|
Net Income
|
-0.52B | -0.45B | -0.06B | -0.10B | | -0.01B | | -0.01B | | -1.60B | | 0.99B | | 1.10B | | 1.38B | | 1.12B | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| 5.92B | | 0.85B | | 0.33B | | -3.30B | | -1.68B | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| 0.69B | | -0.10B | | 0.06B | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | -627.58B | | -842.61B | | -1173.26B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -3.08B | | -232.95B | | -179.13B | | -5.84B | | | | | | | | | | | | | | -0.32B | | -0.32B | | -0.36B | | | | | | | |
|
Asset Writedowns and Impairment
|
| -1.57B | | 0.98B | | 1.91B | | -14.70B | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | -0.03B | | -0.04B | 0.09B | 0.18B | 0.04B | -2.78B | 0.03B | -1.25B | -0.06B | -2.18B | -2.19B | -2.63B | | 0.04B | | -2.45B | | | | | | | | | | | |
|
Change in Receivables
|
| | | -1.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | -0.49B | | -1.00B | | -0.43B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -0.57B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.35B | | 0.45B | | -0.38B | | -4.03B | | 0.55B | | 0.34B | | 0.34B | | 0.37B | | 0.34B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | 15.08B | | 14.29B | | 9.38B | | 8.46B | | 13.88B | | 11.82B | | 14.91B | | 15.88B | | 25.34B | | | | | | | |
|
Amortization
|
75.22B | 77.52B | 76.66B | 89.61B | 101.43B | 97.56B | 101.98B | 97.93B | 3.35B | 6.81B | 2.07B | 4.93B | 20.51B | 3.74B | 76.53B | 4.80B | 75.30B | 5.17B | 71.96B | 70.05B | 69.89B | 70.50B | 69.38B | 76.53B | 77.68B | 78.46B | 78.49B | 0.00B | 76.78B | 82.04B | 81.47B | 83.67B | 99.85B |
|
Capital Expenditures
|
| -5.39B | | -4.59B | | -12.34B | | -17.61B | | -13.00B | 3.85B | -8.16B | 2.47B | -4.68B | 1.32B | -3.01B | 1.76B | -4.48B | | -5.43B | | -5.49B | | -6.19B | | -7.38B | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 2.42B | | | | 0.39B | | 0.25B | | 1.90B | | 0.89B | | -0.04B | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| -0.40B | | -0.91B | | -4.16B | | -1.33B | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -3.36B | | -1.71B | | -16.84B | | -18.24B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -2.46B | | -10.61B | | -3.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| 3.44B | | 3.94B | | | | | | 2.99B | | 2.49B | | 1.37B | | 2.28B | | 2.31B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.06B | | 0.04B | | | -2.24B | | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -0.28B | | -0.14B | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | -0.30B | | -2.47B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| 5.39B | | 4.59B | | 12.34B | | 17.61B | | 28.08B | -3.85B | 22.45B | -2.47B | 14.07B | -1.32B | 11.48B | -1.76B | 18.37B | | 17.25B | | 20.40B | | 22.06B | | 32.73B | | | | | | | |
|
Net Cash Flow
|
| -5.82B | | -12.32B | | -20.26B | | -18.24B | | 15.08B | | 14.29B | | 9.38B | | 8.46B | | 13.88B | | 11.82B | | 14.91B | | 15.88B | | 25.34B | | | | | | | |