|
Net Income
|
0.00B | 0.03B | -0.00B | -0.06B | 0.01B | 0.06B | 0.00B | -0.03B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | 1.35B | 0.48B | 2.22B | 3.87B | 1.34B | 0.18B | 1.65B | 0.83B | 0.91B | 0.71B | 1.39B | 1.12B | -0.28B | -2.45B | 1.50B | 0.99B | 2.78B | 2.16B | 1.55B | 2.35B | -0.51B | -0.95B | -0.12B | -0.04B | 1.47B | 0.50B | -0.81B | 1.30B | 1.10B | 1.15B | 0.41B | 0.04B | -0.36B | 0.55B | 1.40B | 0.94B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50B | -0.57B | 0.37B | 1.71B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.42B | -2.27B | -0.44B | -0.32B | 0.39B | 1.79B | 0.03B | -1.15B | 0.28B | 0.47B | 2.53B | -0.12B | -1.38B | 1.76B | -1.45B | 0.42B | -0.72B | -1.02B | -2.11B | -1.35B | 0.31B | 0.61B | 0.07B | 0.55B | 2.36B | 0.13B | 1.70B | -0.17B | 1.88B | 1.43B | 0.81B | -1.93B | 0.43B | -1.09B | 1.61B | 0.84B | 0.42B | 0.69B | 0.15B | 1.40B | -0.77B | -0.34B | 0.85B | 2.22B | 1.67B | -3.75B | -0.08B | -1.72B | 2.08B | 0.64B | 0.43B | 0.48B | -1.04B | -1.64B | -0.43B | -1.40B | 0.22B | -0.94B | -2.40B | -0.49B | -0.31B | -0.17B | -1.84B | 6.20B | -0.73B | -1.70B | -1.03B | -0.68B |
|
Cash from Operations
|
2.54B | 1.22B | 0.94B | 1.14B | -0.05B | 2.60B | 2.05B | 1.94B | 2.23B | 2.94B | 5.65B | 1.56B | 0.77B | 5.27B | 5.71B | 9.16B | 0.19B | 2.20B | 3.10B | 2.96B | 1.98B | 3.58B | 5.87B | 7.97B | 5.53B | -2.05B | 8.36B | 2.11B | 6.33B | 7.20B | 3.55B | -2.20B | 1.65B | -0.24B | 4.08B | 4.67B | 2.30B | 4.37B | 3.59B | 11.40B | 3.08B | 5.24B | 7.32B | 3.98B | 14.77B | -1.29B | -0.60B | -4.51B | -3.30B | 4.36B | 5.42B | 3.33B | 0.00B | 1.50B | 4.28B | -0.62B | 1.34B | 1.22B | 2.84B | 1.10B | 5.22B | -0.15B | 1.10B | 2.32B | -2.51B | 1.16B | 4.30B | 3.32B |
|
Depreciation & Amortization (CF)
|
0.14B | 0.05B | -0.03B | 0.02B | -0.03B | -0.01B | -0.02B | -0.05B | -0.02B | 0.19B | 0.04B | 0.09B | 0.10B | 0.10B | 0.03B | 0.07B | 0.11B | 0.05B | 0.18B | 0.07B | 0.04B | 0.14B | 0.28B | 0.18B | 0.17B | -0.22B | 0.17B | -0.01B | 0.17B | 0.26B | -0.02B | -0.08B | -0.05B | 0.16B | 0.16B | -0.05B | -0.02B | 0.07B | -0.00B | 0.12B | 0.02B | -0.11B | 0.44B | 0.11B | 0.33B | 0.05B | 0.07B | 0.01B | 0.03B | 0.01B | 0.04B | 0.12B | 0.01B | 0.17B | -0.12B | 0.06B | 0.04B | 0.01B | -0.04B | | 0.40B | -0.03B | -0.04B | 0.05B | | | -0.14B | -0.05B |
|
Change in Inventory
|
-0.54B | -1.44B | 1.81B | 0.12B | 0.30B | 0.19B | 0.18B | -0.03B | -0.06B | -0.23B | -0.05B | 0.01B | 0.05B | -0.04B | -0.01B | 0.04B | 0.01B | 0.03B | -0.01B | -0.00B | 0.01B | -0.01B | -0.11B | 0.07B | 0.01B | 0.05B | -0.18B | -0.14B | -0.10B | 0.12B | 0.03B | 0.01B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
