|
Net Income
|
8.64B | 33.03B | 9.22B | 22.79B | 11.05B | 7.82B | 9.22B | 23.14B | 14.76B | 17.54B | 13.58B | 16.47B | 17.18B | 15.70B | 12.41B | 13.87B | 10.32B | 8.67B | 10.72B | 10.71B | 13.25B | 9.10B | 5.90B | 3.63B | -1.69B | 4.96B | 2.27B | 0.18B | 2.76B | 0.72B | 1.75B | -0.13B | 7.02B | 5.14B | 2.37B | 7.71B | 7.79B | 5.82B | 6.83B | 9.77B | 8.05B | 5.57B | 0.85B | 2.27B | 0.87B | 0.25B | -0.38B | 7.17B | 7.87B | 29.73B | 32.75B | 15.48B | 13.32B | 13.19B | 12.26B | 14.38B | 15.16B | 10.20B | 9.54B | 5.77B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91B | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
1.20B | 4.70B | 3.68B | 2.09B | 4.19B | 3.80B | 3.09B | 3.06B | 3.89B | 5.77B | 4.40B | 7.16B | 8.17B | 4.98B | 5.72B | 3.10B | 6.81B | 1.41B | 6.72B | 2.41B | 9.03B | 3.03B | 4.18B | 3.98B | 3.74B | 2.54B | 5.13B | 2.22B | 2.21B | 1.14B | 3.66B | 2.03B | -0.25B | 4.05B | 3.31B | 1.72B | 7.08B | 3.00B | 5.42B | 4.20B | 5.13B | 2.66B | 4.18B | 1.77B | 5.04B | 0.37B | 2.34B | 5.98B | 6.64B | 15.77B | 8.52B | 3.43B | 9.14B | 1.81B | 6.50B | 2.02B | 9.04B | 2.48B | 6.35B | 2.11B |
|
Gains from Investment Securities
|
-2.61B | -48.97B | -2.41B | -6.35B | -2.18B | -4.33B | -2.83B | -5.94B | -2.78B | -5.31B | 0.04B | -7.85B | -3.35B | -2.29B | -0.14B | -7.62B | -3.15B | -7.63B | -3.08B | -5.57B | -2.92B | -5.38B | -2.52B | -4.49B | -1.67B | -3.03B | -1.15B | -2.23B | -0.74B | -1.60B | -0.70B | -4.39B | -0.61B | -1.12B | -0.01B | -2.46B | -1.12B | -2.32B | -1.89B | -0.54B | -0.01B | -0.14B | -0.85B | -0.19B | 0.01B | -1.74B | 0.02B | -0.08B | -0.34B | -4.31B | -8.05B | -8.10B | 0.13B | -0.01B | | -0.89B | -0.50B | -0.01B | -0.01B | 0.24B |
|
Asset Writedowns and Impairment
|
-0.01B | | | | | 0.03B | | | | | | | | | | | | | | | -0.03B | | | -0.31B | | | | | | | | | | | -0.39B | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.69B | 5.08B | -0.70B | -0.12B | | 1.08B | -0.57B | 0.90B | -0.37B | 0.37B | 0.15B | -0.92B | -0.29B | -0.58B | -0.02B | -1.55B | -0.16B | 0.15B | 0.65B | 0.43B | 0.21B | 0.08B | 0.13B | 0.20B | -0.30B | 0.42B | 0.07B | 0.37B | 0.71B | 0.11B | 0.45B | -0.40B | -0.12B | -0.92B | 0.03B | 0.14B | -0.12B | -0.11B | 0.33B | -0.62B | 0.29B | 0.19B | 0.68B | -0.14B | 0.23B | 0.26B | 0.17B | 0.00B | -0.56B | -0.30B | -0.92B | | -0.88B | -0.74B | -0.61B | -0.10B | -0.40B | -0.54B | 0.94B | -0.06B |
|
Change in Receivables
|
