|
Net Income
|
1.62B | 1.83B | 2.53B | 3.38B | 3.07B | 3.25B | 4.31B | 6.00B | 5.99B | 7.31B | 6.62B | 13.06B | 11.62B | 8.82B | 8.22B | 13.08B | 9.55B | 6.90B | 7.51B | 13.07B | 10.22B | 7.75B | 8.47B | 18.02B | 13.57B | 10.68B | 11.12B | 18.36B | 10.52B | 7.80B | 9.01B | 17.89B | 11.03B | 8.72B | 10.71B | 20.07B | 13.82B | 11.52B | 14.12B | 19.96B | 11.56B | 10.04B | 13.69B | 22.24B | 11.25B | 11.25B | 12.67B | 28.75B | 23.63B | 21.74B | 20.55B | 34.63B | 25.01B | 19.44B | 20.72B | 30.00B | 24.16B | 19.88B | 22.96B | 33.92B | 23.64B | 21.45B | 14.74B | 36.33B | 24.78B | 23.43B | 27.47B |
|
Share-based Compensation
|
0.18B | 0.18B | 0.18B | 0.20B | 0.23B | 0.22B | 0.22B | 0.30B | 0.29B | 0.28B | 0.30B | 0.42B | 0.42B | 0.45B | 0.45B | 0.55B | 0.57B | 0.58B | 0.56B | 0.68B | 0.70B | 0.72B | 0.76B | 0.89B | 0.93B | 0.86B | 0.92B | 1.08B | 1.05B | 1.05B | 1.03B | 1.26B | 1.22B | 1.19B | 1.17B | 1.30B | 1.35B | 1.35B | 1.34B | 1.56B | 1.51B | 1.50B | 1.50B | 1.71B | 1.70B | 1.70B | 1.72B | 2.02B | 1.98B | 1.96B | 1.95B | 2.27B | 2.25B | 2.24B | 2.28B | 2.90B | 2.69B | 2.62B | 2.62B | 3.00B | 2.96B | 2.87B | 2.86B | 3.29B | 3.23B | 3.17B | 3.18B |
|
Deferred Taxes
|
0.29B | 0.20B | 0.27B | 0.42B | 0.47B | 0.41B | 0.14B | 0.82B | 0.74B | 0.67B | 0.64B | 1.46B | 1.46B | 1.15B | 0.34B | 1.18B | 0.78B | 0.57B | -1.38B | 1.25B | 0.81B | 1.09B | -0.81B | 2.20B | -0.32B | 0.94B | -1.44B | 1.59B | 1.50B | 2.10B | -0.25B | 1.45B | 1.37B | 1.94B | 1.20B | -33.74B | -0.50B | 1.13B | 0.52B | 0.05B | -0.18B | 0.09B | -0.30B | -0.35B | -0.30B | 0.83B | -0.40B | -0.06B | -0.15B | -0.53B | -4.04B | 0.68B | 0.41B | 1.67B | -1.86B | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.00B | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.04B | 0.00B | | 0.01B | 0.04B | 0.00B | 0.00B | 0.04B | 0.04B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.28B | 0.22B | 0.51B | 0.98B | 0.38B | 0.04B | 0.04B | 0.94B | 0.88B | 0.25B | 0.78B | 1.47B | 0.04B | 0.04B | 1.78B | 1.89B | 0.21B | 0.03B | 1.94B | 3.39B | 0.07B | 0.50B | 2.01B | 0.44B | 0.31B | 0.29B | 2.65B | 3.40B | 0.38B | 2.36B | 1.45B | 3.51B | 3.37B | 2.87B | 1.84B | 3.55B | 2.79B | 2.48B | 1.60B | 4.92B | 4.58B | 2.30B | 3.47B | 4.39B | 3.11B | 0.91B | 1.09B | 2.86B | 7.42B | 8.26B | 6.85B | 5.24B | 4.07B | 2.95B | 7.32B | 2.32B | 2.58B | 2.13B | 11.66B | 7.25B | 7.28B | 4.70B | 6.87B | 18.65B | 13.03B | 5.65B | 6.04B |
|
Non-cash Items
|
