09B | -136.66B | | | 0.24B |
|
Change in Working Capital
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | -0.48B | | -0.27B | -0.93B | -2.02B | | -0.23B | 0.74B | -2.94B | 0.34B | -1.45B | -0.61B | 0.30B | -2.43B | -3.90B | -0.53B | -4.20B | -6.59B | | | | 5.72B | -1.29B | 4.73B | -4.93B | 1.51B | -0.35B | -6.95B | 4.46B | 2.80B | -2.04B | -16.81B | -4.95B | 23.58B | -6.26B | 2.08B | -28.35B | | -252.65B | | -0.03B | | -120.91B | | 0.04B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | -0.05B | | -0.01B | -0.05B | -0.06B | | -0.00B | -0.03B | 0.04B | 0.57B | -0.16B | -0.42B | 0.29B | -0.42B | -1.02B | -1.03B | 0.38B | -0.72B | | | | 1.65B | -0.15B | 0.49B | -0.60B | 0.26B | -1.96B | -2.00B | 1.10B | 2.82B | -3.06B | 0.32B | 0.26B | 2.46B | -4.53B | -0.47B | -9.12B | | -15.51B | | -0.00B | | -25.66B | | -0.01B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | 0.28B | -0.27B | -0.47B | 0.22B | 1.08B | | -0.76B | 0.46B | 2.41B | -0.63B | -1.04B | 1.03B | -0.77B | 0.39B | 0.18B | 0.69B | 0.50B | 0.84B | | | | -6.10B | 1.73B | -4.24B | -0.13B | 2.64B | 0.07B | 3.00B | -2.97B | -0.06B | 0.33B | 3.27B | -2.90B | -0.64B | 9.58B | -11.25B | -2.08B | | 97.85B | | -0.00B | | 82.19B | | 0.03B |
|
Change in Accured Expenses
|
| | | | | | | | | | 873.88 | 873.13 | 855.39 | 882.53 | 0.00B | 0.00B | 0.00B | 0.00B | 1.37B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.73B | 0.00B | 0.00B | 4.18B | 3.91B | 4.28B | | | 8.22B | 7.35B | 6.53B | 6.40B | 6.50B | 7.85B | 23.91B | 26.15B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | -0.02B | | -0.03B | -0.03B | -0.03B | | -0.11B | 0.29B | -0.15B | 3.39B | -0.95B | -0.03B | 0.31B | -0.99B | 1.45B | 0.53B | 1.60B | 1.32B | 0.02B | 3.32B | 3.26B | 0.97B | -0.58B | -0.96B | 1.17B | 0.41B | 0.61B | 0.41B | -0.48B | -0.46B | 0.24B | 1.49B | 0.69B | -2.30B | 0.98B | 1.68B | 4.80B | | 10.00B | | 0.00B | | 4.57B | | 0.01B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | -0.01B | | -0.01B | -0.02B | -0.03B | | -0.01B | 0.00B | -0.01B | -0.46B | -0.02B | 0.05B | -0.11B | -0.12B | -8.78B | 0.80B | -7.43B | -0.13B | -0.36B | -1.20B | -4.64B | 6.24B | -0.39B | -0.29B | -4.10B | 4.78B | -2.63B | -6.34B | 2.40B | 6.50B | -5.54B | -11.74B | -5.50B | 22.65B | -2.23B | -8.26B | -29.96B | -23.03B | | | -0.02B | 355.54B | | | 0.08B |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.73B | | -0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | 1.09B | | | | | | | | | | | | | | | | | | 0.20B | 0.18B | | | -1.10B | -1.12B | | | 0.39B | 1.83B | 0.72B | 1.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | 0.33B | | 0.13B | 0.30B | 0.48B | | 0.27B | | | | 0.79B | | | | 0.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.09B | -5.22B | -6.61B | 14.38B | -5.77B | -7.97B | -7.38B | 21.54B | -3.43B | -2.52B | -1.39B | 7.47B | -2.20B | -4.35B | -6.57B | 13.32B | -7.85B | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41B | -0.04B | 0.09B | -0.04B | -5.00B | 5.94B | -27.85B | 26.83B | 0.04B | -0.88B | -4.66B | 5.42B | -6.23B | -3.66B | -15.17B | 24.90B | -8.01B | -13.24B | -27.44B | 48.11B | -36.33B | -25.36B | -51.75B | 38.09B | -0.03B | -164.84B | -82.32B | -57.48B | -50.56B | -115.89B | -254.30B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.37B | -0.22B | -7.80B | 9.31B | 11.68B | 5.38B | -7.15B | -9.81B | | | | | | | | | | | 3.59B | -4.59B | | | -0.13B | 0.88B | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.34B | | | | | | | 1.00B | -4.07B | -4.71B | -0.57B | -21.64B | 26.55B | 2.84B | 10.47B | | | -6.23B | -3.70B | | | | | | | | | | | -0.03B | -0.12B | -0.14B | -0.05B | -0.04B | -0.12B | -0.20B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | 0.23B | | | | 0.23B | | | 0.04B | 1.11B | | 1.23B | | 4.83B | | | | 5.82B | -2.39B | -7.27B | -4.55B | 14.21B | -7.89B | -7.72B | 4.27B | 11.26B | -13.42B | -4.98B | -6.25B | 24.57B | -9.11B | -10.16B | -11.13B | 30.39B | -2.13B | -2.12B | 1.30B | 2.91B | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00B | | | | | | 1.55B | | 0.11B | | | | | | | | | | | | | -2.13B | -2.12B | 1.30B | 2.91B | 6.60B | 5.54B | 2.59B | -14.78B | | | 0.09B | -152.48B | -0.42B | | 0.11B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.06B | 0.54B | -0.17B | 0.40B | 0.16B | 0.16B | | | | | 0.78B | -0.47B | 7.01B | -7.39B | -0.49B | 0.78B | 2.54B | -2.85B | -0.28B | 0.52B | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.22B | 0.65B | -0.09B | -5.60B | 4.72B | -13.18B | 14.11B | -0.23B | 15.59B | -7.06B | -8.31B | 0.17B | 3.83B | -3.51B | -0.58B | 2.51B | -2.83B | -0.60B | 0.92B | 2.81B | 23.15B | 1.97B | -27.86B | | | 0.17B | -138.48B | -0.38B | | 0.25B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.47B | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.78B | -0.03B | -0.12B | -0.05B | -152.53B | -0.47B | -0.12B | -0.09B |