1.21B | 0.56B | 0.11B | -0.28B | -0.28B | -0.63B | 0.96B | -2.87B | 0.77B | 0.67B | -0.63B | -3.28B | -0.66B | 1.84B | 0.63B | 0.02B | -1.08B | -1.58B | 2.37B | -1.80B | 1.18B | 0.62B | -1.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
0.06B | -0.61B | 0.51B | -0.81B | -0.14B | -0.26B | 0.24B | -0.42B | -0.65B | 0.14B | -0.01B | -0.19B | 0.41B | 0.03B | -0.30B | | 0.92B | -0.65B | 0.55B | -0.96B | 1.36B | -0.82B | -0.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.95B | 0.59B | 0.26B | -0.04B | -0.77B | 0.78B | -0.27B | 1.82B | -0.70B | 0.18B | 1.47B | 2.66B | -0.24B | -0.97B | | 0.02B | -0.16B | 2.63B | -2.06B | 1.26B | -1.66B | 0.15B | 0.75B | | | | | | | | | | | | | | | | | 8.37B | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | -1.49B | 0.89B | -0.03B | -1.31B | 2.52B | -0.35B | 0.09B | 1.20B | 0.36B | -0.44B | -0.28B | 0.88B | -1.64B | 0.13B | 0.51B | 0.24B | -1.63B | 1.06B | -0.77B | 0.10B | 0.70B | 0.07B | -0.05B | 0.99B | -0.75B | 1.43B | -0.25B | | -0.55B | 0.44B | 0.02B | -1.50B | | | | | | | | | |
|
Cash from Operations
|
1.20B | 46.97B | 3.68B | 2.08B | 4.19B | 3.77B | 3.09B | 2.31B | 3.90B | 6.03B | 4.41B | 5.85B | 3.32B | 4.98B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.14B | | | 2.02B | 9.04B | | | |
|
Depreciation & Amortization (CF)
|
-1.63B | -1.98B | -2.87B | -9.48B | -1.90B | -2.34B | -2.05B | -8.56B | -1.93B | -1.71B | -3.14B | -2.39B | 2.52B | -2.63B | -2.47B | -2.78B | 2.63B | 2.82B | -3.78B | -3.09B | -2.63B | -3.59B | 4.42B | -5.31B | -7.34B | -3.09B | -2.32B | 3.97B | 2.04B | 2.78B | 2.47B | -4.26B | -1.94B | 2.31B | -3.10B | -1.29B | -2.37B | 1.83B | -2.32B | 2.73B | -2.19B | 2.23B | 4.62B | 4.17B | 4.44B | 2.52B | -3.48B | -2.80B | -2.11B | 2.02B | 2.14B | | 2.43B | 2.35B | 2.33B | 2.81B | 2.31B | 3.43B | 3.37B | 3.37B |
|
Capital Expenditures
|
-2.49B | -2.58B | -2.58B | -3.25B | -2.53B | -2.70B | -2.95B | -3.15B | -3.09B | -3.37B | -3.55B | -4.99B | -3.92B | -3.82B | -4.38B | -7.39B | -4.22B | -5.00B | -3.85B | -5.07B | -4.81B | -5.58B | -4.30B | -4.83B | -3.96B | -4.36B | -3.98B | -3.21B | -2.82B | -2.90B | -2.66B | -12.19B | -2.38B | -2.35B | -2.63B | -3.40B | -2.53B | -2.77B | -3.07B | -2.99B | -2.03B | -2.83B | -2.64B | -2.70B | -2.35B | -1.90B | -2.50B | -2.15B | -1.75B | -2.18B | -1.71B | 3.03B | -2.48B | -2.95B | -3.10B | -3.65B | 3.03B | -3.40B | -3.42B | -4.15B |
|
Sales of Property, Plant and Equipment
|
