|
Net Income
|
-0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 411.18 | -0.00B | -0.00B | -0.00B | 61.34B | 61.86B | -0.00B | -0.00B | 6.59B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 42.28B | 0.00B | 3.96B | 0.00B | -0.00B | 0.00B | 3.39B | -1.11B | 52,495,000.00B | -0.50B | 3.40B | -1.54B | -2.07B | 0.00B | 3.28B | -0.49B | 37.94B | 0.00B | 3.53B | 0.00B | 8.81B | 5.12B | 5.65B | 68.73B | -1.30B | 0.00B | 4.78B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B |
|
Gains from Investment Securities
|
19.62 | 42.21 | -71.50 | -295.35 | -204.94 | -30.60 | -574.62 | -582.57 | 8.21 | 329.41 | 0.00B | 0.00B | 368.48 | -212.01 | 524.01 | 0.00B | 0.00B | 363.00 | 0.00B | 193.00 | 0.00B | -17.00 | -479.00 | -460.00 | -0.00B | -459.00 | 22.00 | -665.00 | -367.00 | -48.00 | 94.00 | 58.00 | -0.00B | -0.15B | -144.00 | -71.00 | -125.00 | -0.15B | -267.00 | -930.00 | -173.00 | -0.19B | -74.00 | -176.00 | -209.00 | -0.13B | -309.00 | -260.00 | -285.00 | -0.09B | 100.00 | -184.00 | -13.00 | -0.17B | -0.00B | 0.00B | -252.00 | -0.07B | -521.00 | -0.00B | -0.00B | 0.18B | -3.00 | -66.00 | 0.03B | -335.00 | -603.00 |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09B | | | | | | | | | | | |
|
Non-cash Items
|
3.78B | | 12.83B | 5.77B | 5.76B | 0.70B | 16.73B | 0.00B | 0.00B | 0.00B | 0.00B | 30.47B | 0.08B | 6.36B | 6.94B | 6.55B | 6.55B | 5.62B | 5.94B | 23.70B | 0.35B | 4.81B | 0.97B | 2.74B | 1.33B | 1.60B | 1.71B | 5.65B | | | 3.06B | 4.20B | 1.02B | 0.86B | 1.02B | 1.93B | 0.48B | 0.56B | 7.09B | 2.42B | 1.10B | 6.71B | 0.95B | 3.00B | 0.91B | 0.57B | -0.09B | 0.50B | 0.98B | -0.98B | | 29.14B | | | 11.74B | 45.73B | | | | | | | | | | | |
|
Cash from Operations
|
3.37B | 0.00B | 10.55B | 0.00B | 6.48B | 1.33B | 15.06B | 0.00B | 0.00B | 0.00B | 19.09B | -0.87B | -0.05B | 6.81B | 4.32B | 5.74B | 5.48B | 2.76B | 6.30B | 21.86B | 1.59B | 0.00B | 1.73B | 6.30B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.84B | 4.58B | 1.76B | 4.64B | 0.00B | 10.72B | 0.07B | 6.25B | 14.06B | 24.70B | 0.89B | 6.25B | 18.09B | 24.68B | -0.49B | 3.48B | 0.00B | 0.00B | 0.00B | 7.55B | 0.00B | 11.62B | 0.00B | 16.28B | 0.00B | 0.00B | 0.00B | 9.90B | 0.00B | 0.00B | 0.00B | 9.01B | 0.00B | 0.00B | 2.56B | 0.00B | 0.00B |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | 2.38B | | | 2.39B | 2.39B | | | | | | | | | | | | | | | | | | | | | | | | 2.63B | -2.63B | | 2.64B | 2.61B | -2.61B | | 2.62B | 2.49B | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.93B | 0.00B | 0.00B | 0.00B | 3.51B | 0.00B | 0.00B | 0.00B | 3.82B | 0.00B | 0.00B | 0.00B | 11.70B | 0.00B | 0.00B | 0.00B | 3.29B | 0.00B | 0.00B | 0.00B | 3.32B | 0.00B | 0.00B | 0.00B | 3.19B | 0.00B | 0.00B | 0.00B | 3.08B | 0.00B | 0.00B | 3.09B | 0.00B | 0.00B |
|
Change in Account Payables
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 21.91B | 0.00B | 0.00B | 0.00B | 25.02B | 0.00B | 0.00B | 0.00B | 27.06B | 0.00B | 0.00B | 0.00B | 19.20B | 0.00B | 0.00B | 0.00B | 29.75B | 0.00B | 0.00B | 0.00B | 49.70B | 0.00B | | | 32.85B | 0.00B | 0.00B | 37.65B | 36.45B | 0.00B | | 42.55B | | 0.00B |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 14.86B | 0.00B | 0.00B | 0.00B | 17.79B | 0.00B | 0.00B | 0.00B | 22.69B | 0.00B | 0.00B | 0.00B | 24.79B | 0.00B | 0.00B | 0.00B | 27.84B | 0.00B | 0.00B | 0.00B | 62.50B | 0.00B | | | 38.61B | 0.00B | 0.00B | 32.95B | 33.44B | 0.00B | | 32.51B | | 0.00B |