1.37B | 0.33B | 0.17B | 0.66B | 0.93B | 1.25B | 0.94B | 1.38B | 1.71B | 1.43B | 1.65B | 2.01B | 2.69B | 2.94B | 5.71B | 6.45B | 2.54B | 2.23B | 1.44B | 2.17B | 1.57B | 1.68B | 2.34B | 5.69B | 1.55B | 1.61B | 1.50B | 3.66B | 1.74B | 2.53B | 3.40B | 2.92B | 1.85B | 2.10B | 2.52B | 4.47B | 1.86B | 3.90B | 3.75B | 6.97B | 2.50B | 3.10B | 2.12B | 3.27B | 2.83B | 2.36B | 2.47B | 3.16B | 1.66B | 1.00B | 3.12B | 2.96B | 1.22B | 2.87B | 1.91B | 0.14B | 1.89B | 0.85B | 1.99B | 0.76B | 4.17B | -0.52B | 0.88B | 0.28B | -0.20B | 0.29B | 2.55B | 0.85B |
|
Change in Taxes
|
0.32B | -0.47B | -0.45B | 1.70B | -1.24B | -0.04B | -0.27B | 0.41B | 0.17B | 0.02B | 0.17B | -0.44B | 0.28B | 0.05B | 0.54B | -0.35B | -1.65B | -1.03B | 0.72B | 0.62B | 0.39B | 0.51B | -0.24B | -0.36B | 0.64B | 0.39B | 0.26B | -0.08B | 0.07B | 0.21B | 0.47B | -0.13B | 0.37B | 0.19B | 0.79B | -2.97B | 0.42B | -0.52B | -0.03B | 0.18B | 0.15B | -0.53B | 0.14B | -0.09B | -0.12B | 0.11B | -0.33B | -0.09B | 0.58B | -0.36B | 0.28B | -0.25B | -0.16B | -1.42B | 0.07B | -0.09B | 0.36B | -0.55B | -0.09B | -0.16B | 0.20B | -0.19B | 0.13B | -0.29B | 0.13B | -0.77B | 0.40B | -0.26B |
|
Other Working Capital Changes
|
0.90B | 1.88B | -1.72B | 1.13B | 0.11B | -1.14B | -0.52B | 0.94B | 0.48B | -0.30B | -2.71B | 1.04B | 2.08B | -0.44B | 1.13B | -2.94B | 0.64B | -0.40B | 1.61B | -2.93B | 1.24B | -0.21B | -1.50B | -0.83B | 0.48B | 0.12B | -0.79B | 0.47B | 0.73B | 0.41B | -0.95B | 0.65B | 0.75B | -0.39B | -0.23B | 0.99B | -0.14B | -0.62B | 0.39B | -0.30B | 1.10B | 0.64B | -0.61B | -2.80B | 2.47B | 0.25B | 0.42B | 0.74B | 1.56B | -0.27B | 0.02B | 0.59B | -0.68B | 2.37B | -0.56B | -0.52B | 1.88B | 0.67B | 0.58B | 0.59B | 0.94B | 1.03B | 1.66B | -1.50B | 2.36B | 0.77B | 1.60B | -0.24B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | 0.49B | | | | 0.02B | | | | 0.01B | -0.37B | | 0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.29B | 4.40B | 4.92B | -11.10B | 3.46B | 4.32B | 3.99B | 0.59B | 0.42B | 5.33B | 1.21B | 0.92B | 1.09B | 1.01B | 1.15B | 0.96B | 1.00B | 1.08B | 1.39B | 0.76B | 0.99B | 1.49B | 1.22B | 1.30B | 0.99B | 1.50B | 1.22B | 73.31B | 1.01B | 26.84B | 8.56B | 13.29B | 13.39B | 15.60B | 13.25B | 16.00B | 14.66B | 15.93B | 12.30B | 16.77B | 14.06B | 11.62B | 12.68B | 13.95B | 10.00B | 11.11B | 14.29B | 11.94B | 21.47B | 13.44B | 14.04B | 15.81B | 14.24B | 14.40B | 10.21B | 11.97B | 11.18B | 11.06B | 10.51B | 11.35B | 10.79B | 14.11B | 14.94B | 19.22B | 10.96B | 9.34B | 10.41B | 14.51B |