0.02B | 0.01B | 0.13B | 0.08B | 0.12B | 0.02B | 0.12B | 0.05B | 1.98B | 3.31B | 0.03B | 0.05B | 2.40B | 87.30B | 87.86B | 0.07B | | 96.73B | 93.77B | 95.64B | | 102.38B | 99.28B | 94.42B | | 78.14B | | 73.87B | | 73.06B | | 68.80B | | | | | | 77.30B | | 74.93B | | 82.96B | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 2.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | 2.40B | 2.53B | 0.10B | 0.07B | 0.02B | 0.15B | 1.66B | 2.68B | 0.48B | 0.97B | 0.40B | 1.66B | 0.48B | 2.65B | 0.43B | 0.69B | 0.01B | 0.01B | 0.50B | 0.24B | 0.30B | 0.07B | 0.03B | 0.00B | 0.00B | 1.02B | 0.14B | 0.62B | | 0.21B | 1.52B | 0.88B | 0.00B | | | 1.15B | 0.69B | 0.14B | 0.08B | 0.15B | 0.06B | 0.05B | 0.01B | 1.35B | 0.08B | 0.34B | | 2.03B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.00B | | -0.02B | | 0.00B | 0.22B | -0.00B | | | | 0.09B | -0.21B | -0.28B | -0.07B | -0.06B | 0.12B | -0.17B | 0.17B | -0.01B |
|
Cash from Investing Activities
|
-2.87B | -30.18B | -2.78B | -3.34B | -3.27B | -2.66B | -2.94B | -3.77B | -1.84B | -0.04B | -4.34B | -9.62B | -6.51B | -1.63B | -3.71B | -7.13B | -5.78B | -3.35B | -4.15B | -5.55B | -1.28B | -8.44B | -2.81B | -5.28B | -8.34B | -2.06B | -3.85B | -0.25B | -2.34B | -3.04B | -2.13B | -10.45B | 0.25B | -5.35B | -0.90B | -0.20B | -1.54B | -3.42B | -5.56B | -0.69B | -4.88B | -3.52B | -0.15B | -2.04B | -1.78B | -4.67B | -2.62B | -0.61B | -5.59B | -4.46B | -3.57B | | -2.17B | 0.63B | -1.80B | -0.20B | -4.02B | 0.88B | -2.74B | -3.72B |
|
Other financing activities
|
6.04B | 6.39B | 6.79B | 7.35B | 7.11B | 6.70B | 6.78B | 7.06B | 7.26B | 7.65B | 7.60B | 7.26B | 7.18B | 7.08B | 7.07B | | | | 6.77B | | | | 6.44B | | | | | | | | | | | | | | | 8.26B | | | | | | | -0.05B | -0.15B | 0.25B | -1.01B | 0.69B | -2.80B | -2.25B | 1.81B | -1.16B | -0.47B | 1.07B | 1.49B | -2.31B | -0.69B | 1.27B | -1.14B |
|
Cash from Financing Activities
|
3.08B | -21.40B | 0.29B | 0.40B | -0.58B | -2.85B | 2.52B | 0.86B | 1.02B | -5.20B | -2.39B | 1.27B | -0.40B | -3.84B | -0.49B | 1.69B | -1.12B | -1.17B | 2.49B | 4.10B | 0.20B | -4.03B | -1.06B | 0.95B | 2.74B | -2.21B | -0.38B | -0.88B | -0.25B | 0.24B | -0.29B | -1.96B | -0.04B | -0.96B | -1.40B | -3.42B | -1.18B | -1.85B | -1.20B | -0.80B | -1.16B | -0.41B | -2.44B | -1.48B | -1.26B | 6.97B | -1.10B | -3.10B | -0.01B | -4.14B | -4.21B | -2.17B | -6.63B | -3.31B | -6.00B | -1.80B | -3.63B | -1.48B | -4.98B | -1.43B |
|
Dividends Paid - Common
|