|
Change in Taxes
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -2.90B | -0.00B | 722.00 | -984.00 | -0.00B | -461.00 | 0.00B | 48.00 | -330.00 | -251.00 | -437.00 | -693.00 | -472.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 37.00 | 484.00 | -690.00 | -149.00 | -0.00B | -0.00B | -0.00B | -0.00B | -4.80B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | | -0.00B |
|
Other Working Capital Changes
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -665.47 | 0.00B | -673.55 | 0.00B | 0.00B | 0.00B | 0.00B | -883.83 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -835.00 | 0.00B | 937.00 | 0.00B | 0.00B | 265.00 | 0.00B | -54.00 | -0.27B | 0.00B | 827.00 | 0.00B | 14.41B | -1.58B | 6.42B | 0.00B | -0.32B | 1.64B | -1.40B | -0.63B | 0.43B | 980.00 | 0.00B | 0.00B | 17.59B | 0.00B | 0.19B | -0.00B | 55.55B | 0.00B | -0.00B | -0.00B | 23.11B | -923.00 | 0.00B | -0.00B | 2.01B | 836.00 | 0.00B | 22.42B | 49.00 | 0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 743.52 | 122.07 | 342.67 | 625.10 | 554.00 | 0.00B | 56.00 | 50.00 | 0.00B | 135.00 | 0.00B | 874.00 | 959.00 | 221.00 | 6.00 | 0.00B | 792.00 | 200.00 | 57.00 | 413.00 | 6.00 | 0.07B | 55.00 | 901.00 | 0.00B | 0.30B | 113.00 | 0.00B | 8.00 | 0.15B | 63.00 | 301.00 | 44.00 | 0.22B | 363.00 | 114.00 | 226.00 | 0.04B | 150.00 | 770.00 | 177.00 | 0.15B | 97.00 | 113.00 | 68.00 | 0.03B | 914.00 | 0.00B | 337.00 | 0.04B | 32.00 | 314.00 | 0.30B | 69.00 | 613.00 |
|
Acquisitions
|
61.46 | -148.42 | | -236.28 | | | -0.00B | -0.00B | | 0.00B | 240.49 | 0.00B | -158.67 | 5.14 | -92.55 | 10.38 | -21.00 | | | 21.00 | | -414.00 | -1.00 | -471.00 | -7.00 | -3.00 | -76.00 | -42.00 | -133.00 | 11.00 | -0.00B | 118.00 | -319.00 | -0.01B | -472.00 | -800.00 | -726.00 | 0.01B | 0.37B | 3.14B | 0.40B | -0.06B | 0.02B | 4.05B | 1.14B | -0.01B | -0.27B | -778.00 | 1.89B | -0.17B | -23.00 | -0.17B | | -0.08B | -8.00 | -4.00 | -136.00 | -0.02B | -0.00B | -10.00 | -759.00 | -0.25B | -497.00 | -932.00 | -0.23B | -0.00B | 1.86B |
|
Divestments
|
0.17B | 0.00B | 0.46B | 0.00B | 0.12B | 0.01B | 1.67B | 5.86B | 458.11 | 0.00B | 3.43B | 11.56B | 0.18B | 0.30B | 0.50B | 1.84B | 0.72B | 1.45B | 2.80B | 5.79B | 0.01B | 631.00 | 0.01B | -0.03B | 0.00B | 403.00 | 289.00 | 58.00 | 985.00 | -715.00 | 0.07B | 0.42B | 2.74B | 0.18B | 539.00 | 1.79B | 0.15B | -0.01B | -11.00 | 27.00 | 147.00 | -0.00B | -1.00 | 13.00 | 142.00 | 0.01B | 4.00 | 124.00 | 229.00 | 0.43B | 4.00 | 36.00 | 88.00 | 0.06B | 524.00 | 160.00 | 183.00 | 0.04B | 7.00 | 0.00B | 0.00B | 0.21B | 82.00 | 654.00 | 0.12B | 154.00 | 133.00 |
|
Cash from Investing Activities
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -16.24B | 0.00B | 0.00B | 0.00B | -21.51B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -780.00 | -3.85B | -0.00B | -0.00B | -0.00B | -2.51B | -0.00B | -0.00B | -0.00B | -3.33B | -0.00B | -0.00B | -0.00B | -2.93B | -0.00B | -0.00B | -0.00B | -3.10B | -0.00B | -0.00B | -0.00B | -4.98B | -0.00B | -0.00B | -0.00B | -4.47B | -0.00B | -632.00 | -0.00B | -4.56B | -0.00B | -0.00B | -4.80B | -0.00B | -0.00B |
|
Other financing activities