| | | | | 0.02B | 4.39B | 4.06B | 3.65B | 3.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 1.22B | | 0.00B | 0.93B | 0.91B | 0.52B | 0.33B | 0.24B | 0.18B | 0.12B | 0.11B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.84B | 2.27B | 3.11B | 5.78B | 2.33B | 4.80B | 5.68B | 9.77B | 6.22B | 11.11B | 10.43B | 17.55B | 13.98B | 10.19B | 9.14B | 23.43B | 12.50B | 7.83B | 9.91B | 22.67B | 13.54B | 10.26B | 13.25B | 33.72B | 19.08B | 14.99B | 13.47B | 27.46B | 11.60B | 10.63B | 16.53B | 27.23B | 12.57B | 8.67B | 15.75B | 28.29B | 15.13B | 14.49B | 19.52B | 26.69B | 11.15B | 11.64B | 19.91B | 30.52B | 13.31B | 16.27B | 20.58B | 38.76B | 23.98B | 21.09B | 20.20B | 46.97B | 28.17B | 22.89B | 24.13B | 34.01B | 28.56B | 26.38B | 21.60B | 39.90B | 22.69B | 28.86B | 26.81B | 29.93B | 23.95B | 27.87B | 29.73B |
|
Depreciation & Amortization (CF)
|
0.18B | 0.18B | 0.20B | 0.21B | 0.22B | 0.27B | 0.33B | 0.36B | 0.43B | 0.48B | 0.54B | 0.72B | 0.74B | 0.83B | 0.98B | 1.59B | 1.69B | 1.69B | 1.78B | 2.14B | 1.89B | 1.95B | 1.97B | 2.58B | 2.48B | 3.08B | 3.12B | 2.95B | 2.48B | 2.53B | 2.55B | 2.99B | 2.33B | 2.35B | 2.48B | 2.75B | 2.74B | 2.67B | 2.75B | 3.40B | 3.04B | 2.93B | 3.18B | 2.82B | 2.79B | 2.75B | 2.70B | 2.67B | 2.80B | 2.83B | 2.99B | 2.70B | 2.74B | 2.81B | 2.87B | 2.92B | 2.90B | 3.05B | 2.65B | 2.85B | 2.84B | 2.85B | 2.91B | 3.08B | 2.66B | 2.83B | 3.13B |
|
Change in Receivables
|
-0.26B | -0.30B | 1.73B | -0.27B | -0.21B | 1.74B | 1.46B | 0.52B | 0.37B | 0.07B | 0.98B | 3.56B | -1.90B | 0.61B | 3.27B | 2.17B | -6.02B | 0.70B | 5.32B | 3.46B | -6.86B | 1.09B | 6.55B | -0.75B | -5.80B | -0.54B | 10.82B | -3.90B | -2.00B | -0.27B | 5.64B | -1.70B | -2.81B | 1.13B | 7.63B | 9.66B | -19.38B | 4.18B | 13.55B | -6.91B | -7.71B | 1.13B | 10.55B | -3.90B | -4.02B | -0.76B | 1.77B | 10.95B | -17.74B | 1.90B | 15.02B | 9.81B | -15.35B | 0.75B | 12.31B | -4.28B | -10.51B | 1.67B | 14.80B | -6.55B | -5.61B | 1.06B | 14.89B | -3.60B | -5.57B | -4.38B | 20.24B |
|
Change in Inventory
|
-0.08B | 0.07B | 0.07B | 0.12B | 0.06B | 0.30B | 0.11B | -0.17B | 0.04B | -0.04B | -0.11B | 0.46B | -0.13B | 0.02B | -0.33B | 0.66B | -0.21B | 0.45B | 0.07B | 0.36B | -0.29B | -0.23B | 0.25B | 0.17B | 0.11B | -0.35B | 0.31B | 0.10B | -0.17B | -0.45B | 0.30B | 0.58B | 0.20B | 0.24B | 1.71B | -0.43B | 3.24B | -1.69B | -1.94B | 1.08B | -0.07B | -1.50B | 0.79B | 0.03B | -0.73B | 0.69B | 0.14B | 0.95B | 0.28B | -0.01B | 1.43B | -0.68B | -0.38B | 0.02B | -0.43B | 1.81B | 0.74B | 0.02B | -0.95B | 0.14B | -0.19B | 0.01B | 1.09B | -0.21B | -0.64B | -0.36B | -0.18B |
|
Change in Account Payables
|
-0.76B | 0.88B | 0.74B | 0.96B | -0.97B | 2.83B | 3.50B | 2.35B | -0.72B | 0.85B | 0.04B | 4.31B | -1.50B | -0.36B | 2.02B | 6.14B | -10.57B | -0.32B | 7.08B | 8.19B | -10.57B | -0.16B | 8.47B | 9.00B | -14.43B | 2.17B | 8.26B | -0.85B | -8.54B | -0.18B | 11.68B | 2.46B | -9.32B | 1.65B | 14.18B | 12.60B | -24.61B | 1.59B | 19.59B | -8.50B | -11.52B | 0.22B | 17.88B | -1.09B | -12.43B | 2.73B | 6.72B | 21.67B | -23.67B | 0.21B | 14.11B | 19.81B | -21.56B | -4.36B | 15.56B | -6.08B | -14.69B | 3.97B | 14.90B | -4.54B | -12.17B | 1.54B | 21.19B | -6.67B | -7.93B | -3.88B | 19.38B |