| -35.57B | | | | -3.08B | | | | -3.66B | | -0.00B | | -3.52B | | | | -3.69B | | | | -3.73B | -0.91B | -0.83B | -0.76B | -0.73B | -0.69B | -0.66B | -0.70B | -0.40B | -0.40B | -1.88B | | -0.73B | -0.39B | -0.37B | -0.40B | -0.74B | -0.77B | -0.76B | -0.77B | -0.86B | -0.86B | -0.85B | -0.84B | -0.90B | -0.29B | -0.35B | -0.39B | -0.58B | -1.31B | -2.71B | -2.65B | -2.07B | -1.94B | -1.91B | -1.91B | -1.02B | -0.94B | -0.92B |
|
Exchange Rate Effect
|
-0.14B | 0.02B | -0.10B | -0.25B | 0.16B | 0.32B | -0.42B | -0.00B | -0.13B | -0.19B | 0.25B | 0.04B | -0.14B | -0.08B | -0.24B | 0.14B | 0.04B | 0.21B | 0.07B | 0.18B | -0.33B | 0.10B | 0.02B | 1.02B | -0.58B | 0.07B | -0.17B | -0.19B | 0.30B | -0.13B | 0.04B | -0.15B | 0.03B | 0.21B | 0.24B | -0.04B | 0.18B | -0.65B | 0.25B | -0.07B | -0.03B | 0.03B | -0.15B | 0.12B | -0.32B | 0.16B | | -0.17B | 0.00B | -0.27B | -1.06B | 0.23B | -0.18B | 0.03B | 0.10B | -0.30B | 0.07B | 0.19B | 0.04B | -0.02B |
|
Change in Cash
|
1.41B | -4.77B | 1.18B | -0.86B | 0.33B | -1.74B | 2.66B | -0.61B | 3.07B | 0.77B | -2.50B | -2.50B | 1.26B | -1.21B | 1.52B | -2.34B | -0.09B | -3.13B | 5.08B | 0.96B | 7.96B | -9.45B | 0.30B | -0.35B | -1.86B | -1.73B | 0.90B | 1.09B | -0.38B | -1.65B | 1.23B | -3.37B | 2.01B | -2.26B | 1.01B | -1.90B | 4.35B | -2.27B | -1.33B | 2.71B | -0.91B | -1.27B | 1.59B | -1.75B | 2.01B | 2.67B | -1.38B | 2.27B | 1.04B | 7.17B | 0.74B | -3.26B | 0.34B | -0.87B | -1.30B | 0.02B | 1.40B | 1.88B | -1.38B | -3.05B |
|
Free Cash Flow
|
3.68B | 49.54B | 6.26B | 5.33B | 6.72B | 6.47B | 6.04B | 5.46B | 6.98B | 9.40B | 7.96B | 10.84B | 7.24B | 8.80B | 4.38B | 7.39B | 4.22B | 5.00B | 3.85B | 5.07B | 4.81B | 5.58B | 4.30B | 4.83B | 3.97B | 4.36B | 3.99B | 3.21B | 2.82B | 2.90B | 2.66B | 12.19B | 2.38B | 2.35B | 2.63B | 3.40B | 2.53B | 2.77B | 3.07B | 2.99B | 2.03B | 2.83B | 2.64B | 2.70B | 2.35B | 1.90B | 2.50B | 2.15B | 1.75B | 2.18B | 1.71B | -3.03B | 11.62B | 2.95B | 3.10B | 5.67B | 6.01B | 3.40B | 3.42B | 4.15B |
|
Net Cash Flow
|
1.41B | -4.62B | 1.19B | -0.86B | 0.34B | -1.74B | 2.66B | -0.59B | 3.08B | 0.79B | -2.31B | -2.50B | -3.59B | -0.49B | -4.20B | -5.44B | -6.90B | -4.52B | -1.66B | -1.45B | -1.08B | -12.47B | -3.86B | -4.33B | -5.73B | -4.36B | -4.24B | -1.13B | -2.58B | -2.80B | -2.42B | -12.40B | 0.21B | -6.31B | -2.30B | -3.62B | -2.72B | -5.27B | -6.75B | -1.49B | -6.04B | -3.93B | -2.59B | -3.53B | -3.03B | 2.30B | -3.73B | -3.71B | -5.60B | -8.61B | -7.78B | -2.17B | 0.34B | -2.68B | -7.79B | 0.02B | 1.40B | -0.60B | -7.72B | -5.16B |