|
34.00 | 49.02 | -11.44 | 33.96 | 42.93 | 7.65 | 36.16 | 66.54 | -2.74 | 31.65 | 82.05 | 26.95 | 61.63 | 52.68 | 31.27 | 38.91 | 112.00 | 68.00 | 126.00 | 91.00 | 27.00 | 130.00 | -5.00 | -51.00 | -198.00 | -164.00 | -73.00 | -89.00 | -59.00 | -40.00 | -165.00 | -524.00 | 40.00 | -0.35B | -160.00 | -9.00 | -122.00 | 0.37B | 113.00 | 443.00 | 82.00 | 0.07B | 311.00 | 319.00 | -92.00 | -0.28B | -225.00 | -249.00 | 269.00 | -0.08B | 152.00 | 139.00 | 124.00 | 0.40B | 312.00 | -404.00 | 21.00 | 0.03B | 268.00 | 927.00 | 45.00 | 0.19B | 63.00 | 239.00 | -0.02B | 115.00 | 108.00 |
|
Cash from Financing Activities
|
-742.79 | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -1.83B | 507.00 | -0.00B | -0.00B | 7.49B | -0.00B | -0.00B | -0.00B | -6.30B | -0.00B | -0.00B | 0.00B | -8.57B | -0.00B | -0.00B | -0.00B | -7.88B | -0.00B | -0.00B | -242.00 | -6.82B | 575.00 | -0.00B | -1.13B | -0.00B | -0.00B |
|
Exchange Rate Effect
|
45.77 | 179.74 | -98.68 | 28.06 | -408.49 | 91.79 | -0.00B | -0.49B | 0.00B | 133.78 | 0.00B | 0.37B | 0.00B | 472.86 | -161.33 | 182.86 | -437.00 | 404.00 | 0.00B | 326.00 | 0.00B | -148.00 | -0.00B | -829.00 | -0.00B | -0.00B | -167.00 | -0.00B | -0.00B | -528.00 | 15.00 | -0.00B | -0.00B | -10.31B | 954.00 | 609.00 | -0.00B | -1.30B | -164.00 | -0.00B | -0.00B | -11.18B | -0.00B | 831.00 | -0.00B | -13.27B | -0.00B | 679.00 | -538.00 | 0.21B | -0.00B | -204.00 | -291.00 | -14.02B | -0.00B | 0.00B | 162.00 | 0.04B | -508.00 | 53.00 | -83.00 | -14.41B | 277.00 | -653.00 | -14.51B | 468.00 | 253.00 |
|
Change in Cash
|
0.00B | 0.00B | -650.69 | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.99B | 794.66 | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -237.00 | 0.00B | -473.00 | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 915.00 | 0.00B | -0.31B | -0.00B | 0.00B | -0.00B | -2.32B | -0.00B | -0.00B | -0.00B | 1.09B | 0.00B | -933.00 | -0.00B | 8.04B | 367.00 | -4.00 | -445.00 | -1.85B | 978.00 | -0.00B | 0.00B | 2.73B | 0.00B | -0.00B | -0.00B | -2.45B | -333.00 | 0.00B | -0.00B | -2.37B | 0.00B | 825.00 | -3.37B | -0.00B | 0.00B |
|
Free Cash Flow
|
3.37B | 0.00B | 10.55B | 0.00B | 6.48B | 1.33B | 15.06B | 0.00B | 0.00B | 0.00B | 19.09B | -0.87B | -0.05B | 6.81B | 4.32B | 5.74B | 5.48B | 2.78B | 6.31B | 7.37B | 1.59B | 0.00B | 1.73B | 6.30B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.84B | 4.58B | 1.76B | 4.64B | 0.00B | 10.72B | 0.07B | 6.25B | 14.06B | 24.70B | 0.89B | 6.25B | 18.09B | 24.68B | -0.49B | 3.48B | 0.00B | 0.00B | 0.00B | 7.55B | 0.00B | 11.62B | 0.00B | 16.28B | 0.00B | 0.00B | 0.00B | 9.90B | 0.00B | 0.00B | 0.00B | 9.01B | 0.00B | 0.00B | 2.56B | 0.00B | 0.00B |
|
Net Cash Flow
|
3.37B | 0.00B | 10.55B | -0.00B | 6.48B | 1.33B | 15.06B | -16.24B | 0.00B | 0.00B | 19.09B | -22.39B | -0.05B | 6.81B | 4.32B | 5.74B | 5.48B | 2.78B | 6.31B | 7.37B | 1.59B | -0.00B | 1.73B | 6.30B | -0.00B | 35.00 | 359.00 | -0.00B | -0.00B | -911.00 | 2.84B | 4.58B | 1.76B | 0.80B | 992.00 | 10.72B | 0.07B | 3.73B | 14.06B | 24.70B | 0.89B | 1.09B | 18.09B | 24.68B | -0.49B | 8.04B | 367.00 | -4.00 | -445.00 | -1.85B | 978.00 | 11.62B | 0.00B | 2.73B | 0.00B | -0.00B | -0.00B | -2.45B | -333.00 | 0.00B | -0.00B | -2.37B | 0.00B | 825.00 | -3.37B | -0.00B | 0.00B |