|
Change in Accured Expenses
|
-0.72B | 0.24B | 0.13B | 0.32B | -0.60B | 0.05B | 1.02B | 0.65B | 1.02B | 0.93B | 1.89B | 2.47B | -1.69B | 0.91B | 0.87B | 2.37B | 1.28B | -0.10B | 0.96B | 1.20B | 0.44B | -1.21B | 5.59B | 4.67B | 1.01B | -1.23B | 4.61B | -0.31B | -1.98B | -3.07B | 3.46B | 2.12B | -1.58B | -2.48B | 3.03B | 39.76B | -1.73B | -1.78B | 2.20B | 0.57B | -3.84B | -5.48B | 4.05B | 5.51B | 1.99B | -3.63B | 5.05B | 7.96B | -4.91B | -2.58B | 7.01B | 4.24B | -1.72B | -2.27B | 5.86B | 3.89B | -2.13B | 1.23B | 0.04B | -3.87B | 0.43B | 3.44B | 15.55B | -12.00B | -3.58B | 0.42B | 4.08B |
|
Other Working Capital Changes
|
0.16B | 0.24B | 0.11B | 0.61B | 0.01B | 0.38B | 0.61B | 0.63B | 1.25B | -0.34B | 0.10B | 1.30B | 0.62B | 1.32B | -0.08B | 1.61B | -0.07B | -0.14B | 0.06B | 1.37B | 0.05B | -0.02B | 0.07B | 1.65B | -4.10B | 0.16B | 3.33B | 1.06B | -0.84B | -1.37B | -0.41B | 1.45B | -0.55B | 2.33B | 2.09B | 0.57B | 0.48B | -1.13B | 0.50B | 0.89B | -0.17B | -1.49B | -0.10B | 7.05B | 1.81B | -2.11B | 2.83B | 3.53B | 0.81B | 1.57B | 2.14B | 4.92B | -1.38B | -0.25B | 3.21B | 4.10B | -0.01B | 0.77B | 0.82B | 1.46B | 2.98B | 1.19B | 6.11B | -0.94B | 5.31B | 1.75B | 3.08B |
|
Capital Expenditures
|
0.10B | 0.25B | 0.46B | 0.38B | 0.27B | 0.59B | 0.76B | 1.21B | 0.62B | 0.78B | 1.65B | 1.32B | 1.46B | 2.06B | 3.46B | 2.32B | 2.01B | 1.89B | 1.96B | 1.99B | 1.38B | 2.38B | 3.83B | 3.22B | 2.37B | 2.04B | 3.62B | 3.61B | 2.34B | 2.81B | 3.98B | 3.33B | 2.98B | 2.28B | 3.87B | 2.81B | 4.20B | 3.27B | 3.04B | 3.35B | 2.36B | 2.00B | 2.78B | 2.11B | 1.85B | 1.56B | 1.78B | 3.50B | 2.27B | 2.09B | 3.22B | 2.80B | 2.51B | 2.10B | 3.29B | 3.79B | 2.92B | 2.09B | 2.16B | 2.39B | 2.00B | 2.15B | 2.91B | 2.94B | 3.07B | 3.46B | 3.24B |
|
Change in Intangibles
|
0.02B | 0.03B | 0.01B | 0.01B | 0.03B | 0.03B | 0.05B | 0.05B | 0.03B | 0.18B | 2.93B | 0.11B | 0.05B | 0.91B | 0.04B | 0.14B | 0.29B | 0.13B | 0.35B | 0.06B | 0.10B | 0.05B | 0.03B | 0.05B | 0.11B | 0.05B | 0.04B | 0.39B | 0.26B | 0.10B | 0.06B | 0.09B | 0.04B | 0.08B | 0.14B | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | 0.29B | 0.02B | | | | 0.24B | | 0.35B | | | 0.28B | 0.01B | 0.14B | 0.05B | 0.53B | 0.03B | 0.34B | 2.87B | 0.02B | 0.09B | 0.12B | 0.11B | 0.09B | 0.05B | 0.01B | 0.15B | 0.02B | 0.05B | 0.18B | 0.08B | 0.17B | 0.13B | 0.13B | 0.29B | 0.17B | 0.12B | 0.32B | 0.01B | 0.96B | 0.18B | 0.34B | 0.05B | 0.01B | | 0.00B | 0.02B | | | 0.00B | 0.14B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
