|
Net Income
|
4.10B | 4.75B | 4.86B | 7.53B | 3.31B | 3.67B | 14.24B | 8.16B | 4.36B | 3.15B | -2.08B | 0.68B | 2.12B | 2.58B | 2.36B | 0.81B | 2.46B | 2.39B | 1.98B | 9.43B | 0.13B | 0.12B | 0.20B | 0.13B | 1.47B | 0.59B | 0.39B | 0.43B | 0.42B | 1.31B | 1.54B | 0.44B | 1.53B | 1.38B | 1.87B | 1.80B | 1.99B | 3.58B | 2.42B | 0.73B | 1.68B | 2.35B | -0.52B | 1.70B | 0.95B | 1.04B | 0.14B | 2.16B | 1.64B | 14.42B | 1.84B | 0.56B | 1.08B | 0.86B | 0.57B | 1.30B | 0.73B | 0.73B | 0.11B | -4.11B | -0.05B | -0.06B | -0.54B | -0.95B | -1.82B | -0.23B | 0.01B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 3.13B | | | | | | | | -1.96B | | | | | | | | | | | | | -0.01B | | | | | | | | | | 0.00B | -0.00B | | | | | | | | | -0.05B | -0.06B | -0.54B | | -1.82B | -0.23B | 0.01B |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | -0.01B | | | | | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.62B | -1.19B | -0.52B | -1.83B | | | -0.58B | -1.30B | -0.65B | | | | -0.42B | | | -2.62B | | | | -0.66B | -0.23B | -0.47B | | -1.48B | | | | -0.03B | 0.01B | -0.27B | -0.15B | -0.70B | -0.16B | -0.43B | -0.21B | -0.34B | -0.03B | -0.40B | -0.19B | -0.40B | -0.57B | -0.37B | -0.36B | -0.41B | -0.61B | -0.37B | -0.38B | -0.68B | -0.66B | -0.45B | -0.46B | -0.55B | -0.66B | -0.45B | -0.45B | -0.55B | -0.67B | -0.49B | | | -0.69B | -0.45B | | | -0.76B | -0.50B | |
|
Asset Writedowns and Impairment
|
-0.00B | -0.00B | -0.01B | -0.05B | 0.03B | 0.02B | 0.01B | -0.01B | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.72B | -0.00B | -0.00B | -0.01B | -0.04B | | 0.00B | -0.00B | -0.00B | -0.00B | | | -0.02B | 0.00B | -0.00B | -0.00B | -0.24B | -0.01B | 0.02B | -0.00B | 0.02B | -0.00B | -0.13B | -0.00B | -0.26B | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81B | | | | -0.71B | | -1.25B | 0.94B | -0.21B | | -0.37B | 1.57B | -0.28B | | | -0.25B | | | | -0.02B | | -0.02B | | -0.02B | | -0.02B | |
|
Change in Receivables
|
21.25B | 22.60B | 23.92B | 26.25B | | | 23.38B | 27.70B | 26.36B | | | | 25.19B | | | | | | | | 21.21B | 15.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-15.45B | -15.12B | -16.08B | -17.77B | | | -16.36B | -19.10B | -20.19B | | | | -20.01B | | | -72.44B | | | | -18.46B | -16.36B | -11.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.77B | | 18.48B | 18.19B | 17.67B | 16.19B | 17.55B | | 0.05B | 14.14B | 11.93B | 12.47B | 2.38B | 12.56B | 13.59B | 14.13B | 15.11B | 14.79B | 14.44B | 13.88B | 13.78B | 16.11B | 15.67B | 15.75B | 15.02B | 14.59B | 15.31B | 15.49B | 15.61B | 13.84B | 15.76B | 15.55B |
|
Change in Taxes
|
-0.96B | -1.12B | -1.05B | -0.24B | -0.99B | -0.91B | -1.68B | -1.49B | -1.00B | -0.78B | 0.27B | 1.05B | -0.53B | -0.72B | -0.50B | -0.13B | -0.60B | -0.39B | -0.47B | -0.28B | -0.42B | -0.06B | -0.50B | 0.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | | 0.34B | | -0.78B | | 0.15B | 0.81B | 1.19B | | | 1.33B | | | | | | | | | | | |
|
Cash from Operations
|
4.07B | 5.74B | 6.67B | 6.14B | | | 5.84B | 6.84B | 4.32B | | | | 3.24B | | | | | | | | 3.22B | 4.44B | | | | | | 10.83B | 2.43B | 3.60B | 4.36B | 4.36B | 2.92B | 3.53B | 4.59B | 4.63B | 3.22B | 4.15B | 3.62B | 4.81B | 4.16B | 4.08B | 4.18B | 4.39B | 2.49B | 3.34B | 4.23B | 5.11B | 3.08B | 3.08B | 2.87B | 3.12B | 2.25B | 2.92B | 2.88B | 4.25B | 2.47B | 3.25B | | | 2.43B | 2.62B | | | 1.93B | 2.95B | |
|
Amortization
|
2.42B | | | 0.10B | | | | 0.07B | | | | | | | | 2.61B | | | | 0.64B | | | | -0.63B | | | | 0.34B | | | | 2.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | 1.11B | | 0.22B | 1.95B | 0.83B | | 0.26B | 1.03B | 0.47B | | 0.48B | | 0.48B | | 0.44B | | 0.35B | | 0.46B | | 0.43B | | 0.44B | | 0.43B | | | | 1.64B | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21B | -0.19B | | | -0.09B | -0.16B | |
