|
Net Income
|
0.71B | 652,000.16B | 724,000.00B | 1.42B | 0.94B | 830.00 | 0.78B | 0.64B | 1.30B | 1.29B | 5.33B | 0.71B | 2.69B | 4.00B | 5.66B | 1.69B | 3.07B | 4.92B | 6.84B | 1.78B | 5.46B | 7.66B | 5.76B | 6.82B | 3.61B | 5.19B | 7.19B | 3.86B | 6.58B | 48.40B | 77.48B | -205.75B | -2059.39B | 19.15B | -152.07B | -72.74B | -2254.30B | 1,710.06B | 495.90B | 28.87B | -108.22B | 332.69B | -339.30B | -394.36B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -924.00 | | 29.95B | | | | 205.80B | | | | 177.94B | | | 284.04B | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.12B | 292.24B | | | 171.23B | 157.43B | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | 0.01B | | | | | | 0.20B | 0.43B | 0.21B | 0.22B | 0.29B | | 0.31B | 0.57B | | | | 0.27B | | | | 0.34B | | | 10.82B | | | |
|
Asset Writedowns and Impairment
|
0.01B | | | -0.13B | -0.03B | -34.00 | | 0.04B | -0.04B | -0.04B | -0.17B | 0.07B | -0.15B | -0.22B | -0.28B | -0.09B | -0.17B | -0.22B | -0.28B | -0.12B | -0.33B | -0.42B | -0.41B | -0.56B | -0.52B | -0.84B | -1.23B | | -0.68B | -6.54B | -6.45B | -0.32B | 2,031.11B | -25.21B | -22.70B | -25.55B | -45.13B | -26.54B | -22.65B | -25.21B | -26.60B | -25.65B | -40.57B | -27.12B |
|
Change in Working Capital
|
0.01B | 8.06B | 0.00B | -0.66B | 0.01B | 3.31B | | -0.21B | -121.00 | -126.00 | 0.01B | | 0.02B | | 0.03B | 0.01B | 0.02B | | 0.16B | 0.08B | 0.00B | -0.19B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.96B | 2.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | -45.66B | | | | 210.83B | | | | | | |
|
Other Working Capital Changes
|
| | | -1.50B | -0.40B | | | -0.51B | | | | | | | | | | | 0.07B | 0.08B | | 0.08B | | 0.10B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | 0.96B | | | | | | 0.00B | | | | 206.12B | | | | 267.00B | | | | 273.54B | | |
|
Amortization
|
103.15B | 114.03B | | 0.11B | 34.33B | 40.80B | | | | | 0.08B | | 0.11B | | 0.23B | 0.14B | 0.21B | | | -0.03B | | | -0.19B | -1.10B | -1.05B | -1.68B | -2.24B | -0.02B | -0.89B | 48.51B | | | | 110.48B | 35.93B | 116.75B | | 1,052.58B | 145.35B | -15.21B | | 93.20B | -168.76B | -192.48B |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.48B | -0.51B | -0.56B | -2.16B | 0.61B | -1.26B | -1.93B | -2.61B | -0.69B | -1.40B | -2.13B | -2.87B | -0.74B | -2.35B | -3.24B | -3.15B | -4.44B | -2.89B | -4.49B | -6.20B | -924.00 | -3.39B | 29.95B | | | | 205.80B | | | | 177.94B | | | 284.04B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.23B | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.92B | -0.00B | | | | -237.68B | -203.53B | | | -349.62B | 114.81B | | | -1258.02B | | |
|
Other financing activities
|
| | | 0.40B | | | | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.38B | 0.00B | | | | 9.73B | -57.98B | | | 43.12B | -201.31B | | | 1,059.50B | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.00B | | | | -5.95B | -0.91B | | | -103.41B | 45.53B | | | -8.28B | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30B | -0.15B | | | | -27.78B | 29.82B | | | -142.91B | 20.69B | | | 66.75B | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | 0.96B | | | | | | 0.00B | | | | 206.12B | | | | 267.00B | | | | 273.54B | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | 0.96B | | | | | -11.30B | -0.00B | | | | -21.83B | -261.51B | | | -39.50B | -86.50B | | | 75.03B | | |