|
Net Income
|
1.87B | 1.24B | 3.23B | 9.93B | 3.87B | 3.56B | 3.14B | 3.02B | 2.36B | 2.06B | 4.08B | -0.32B | 3.81B | 1.77B | 2.31B | -1.86B | 1.74B | 1.03B | 1.59B | 3.63B | 1.38B | 1.83B | 2.07B | 4.42B | 1.82B | 2.92B | 2.61B | 0.82B | 1.54B | 2.18B | 3.47B | 2.53B | 2.29B | 1.94B | 1.79B | -0.00B | 1.82B | 1.41B | 2.68B | 0.32B | 1.30B | -1.29B | 2.09B | 3.25B | 1.87B | 8.38B | 2.29B | 1.30B | 3.09B | 2.29B | 4.39B | 0.29B | 3.16B | 1.81B | 3.46B | 12.25B | 3.32B | 2.54B | 4.45B | -0.47B | 0.17B | 0.05B | 0.04B | -0.19B | 0.18B | 3.06B | 3.34B | -3.34B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | -0.02B | | | | -0.02B | | | | | | | | -1.33B | | | | -0.86B | | | | -2.84B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 1.38B | | 5.25B | 2.01B | 1.65B | 8.32B | -11.99B |
|
Gains from Investment Securities
|
| | | | | | | -0.15B | | | | -0.07B | | | | 0.11B | | | | 0.36B | | | | -0.26B | | | | -0.15B | | | | -0.04B | | | | -0.15B | | | | -0.25B | | | | | | | | | | | | | | | | | | | | -0.39B | | | | -0.39B | | | | -0.41B |
|
Asset Writedowns and Impairment
|
| | | -0.55B | | | -0.22B | -0.21B | -0.04B | -0.05B | -0.01B | 0.19B | -0.00B | 0.05B | 0.02B | 0.15B | 0.01B | 0.56B | 0.04B | -1.89B | 0.00B | 0.10B | 0.05B | 0.17B | -0.03B | -0.00B | -0.23B | -0.58B | | | -0.02B | -0.13B | | | -0.02B | -0.34B | -0.00B | -0.12B | -0.22B | -0.82B | -0.01B | -2.06B | -0.20B | -1.75B | -0.09B | -0.26B | -0.00B | -0.01B | -0.00B | -0.21B | 0.00B | -0.22B | -0.01B | -0.09B | -1.60B | 0.46B | -0.02B | | -0.00B | -0.96B | 0.02B | 0.38B | -0.20B | -0.47B | -0.03B | -0.21B | -0.27B | -2.61B |
|
Non-cash Items
|
| | | 7.92B | | | | 14.58B | | | | 14.12B | | | | 0.03B | | | | 0.14B | | | | -0.49B | | | | -0.02B | | | | -0.49B | | | | 10.47B | | | | -0.22B | 0.17B | 4.74B | | | -0.00B | 4.76B | | | -0.05B | 5.10B | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | -1.89B | | | | 0.08B | | | | -0.64B | | | | -0.70B | | | | 0.17B | | | | 1.23B | | | | 1.15B | | | | -0.08B | | | | -0.69B | | | | -1.25B | -0.72B | 0.70B | | 0.00B | -0.46B | 0.40B | | -0.00B | 0.51B | -0.56B | | 1.69B | -0.53B | 0.55B | | -0.49B | -0.67B | 0.90B | -2.04B | 0.22B | -1.86B | 1.87B | -2.56B | -0.54B | -0.10B | 0.23B | 0.04B | 0.16B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | 0.01B | | | | -0.15B | | | | | | | | -0.51B | | | | -0.03B | | | | -1.40B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.02B | | | | | | | | -0.93B | | | | -0.51B | | | | -0.05B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.01B | | | | 0.10B | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 11.96B | | 10.09B | | | | | | | | | | 12.90B | | | | 13.24B | | 12.91B | | 14.20B | | 13.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | 6.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.12B | 2.80B | 2.90B | | 11.33B | 3.17B | 1.07B | | 11.20B | 2.95B | 0.89B | 5.53B | 1.74B | 2.04B | -0.50B | 8.09B | 0.32B | 2.29B | 1.56B | 8.54B | 3.22B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87B | | | | -2.07B |
|
Amortization
|
| | | 5.44B | | 78.09B | | 5.38B | | 34.80B | | 31.86B | | 28.80B | | 26.19B | | 23.85B | | 20.95B | | 19.55B | | 18.18B | | 15.92B | 2.33B | 2.35B | 1.90B | 2.60B | 2.57B | 1.73B | 1.91B | 15.23B | 2.52B | 1.56B | 1.96B | 0.11B | 2.67B | 1.56B | 2.00B | 21.46B | 2.53B | 1.70B | 2.12B | 18.75B | 2.69B | 1.91B | 2.43B | 23.44B | | 1.98B | 2.72B | 23.45B | | 2.18B | 2.90B | 26.78B | 3.48B | 9.77B | 2.07B | 28.70B | 3.75B | 83.20B | 78.28B | 23.13B | 9.00B | 83.48B |
|
Capital Expenditures
|
| | | 76.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | | | | -0.11B | | | | -0.10B | | | | | | | | -3.13B | | | | -3.41B | | | | -4.12B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | | | 0.56B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39B | -0.09B | | | -2.68B | | | | -12.79B |
|
Cash from Investing Activities
|
| | | 5.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | | | | -0.11B | | | | -0.10B | | | | | | | | -6.67B | -0.40B | -3.27B | | -4.71B | -0.82B | 10.76B | -0.37B | -2.85B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | -0.01B | | | | 0.03B | | | | | | | | -8.66B | 0.83B | -0.72B | | -6.16B | -0.62B | -4.41B | -6.59B | -9.55B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | 10.41B | |
|
Dividends Paid - Common
|
| | | 4.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | -0.11B | | | | | | | | -0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.01B | -0.01B | | -0.01B | -0.02B | -0.02B | -0.06B | -0.05B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | -1.14B | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | -4.33B | 0.51B | -2.57B | | -1.36B | 0.58B | 8.34B | 1.71B | -10.67B |
|
Free Cash Flow
|
| | | -70.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | 0.22B | 2.80B | 2.90B | | 11.43B | 3.17B | 1.07B | | 11.20B | 2.95B | 0.89B | 5.53B | 4.86B | 2.04B | -0.50B | 8.09B | 3.73B | 2.29B | 1.56B | 8.54B | 7.34B |
|
Net Cash Flow
|
| | | 11.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | 2.80B | 2.90B | | 11.26B | 3.17B | 1.07B | | 11.20B | 2.95B | 0.89B | 5.53B | -13.60B | 2.47B | -4.49B | 8.09B | -10.55B | 0.86B | 7.90B | 1.58B | -9.18B |