|
Cash from Investing Activities
|
-1.03B | 1.22B | -1.59B | 3.83B | -3.67B | -0.29B | -2.17B | -2.39B | -3.93B | -2.38B | -4.68B | -2.31B | -2.22B | -3.29B | -5.90B | -4.01B | -3.65B | -4.20B | -4.42B | -4.06B | -2.97B | -4.56B | -2.15B | -7.41B | 1.65B | -0.93B | -5.88B | -2.58B | -2.75B | -5.04B | -5.29B | -8.61B | -3.02B | 0.37B | -5.58B | -3.73B | -2.27B | -4.22B | -6.45B | -8.69B | -5.30B | -2.74B | -5.08B | -3.91B | -5.78B | -7.57B | -0.39B | -2.47B | 6.48B | -3.31B | -2.56B | -5.94B | 0.49B | -3.73B | -1.02B | -3.38B | -3.30B | -2.84B | -2.88B | -3.10B | -10.24B | -5.34B | -5.70B | -7.30B | -5.46B | -5.83B | -9.24B | -5.36B |
|
Other financing activities
|
0.06B | -0.12B | 0.63B | -0.32B | 0.20B | -0.13B | 0.12B | -0.06B | -0.49B | 0.30B | 0.05B | 0.29B | 0.35B | -0.29B | 0.22B | -0.11B | -0.23B | 0.06B | -0.18B | 0.01B | -0.06B | 0.01B | -0.04B | 0.21B | -0.22B | -0.09B | -0.12B | 0.16B | -0.32B | 0.05B | -0.38B | 0.48B | -0.37B | -0.08B | -0.02B | 0.46B | 0.07B | -0.31B | -0.01B | -0.03B | 0.33B | -0.13B | -0.10B | -0.28B | -0.07B | -0.18B | -0.10B | -0.11B | 0.38B | -0.17B | -0.77B | 0.20B | -0.14B | 1.80B | -0.10B | 0.66B | 0.22B | 0.10B | 0.15B | 0.17B | 0.18B | 0.14B | 0.42B | 0.09B | 0.25B | 0.29B | -0.03B | 0.33B |
|
Cash from Financing Activities
|
-2.17B | -3.26B | -1.01B | -3.97B | 0.28B | -0.55B | 0.52B | 1.35B | -0.17B | 2.22B | 0.55B | -0.49B | 1.52B | -2.01B | -0.17B | -0.64B | 0.35B | 0.92B | 0.89B | 0.09B | 2.00B | 0.62B | 1.50B | -2.49B | -3.09B | 0.98B | 0.68B | -2.14B | 1.15B | -0.56B | 2.18B | 0.43B | 0.43B | 0.02B | -0.76B | -0.95B | 0.89B | -0.48B | 0.40B | -0.03B | 1.57B | -1.80B | 0.60B | -1.99B | 6.36B | -1.67B | 0.38B | -0.18B | -0.67B | -2.00B | -0.86B | 0.52B | 0.43B | 1.04B | 2.61B | 0.86B | 2.13B | -1.01B | 2.35B | 4.27B | 4.54B | 4.00B | 7.43B | 3.42B | 5.50B | 5.15B | 5.73B | 4.40B |
|
Net Equity Issued and Repurchased
|
14.34B | -0.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.03B | 0.01B | 0.00B | 0.31B | 0.03B | 0.01B | 0.00B | 0.53B | 0.04B | 0.01B | 0.00B | 0.65B | 0.04B | 0.01B | 0.00B | 0.71B | 0.21B | 0.20B | 0.19B | 0.23B | 0.25B | 0.24B | 0.25B | 0.27B | 0.27B | 0.27B | 0.26B | 0.32B | 0.32B | 0.31B | 0.31B | 0.36B | 0.33B | 0.32B | 0.32B | 0.32B | 0.39B | 0.38B | 0.38B | 0.37B | 0.42B | 0.41B | 0.41B | 0.40B | 0.45B | 0.44B | 0.44B | 0.44B | 0.47B | 0.46B | 0.45B | 0.44B | 0.47B | 0.46B | 0.45B | 0.45B | 0.47B | 0.46B | 0.46B | 0.46B | 0.48B | 0.47B | 0.47B | 0.47B | 0.49B | 0.48B | 0.48B | 0.47B |