3.61B | 6.50B | 7.01B | 6.22B | 7.12B | 6.43B | 5.17B | 6.85B | 14.85B | 12.60B | 15.12B | 21.47B | 27.58B | 24.09B | 26.63B | 23.00B | 26.19B | 32.55B | 22.40B | 30.30B | 49.94B | 46.59B | 62.47B | 24.17B | 24.76B | 31.71B | 26.81B | 28.26B | 21.79B | 19.88B | 20.61B | 32.17B | 28.29B | 16.29B | 17.82B | 16.80B | 22.14B | 7.35B | 9.59B | 9.72B | 12.91B | 26.88B | 7.47B | 19.74B | 20.00B | 15.13B | 15.05B | 25.18B | 14.43B | 10.28B | 9.14B | 11.31B | 13.36B | 8.94B | 3.84B | 7.13B | 10.00B | 10.73B | 11.83B | 13.05B | 14.42B | 12.38B | 11.37B | 15.97B | 10.62B | 8.45B | 5.87B |
|
Cash from Investing Activities
|
-3.69B | -1.34B | -3.77B | -3.96B | -0.08B | -5.43B | -4.38B | -10.73B | -1.52B | -15.03B | -13.14B | -17.13B | -14.48B | -12.31B | -4.31B | -13.52B | -14.36B | -6.51B | 0.61B | -15.10B | 11.74B | -22.21B | 3.00B | -21.16B | -22.33B | -11.40B | -1.38B | -20.45B | -13.66B | -4.47B | -7.40B | -19.12B | -14.20B | -3.18B | -9.94B | -13.59B | 28.71B | 3.95B | -3.00B | 5.84B | 13.35B | 27.50B | -0.80B | -13.67B | 9.01B | -5.17B | 5.53B | -8.58B | -10.37B | 3.57B | 0.83B | -16.11B | -9.27B | 4.23B | -1.22B | -1.45B | 2.32B | 0.44B | 2.39B | 1.93B | -0.31B | -0.13B | 1.45B | 9.79B | 2.92B | 5.07B | -2.59B |
|
Other financing activities
|
0.03B | 0.08B | 0.27B | 0.25B | 0.16B | 0.24B | 0.10B | 0.45B | 0.29B | 0.17B | 0.22B | 0.33B | 0.30B | 0.40B | 0.32B | 0.40B | 0.10B | 0.14B | 0.06B | 0.28B | 0.08B | 0.20B | 0.18B | 0.26B | 0.09B | 0.33B | 0.07B | 0.22B | 0.04B | 0.13B | 0.02B | 0.18B | 0.05B | 0.31B | -0.53B | | | -0.00B | | | -0.05B | -0.03B | -0.02B | -0.02B | -0.04B | -0.07B | 0.87B | -0.02B | 0.55B | -0.03B | 0.49B | -0.06B | -0.04B | -0.04B | -0.01B | -0.39B | -0.07B | -0.05B | -0.07B | -0.05B | -0.09B | -0.06B | -0.17B | -0.04B | -0.04B | -0.01B | -0.02B |
|
Cash from Financing Activities
|
0.07B | 0.21B | 0.32B | 0.52B | 0.16B | 0.32B | 0.26B | 0.43B | 0.55B | 0.04B | 0.43B | 0.07B | 0.31B | -0.06B | -2.02B | -4.50B | -2.25B | -2.13B | -7.51B | -7.75B | -20.41B | 5.99B | -15.38B | -6.92B | -1.74B | -2.75B | -6.30B | -11.44B | 6.88B | -9.44B | -6.89B | -12.22B | 0.42B | -2.08B | -4.09B | -7.50B | -26.27B | -31.52B | -22.58B | -13.68B | -29.46B | -26.80B | -21.04B | -25.41B | -20.94B | -19.12B | -21.36B | -32.25B | -11.33B | -29.40B | -20.38B | -28.16B | -28.35B | -27.45B | -26.79B | -35.56B | -25.72B | -24.05B | -23.15B | -30.59B | -30.43B | -36.02B | -24.95B | -39.37B | -29.01B | -24.83B | -27.48B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 2.50B | 2.49B | 2.49B | 2.79B | 2.76B | 2.77B | 2.65B | 2.83B | 2.81B | 2.80B | 2.73B | 3.00B | 2.95B | 2.97B | 2.88B | 3.12B | 3.07B | 3.13B | 2.99B | 3.37B | 3.27B | 3.34B | 3.19B | 3.65B | 3.53B | 3.57B | 3.44B | 3.63B | 3.48B | 3.54B | 3.38B | 3.66B | 3.51B | 3.61B | 3.45B | 3.77B | 3.64B | 3.73B | 3.60B | 3.81B | 3.70B | 3.77B | 3.65B | 3.85B | 3.76B | 3.83B | 3.71B | 3.90B | 3.80B | 3.86B | 3.76B | 3.94B | 3.86B |
