|
Net Income
|
-5.39B | -1.19B | 0.98B | 1.25B | 2.35B | 1.36B | 0.73B | 0.76B | 3.31B | -0.33B | 1.11B | 0.61B | 3.48B | 2.86B | 2.85B | 0.84B | 3.31B | 5.03B | 3.97B | 4.70B | 2.33B | 5.01B | 4.85B | 4.82B | 3.41B | 4.76B | 4.76B | 4.59B | 3.37B | 4.52B | 3.25B | 3.83B | 2.40B | 4.45B | 3.46B | 7.50B | 3.61B | 5.21B | 4.56B | 1.51B | 3.45B | 5.47B | 5.09B | 6.13B | 3.09B | 1.10B | 5.75B | 10.92B | 10.04B | 11.48B | 8.06B | 9.62B | 6.48B | 7.90B | 5.88B | 7.33B | 6.04B | 12.55B | 12.47B | 12.42B | 10.85B | 12.03B | 5.76B | 17.75B | 6.45B | 8.65B | 8.32B | 11.11B |
|
Deferred Taxes
|
1.10B | | | | -1.10B | | | | -1.41B | | | | -0.36B | | | | 0.97B | | | | -0.68B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-4.25B | -0.99B | 0.33B | -3.13B | 7.54B | -1.87B | 3.06B | 1.04B | -4.39B | 0.75B | -1.58B | 1.01B | -2.85B | 0.50B | 0.10B | -0.82B | -0.14B | 0.34B | 0.45B | 2.91B | 2.31B | 0.72B | 1.65B | 2.84B | 0.27B | -4.43B | -4.00B | 2.00B | 15.50B | 3.21B | 0.72B | 2.63B | -9.27B | 0.11B | 1.00B | 0.35B | -0.49B | -0.11B | 0.59B | 2.10B | -2.23B | -2.84B | -0.74B | -3.00B | -0.54B | -1.90B | -1.04B | -2.02B | -2.69B | -2.34B | -1.65B | -1.88B | -1.37B | -5.36B | -1.77B | -2.40B | -0.15B | -3.13B | -1.45B | -2.66B | -0.63B | -7.62B | -1.73B | -14.80B | -1.65B | -2.14B | -1.96B | 8.77B |
|
Asset Writedowns and Impairment
|
1.02B | 0.39B | 0.13B | 0.13B | 0.43B | -0.23B | 0.06B | -0.09B | 0.32B | -0.20B | 0.08B | 0.11B | 0.14B | 0.09B | -0.04B | 0.15B | 0.13B | 0.08B | 0.09B | 0.17B | 0.15B | 0.11B | 0.18B | 0.19B | 0.23B | 0.16B | 0.20B | 0.23B | 0.76B | 0.11B | 0.25B | 0.26B | 0.28B | 0.14B | 0.23B | 0.15B | 0.17B | 0.11B | 0.15B | 0.20B | -0.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
2.81B | | | | 1.42B | | | | 1.96B | | | | 1.61B | | | | 1.34B | | | | 1.67B | | | | 1.71B | | | | 5.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
6.05B | | | | 12.22B | | | | 7.25B | | | | 12.96B | | | | 10.25B | | | | 9.29B | | | | 8.66B | | | | 8.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00B | 2.03B | 1.71B | 0.53B | -0.29B | 1.21B | 2.62B | 2.63B | 3.02B | 2.26B | 2.42B | 2.26B | 2.04B | 2.54B | 2.06B | 2.05B | 2.87B | 3.33B | 3.05B | 3.83B | 3.27B | 2.40B | 3.19B | 1.80B | 2.63B | 1.72B | 2.67B |
|
Other Working Capital Changes
|
2.83B | 2.95B | 5.01B | -0.42B | -16.38B | 3.31B | 0.77B | -2.59B | -7.69B | 1.55B | -2.36B | -1.20B | 4.19B | 2.22B | -0.13B | 1.63B | -6.43B | 2.30B | 1.91B | -1.19B | -9.43B | -0.01B | -1.19B | -2.63B | 1.94B | 0.84B | -1.77B | 0.16B | -3.40B | 2.46B | -3.68B | -2.72B | 1.06B | 1.08B | 0.86B | -1.88B | 1.35B | -1.72B | 0.84B | 0.12B | 1.67B | -4.13B | -0.78B | -4.09B | 6.20B | 1.25B | -2.39B | -7.38B | 6.88B | -5.37B | -1.34B | -4.81B | 11.65B | -2.21B | -0.81B | -7.32B | 10.37B | -5.85B | -7.60B | -9.75B | 20.34B | -6.58B | 0.09B | -9.73B | 13.30B | 0.95B | -2.51B | -6.69B |