|
Exchange Rate Effect
|
-0.02B | -0.03B | 0.14B | 0.20B | -0.10B | -0.04B | 0.22B | 0.04B | -0.05B | 0.13B | 0.10B | -0.03B | -0.11B | 0.07B | 0.03B | -0.32B | -0.51B | -0.35B | 0.04B | -0.20B | 0.03B | 0.05B | -0.15B | -0.38B | 0.11B | -0.07B | 0.02B | 0.01B | 0.15B | 0.06B | 0.15B | -0.31B | 0.12B | -0.01B | 0.04B | -0.04B | 0.30B | -0.38B | 0.00B | 0.21B | -0.00B | 0.03B | 0.03B | -0.04B | -0.02B | 0.03B | 0.12B | 0.22B | -0.21B | -0.00B | -0.04B | -0.06B | -0.09B | -0.23B | -0.13B | 0.29B | 0.01B | -0.15B | -0.08B | 0.26B | -0.23B | -0.14B | 0.26B | -0.15B | 0.06B | 0.11B | 0.04B | -0.14B |
|
Change in Cash
|
-0.69B | -0.84B | -1.52B | 1.19B | -3.54B | 1.73B | 0.62B | 0.94B | -1.92B | 2.91B | 1.62B | -1.27B | -0.05B | 0.04B | -0.34B | 4.19B | -3.62B | -1.43B | -0.40B | -1.21B | 1.03B | -0.31B | 5.06B | -2.30B | 4.20B | -2.08B | 3.17B | -2.60B | 4.88B | 1.65B | 0.59B | -10.68B | -0.82B | 3.45B | -2.22B | -0.05B | 1.22B | -0.70B | -2.46B | 2.89B | -0.65B | 0.72B | 2.86B | -1.96B | 15.32B | -10.50B | -0.49B | -6.95B | 2.30B | -0.96B | 0.46B | -2.72B | 1.20B | 0.28B | 5.74B | -2.85B | 0.17B | -2.78B | 2.23B | 2.53B | -0.71B | -1.62B | 3.10B | -1.71B | -2.42B | 0.60B | 0.82B | 2.23B |
|
Free Cash Flow
|
2.54B | 1.22B | 0.94B | 1.14B | -0.05B | 2.60B | 2.05B | 1.94B | 2.23B | 2.94B | 5.65B | 1.56B | 0.77B | 5.27B | 5.71B | 9.16B | 0.19B | 2.20B | 3.10B | 2.96B | 1.98B | 3.58B | 5.87B | 7.97B | 5.53B | -2.05B | 8.36B | 2.11B | 6.33B | 7.20B | 3.55B | -2.20B | 1.65B | -0.24B | 4.08B | 4.67B | 2.30B | 4.37B | 3.59B | 11.40B | 3.08B | 5.24B | 7.32B | 3.98B | 14.77B | -1.29B | -0.60B | -4.51B | -3.30B | 4.36B | 5.42B | 3.33B | 0.00B | 1.50B | 4.28B | -0.62B | 1.34B | 1.22B | 2.84B | 1.10B | 5.22B | -0.15B | 1.10B | 2.32B | -2.51B | 1.16B | 4.30B | 3.32B |
|
Net Cash Flow
|
-0.67B | -0.81B | -1.66B | 0.99B | -3.44B | 1.76B | 0.40B | 0.90B | -1.87B | 2.79B | 1.51B | -1.25B | 0.06B | -0.03B | -0.36B | 4.52B | -3.12B | -1.09B | -0.44B | -1.01B | 1.01B | -0.36B | 5.22B | -1.93B | 4.09B | -2.01B | 3.15B | -2.61B | 4.72B | 1.59B | 0.44B | -10.37B | -0.94B | 0.16B | -2.25B | -0.02B | 0.92B | -0.32B | -2.46B | 2.68B | -0.65B | 0.70B | 2.83B | -1.92B | 15.35B | -10.53B | -0.61B | -7.17B | 2.51B | -0.95B | 1.99B | -2.09B | 0.92B | -1.20B | 5.87B | -3.14B | 0.17B | -2.63B | 2.31B | 2.28B | -0.48B | -1.48B | 2.83B | -1.56B | -2.47B | 0.48B | 0.78B | 2.36B |