|
Change in Cash
|
-2.77B | 1.14B | -0.34B | 2.35B | 2.41B | -0.31B | 1.56B | -0.53B | 5.24B | -3.89B | -2.28B | 0.49B | -0.19B | -2.18B | 2.80B | 5.41B | -4.10B | -0.81B | 3.01B | -0.18B | 4.87B | -5.97B | 0.87B | 5.63B | -4.99B | 0.83B | 5.80B | -4.43B | 4.83B | -3.28B | 2.25B | -4.11B | -1.21B | 3.41B | 1.72B | 7.20B | 17.57B | -13.09B | -6.06B | 18.86B | -4.95B | 12.33B | -1.93B | -8.56B | 1.38B | -8.01B | 4.75B | -2.07B | 2.29B | -4.73B | 0.65B | 2.70B | -9.45B | -0.32B | -3.88B | -3.00B | 5.16B | 2.77B | 0.84B | 11.24B | -8.05B | -7.29B | 3.31B | 0.36B | -2.14B | 8.11B | -0.34B |
|
Beginning Cash Balance
|
7.24B | 4.47B | 5.61B | 5.26B | 7.61B | 10.02B | 9.71B | 11.26B | 10.73B | 15.98B | 12.09B | 9.81B | 10.31B | 10.12B | 7.95B | 10.75B | 16.15B | 12.05B | 11.25B | 14.26B | 14.08B | 18.95B | 12.98B | 13.84B | 19.48B | 14.49B | 15.32B | 21.12B | 16.69B | 21.51B | 18.24B | 20.48B | 16.37B | 15.16B | 18.57B | 20.29B | 27.49B | 45.06B | 31.97B | 25.91B | 42.94B | 39.82B | 52.15B | 50.22B | 41.66B | 41.39B | 33.27B | 38.08B | 36.18B | 38.78B | 34.29B | 34.42B | 37.55B | 27.82B | 27.53B | 23.54B | 19.53B | 25.64B | 29.13B | 29.52B | 40.75B | 32.85B | 26.64B | 29.94B | 30.30B | 28.16B | 36.27B |
|
Free Cash Flow
|
0.74B | 2.02B | 2.65B | 5.41B | 2.06B | 4.21B | 4.92B | 8.56B | 5.59B | 10.33B | 8.78B | 16.23B | 12.52B | 8.13B | 5.67B | 21.11B | 10.50B | 5.94B | 7.95B | 20.68B | 12.16B | 7.88B | 9.42B | 30.50B | 16.71B | 12.95B | 9.86B | 23.85B | 9.27B | 7.83B | 12.56B | 23.90B | 9.60B | 6.39B | 11.88B | 25.48B | 10.94B | 11.22B | 16.48B | 23.34B | 8.79B | 9.64B | 17.13B | 28.41B | 11.46B | 14.71B | 18.79B | 35.26B | 21.71B | 19.00B | 16.98B | 44.16B | 25.65B | 20.79B | 20.84B | 30.22B | 25.64B | 24.29B | 19.43B | 37.50B | 20.69B | 26.71B | 23.90B | 27.00B | 20.88B | 24.41B | 26.49B |
|
Net Cash Flow
|
-2.77B | 1.14B | -0.34B | 2.35B | 2.41B | -0.31B | 1.56B | -0.53B | 5.24B | -3.89B | -2.28B | 0.49B | -0.19B | -2.18B | 2.80B | 5.41B | -4.10B | -0.81B | 3.01B | -0.18B | 4.87B | -5.97B | 0.87B | 5.63B | -4.99B | 0.83B | 5.80B | -4.43B | 4.83B | -3.28B | 2.25B | -4.11B | -1.21B | 3.41B | 1.72B | 7.20B | 17.57B | -13.09B | -6.06B | 18.86B | -4.95B | 12.33B | -1.93B | -8.56B | 1.38B | -8.01B | 4.75B | -2.07B | 2.29B | -4.73B | 0.65B | 2.70B | -9.45B | -0.32B | -3.88B | -3.00B | 5.16B | 2.77B | 0.84B | 11.24B | -8.05B | -7.29B | 3.31B | 0.36B | -2.14B | 8.11B | -0.34B |