|
Cash from Operations
|
3.74B | 5.74B | 10.79B | 5.38B | 5.59B | 8.67B | 5.35B | 2.53B | 7.17B | 3.92B | 2.22B | 3.64B | 8.61B | 8.86B | 6.83B | 6.25B | 7.67B | 10.43B | 9.48B | 7.57B | 8.93B | 8.57B | 7.47B | 6.01B | 11.32B | 9.27B | 6.83B | 9.13B | 12.09B | 10.89B | 3.87B | 5.39B | 12.38B | 9.58B | 8.74B | 7.74B | 12.14B | 7.56B | 9.00B | 9.23B | 8.17B | 5.92B | 8.48B | 4.09B | 3.62B | 6.26B | 5.80B | 5.21B | 8.44B | 8.76B | 8.30B | 6.76B | 9.30B | 5.91B | 6.48B | 1.18B | 8.54B | 9.91B | 6.37B | 3.44B | 9.58B | 4.39B | 7.60B | 6.62B | 5.72B | 12.97B | 7.25B | 5.36B |
|
Amortization
|
107.90B | | | | 73.16B | | | | 79.52B | | | | | | | | | -0.04B | 0.02B | 0.01B | | -0.09B | -0.01B | -0.02B | | -0.02B | -0.04B | 0.12B | | 0.00B | 0.03B | -0.33B | | -0.07B | -0.08B | -0.02B | | 0.01B | -0.05B | | | 6.38B | 5.71B | 323.19B | 0.58B | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.13B | 3.44B | 3.76B | 4.01B | 4.05B | 3.31B | 3.40B | 3.57B | 3.59B | 3.17B | 3.41B | 3.49B | 3.48B | 3.19B | 3.30B | 3.53B | 3.33B | 2.92B | 3.11B | 3.18B | 3.27B | 3.09B | 3.20B | 3.24B | 3.29B | 3.15B | 3.30B | 3.66B | 3.44B | 3.53B | 3.76B | 3.74B | 3.84B | 3.61B | 3.91B | 3.96B | 4.18B | 3.79B | 4.06B | 4.05B | 4.28B | 3.62B | 3.59B | 3.77B | 3.69B | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
160.33B | -18.81B | -22.05B | -21.89B | 150.61B | -25.24B | -24.57B | -24.25B | 179.80B | -25.04B | -25.94B | -27.65B | 183.23B | -30.57B | -30.63B | -30.99B | 188.66B | -30.56B | -31.36B | -29.75B | 204.67B | -31.23B | -31.47B | -29.94B | 193.07B | -29.39B | -28.29B | -27.89B | 207.67B | -29.48B | -32.08B | -32.89B | 208.42B | -32.85B | -33.73B | -34.72B | 243.27B | -36.30B | -35.19B | -36.19B | 252.93B | -38.24B | -39.42B | -40.34B | 272.92B | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
2.76B | 1.41B | 1.39B | 1.17B | 1.02B | 1.80B | 1.45B | 1.07B | 1.39B | 1.56B | 1.47B | 1.21B | 1.23B | 1.50B | 1.36B | 1.71B | 1.84B | 2.08B | 1.91B | 1.82B | 1.62B | 1.78B | 1.79B | 1.78B | 1.96B | 2.18B | 2.24B | 2.19B | 2.68B | 2.92B | 2.98B | 2.72B | 2.82B | 2.67B | 2.68B | 2.61B | 2.97B | 3.10B | 3.20B | 3.21B | 2.99B | 3.33B | 3.37B | 3.10B | 3.00B | 2.47B | 3.52B | 3.45B | 3.51B | 3.84B | 3.48B | 3.02B | 3.40B | 3.31B | 3.25B | 2.72B | 3.01B | 3.36B | 3.27B | 3.46B | 3.80B | 4.05B | 3.62B | 3.40B | 0.14B | 2.43B | 2.27B | 2.05B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49B | -0.75B | -0.67B | -0.91B | -0.70B | -0.61B | -0.59B | -0.73B | -0.59B | -0.94B | -0.68B | -0.87B | -0.56B | -0.64B | -0.66B | -0.72B | -0.58B | -0.47B | -0.59B | -0.67B | -0.41B | -0.51B | -0.54B | -0.87B | -0.48B | -0.56B | -0.55B |