|
Cash from Investing Activities
|
-2.91B | -3.32B | -3.93B | -13.73B | | | -8.09B | -21.54B | -4.65B | | | -16.84B | -3.50B | | | -10.22B | | | | -0.93B | -0.59B | -2.14B | | -12.46B | | | | -14.16B | -2.28B | -2.67B | -2.37B | -8.86B | -3.59B | 10.18B | -16.31B | 21.48B | -4.23B | 10.38B | -13.78B | -2.39B | -2.43B | -0.95B | -0.93B | -6.24B | -0.73B | -1.51B | -4.00B | -9.29B | -2.57B | 12.93B | -1.60B | -1.55B | 0.51B | -2.22B | -2.59B | -2.82B | -0.20B | -1.05B | | | -2.16B | -2.29B | | | -1.82B | -2.24B | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.20B | | | -0.04B | -0.06B | |
|
Cash from Financing Activities
|
1.23B | -3.45B | 1.15B | -3.37B | | | -0.43B | -7.13B | 2.32B | | | -6.62B | 2.36B | | | -1.61B | | | | -0.44B | -4.41B | 0.66B | | -5.05B | | | | -3.96B | 0.10B | -1.05B | -1.63B | -4.56B | 4.51B | -1.87B | -4.96B | 4.05B | 0.63B | 1.94B | -4.17B | -2.78B | 1.21B | -3.92B | -1.91B | -9.99B | -2.50B | 0.28B | -1.22B | -6.48B | -1.07B | -4.61B | -12.22B | -14.86B | -3.57B | -2.52B | -6.69B | -1.32B | -2.18B | -2.25B | | | -1.09B | -1.40B | | | -1.12B | -1.19B | |
|
Dividends Paid - Common
|
-0.03B | -3.14B | -0.00B | -3.70B | | | -0.00B | -4.41B | | | | | | | | -4.24B | | | | -0.19B | -0.16B | -2.64B | | -2.91B | | | | -3.04B | -0.05B | -2.45B | -0.10B | -3.14B | -0.08B | -1.17B | -0.30B | 4.54B | -0.41B | 2.11B | -3.67B | -1.23B | -0.19B | -1.30B | -0.35B | -1.22B | -0.18B | -0.19B | -0.60B | -0.53B | -0.06B | -0.54B | -0.14B | -3.44B | -0.04B | -0.37B | -0.13B | -0.89B | -0.16B | -1.08B | | | -0.16B | -0.89B | | | -0.13B | -0.92B | |
|
Exchange Rate Effect
|
-2.56B | -1.27B | -0.59B | -1.08B | | | -0.07B | -0.79B | -2.88B | | -0.24B | | -1.91B | | | -0.50B | -0.77B | -0.46B | | -0.61B | -1.02B | -1.15B | | -5.52B | | | | -1.10B | -0.03B | -3.45B | 3.55B | 5.29B | 0.05B | 2.60B | -3.09B | 4.81B | -0.08B | 2.10B | -2.24B | -3.29B | 0.11B | -1.36B | | -2.59B | | | | | | | -0.55B | 0.06B | | | -2.27B | | | | | | | | | | | | |
|
Change in Cash
|
| | 3.83B | 1.38B | | | -2.96B | -0.19B | 1.76B | | | | 2.09B | | | | | | | | -2.84B | 3.06B | | -4.31B | | | | -4.29B | 0.22B | 0.08B | 0.30B | 0.63B | 3.89B | -1.48B | -2.76B | 1.76B | -0.45B | -1.38B | 2.88B | -0.51B | 3.03B | -0.86B | 1.32B | -3.03B | -1.13B | 1.98B | -1.05B | -0.37B | -0.80B | 11.54B | -5.58B | -1.39B | -0.53B | -1.84B | 0.90B | -0.03B | 0.10B | -0.05B | | | -0.79B | -1.21B | | | -1.06B | -0.63B | |
|
Free Cash Flow
|
4.07B | 5.74B | 6.67B | 6.14B | | | 5.84B | 6.84B | 4.32B | | | | 3.24B | | | | -1.11B | | -0.22B | -1.95B | 2.39B | 4.44B | -0.26B | -1.03B | -0.47B | | -0.48B | 10.83B | 1.96B | 3.60B | 3.92B | 4.36B | 2.57B | 3.53B | 4.13B | 4.63B | 2.79B | 4.15B | 3.18B | 4.81B | 3.73B | 4.08B | 4.18B | 4.39B | 0.85B | 3.34B | 4.23B | 5.11B | 3.08B | 3.08B | 2.87B | 3.12B | 2.25B | 2.92B | 2.88B | 4.25B | 2.47B | 3.25B | | | 2.43B | 2.62B | | | 1.93B | 2.95B | |
|
Net Cash Flow
|
2.39B | -1.03B | 3.89B | -10.96B | | | -2.68B | -21.82B | 1.99B | | | -23.46B | 2.10B | | | -11.83B | | | | -1.36B | -1.78B | 2.95B | | -17.51B | | | | -7.29B | 0.25B | -0.12B | 0.36B | -9.06B | 3.84B | 11.83B | -16.67B | 30.16B | -0.38B | 16.48B | -14.33B | -0.36B | 2.94B | -0.79B | 1.34B | -11.84B | -0.74B | 2.11B | -0.99B | -10.67B | -0.55B | 11.41B | -10.95B | -13.29B | -0.81B | -1.82B | -6.39B | 0.11B | 0.10B | -0.05B | | | -0.83B | -1.07B | | | -1.01B | -0.48B | |