|
Cash from Investing Activities
|
2.70B | -2.41B | -4.97B | -16.06B | -7.82B | -5.38B | -9.38B | -5.09B | -5.05B | 0.51B | -5.78B | -8.73B | -4.53B | -8.83B | -8.41B | -12.23B | -7.33B | -13.27B | -12.52B | -7.92B | -9.67B | -6.83B | -8.77B | -5.69B | -13.06B | -8.69B | -9.02B | -6.46B | -2.10B | -5.17B | -4.65B | -10.32B | -7.13B | -9.16B | -8.28B | -8.62B | -6.92B | -9.56B | -7.29B | -4.33B | -3.22B | -3.74B | -4.45B | -7.70B | -3.67B | -3.14B | -14.92B | -16.91B | -9.40B | 5.73B | -7.66B | 3.44B | -6.47B | -3.49B | -2.40B | -5.17B | -0.64B | -8.15B | -10.63B | -10.68B | -5.19B | -15.41B | -4.60B | -2.88B | -4.37B | -12.45B | -11.64B | -5.42B |
|
Other financing activities
|
5.36B | | | 5.46B | 5.53B | 5.67B | 5.99B | 6.20B | 6.15B | 6.26B | 6.59B | 6.50B | 6.95B | 6.96B | 7.09B | 6.37B | 5.99B | 5.58B | 5.58B | 5.49B | 5.36B | 5.38B | 5.28B | 4.81B | 4.59B | 4.52B | 4.48B | 4.50B | 4.75B | 5.07B | 5.03B | 4.44B | 4.26B | 4.37B | 4.38B | 4.32B | 4.50B | 4.47B | 4.37B | 4.32B | 4.43B | -3.14B | 0.97B | 4.48B | 5.14B | 1.88B | -11.45B | -8.25B | 2.02B | 14.28B | -3.40B | 5.25B | 0.96B | 0.61B | -0.15B | 0.35B | -0.63B | -4.03B | -6.97B | -3.56B | 14.02B | -6.77B | -0.77B | 4.70B | 3.31B | -9.04B | 3.35B | 1.92B |
|
Cash from Financing Activities
|
0.79B | -0.99B | -5.57B | 4.61B | -0.83B | 3.62B | -1.14B | 1.27B | 1.30B | -3.47B | 0.12B | 2.09B | -3.11B | 1.22B | 0.91B | -0.28B | 3.60B | 0.54B | 5.27B | 0.80B | 2.57B | -0.23B | 1.96B | -0.34B | 1.39B | -0.75B | 6.17B | -4.39B | -4.81B | -1.52B | -3.93B | 1.74B | 0.02B | -0.99B | -1.73B | 0.78B | -2.17B | 1.44B | -0.02B | -5.24B | -0.95B | 0.52B | -2.00B | 1.40B | 3.38B | 21.71B | -2.86B | 1.57B | 5.13B | -15.45B | -1.16B | -3.81B | -1.84B | -0.57B | -2.37B | -0.68B | 3.33B | -0.68B | 4.48B | 7.31B | 5.82B | -2.05B | 0.19B | -1.20B | 4.39B | -5.55B | 2.99B | -2.03B |
|
Dividends Paid - Common
|
9.41B | -1.13B | | -0.70B | 3.80B | -0.89B | | -0.76B | 3.43B | -1.17B | | -0.81B | 3.96B | -1.20B | | -1.17B | 4.13B | -0.24B | -0.21B | -0.18B | 4.46B | -0.29B | -0.20B | -0.16B | 5.24B | -0.23B | -0.25B | -0.12B | 6.74B | -0.27B | -0.18B | -0.13B | 6.13B | -0.20B | -0.25B | -0.13B | 6.31B | -0.26B | -0.12B | -0.24B | 6.41B | -0.22B | -0.14B | -0.15B | 6.69B | -0.17B | -0.14B | -0.03B | 6.59B | -0.18B | -0.22B | -0.07B | 7.00B | -0.19B | -0.32B | -0.11B | 6.79B | -0.26B | -0.27B | -0.10B | 7.15B | -0.28B | -0.34B | -0.18B | 9.06B | -0.23B | -0.42B | -0.16B |
|
Exchange Rate Effect
|
0.42B | 0.17B | -0.65B | 0.31B | 0.08B | -0.91B | -0.39B | -0.41B | 0.26B | -0.32B | -1.40B | 0.13B | 0.87B | -0.63B | -0.13B | 1.04B | 1.25B | 0.35B | -0.23B | 2.40B | 0.09B | -0.20B | 2.20B | 3.28B | -0.60B | 0.20B | -0.67B | -0.04B | -1.26B | -1.11B | -1.03B | 5.17B | 0.00B | 0.01B | 0.55B | 0.42B | -0.69B | 0.09B | 0.82B | -0.45B | -0.25B | -0.55B | -0.28B | 0.57B | -1.03B | 0.61B | -0.51B | 0.16B | 1.70B | 0.72B | -0.10B | 1.79B | 0.53B | 7.10B | 2.36B | -5.06B | 0.08B | 5.55B | 1.27B | -2.30B | 2.12B | 4.04B | -7.65B | 3.67B | -1.17B | -0.30B | 0.73B | 4.84B |
|
Change in Cash
|
7.65B | 2.52B | -0.39B | -5.76B | -2.97B | 6.00B | -5.56B | -1.70B | 3.67B | 0.64B | -4.83B | -2.88B | 1.84B | 0.62B | -0.80B | -5.23B | 5.18B | -1.95B | 2.19B | 1.00B | 1.92B | 1.31B | 1.29B | 0.78B | -0.95B | 0.03B | 3.30B | -1.69B | 3.93B | 3.10B | -4.96B | -1.98B | 5.27B | -0.56B | -1.11B | 0.00B | 2.36B | -0.48B | 1.93B | -0.79B | 3.75B | 2.16B | 1.74B | -1.65B | 2.30B | 25.13B | -12.12B | -9.90B | 5.87B | -0.80B | -0.53B | 7.17B | 2.96B | 4.42B | 2.14B | -6.78B | 11.30B | 2.84B | 0.14B | -2.32B | 12.34B | -11.66B | 0.23B | 4.30B | 4.57B | -5.33B | -0.66B | -0.67B |
|
Free Cash Flow
|
-156.59B | 24.55B | 32.84B | 27.27B | -145.02B | 32.60B | 29.91B | 26.78B | -172.63B | 28.65B | 28.16B | 31.29B | -174.62B | 39.01B | 37.46B | 37.24B | -180.99B | 41.00B | 40.84B | 37.32B | -195.73B | 39.80B | 38.94B | 35.96B | -181.75B | 38.66B | 35.11B | 37.02B | -195.58B | 40.37B | 35.95B | 38.28B | -196.04B | 42.43B | 42.47B | 42.45B | -231.13B | 43.86B | 44.19B | 45.42B | -244.76B | 44.16B | 47.89B | 44.43B | -269.30B | 6.26B | 5.80B | 5.21B | 8.44B | 8.76B | 8.30B | 6.76B | 9.30B | 5.91B | 6.48B | 1.18B | 8.54B | 9.91B | 6.37B | 3.44B | 9.58B | 4.39B | 7.60B | 6.62B | 5.72B | 12.97B | 7.25B | 5.36B |
|
Net Cash Flow
|
7.22B | 2.35B | 0.26B | -6.07B | -3.06B | 6.64B | -5.17B | -1.29B | 3.41B | 0.95B | -3.44B | -3.00B | 0.97B | 1.24B | -0.67B | -6.26B | 3.94B | -2.29B | 2.23B | 0.46B | 1.84B | 1.51B | 0.66B | -0.02B | -0.36B | -0.17B | 3.97B | -1.72B | 5.19B | 4.21B | -4.71B | -3.19B | 5.26B | -0.57B | -1.27B | -0.10B | 3.05B | -0.57B | 1.69B | -0.34B | 4.00B | 2.71B | 2.02B | -2.22B | 3.34B | 24.83B | -11.97B | -10.13B | 4.17B | -0.96B | -0.52B | 6.39B | 0.99B | 1.85B | 1.71B | -4.68B | 11.23B | 1.08B | 0.22B | 0.07B | 10.22B | -13.07B | 3.19B | 2.54B | 5.74B | -5.04B | -1.40B | -2.09B |