|
Net Income
|
3.00B | 2.61B | 3.03B | 2.16B | 3.52B | 2.92B | 2.26B | 2.28B | 3.29B | 2.86B | 4.17B | 2.05B | 2.04B | 1.75B | 2.03B | 1.84B | 1.30B | 1.09B | 1.59B | 1.91B | 0.58B | 0.87B | 0.32B | -0.51B | 0.55B | 0.53B | 0.71B | 0.60B | 0.53B | 0.52B | 1.64B | 0.37B | | 0.76B | 0.11B | 0.31B | 0.18B | 0.94B | 0.69B | 0.85B | 0.90B | 1.61B | 0.76B | -2.00B | -0.64B | 0.55B | 0.25B | 0.92B | 0.78B | 2.26B | 2.09B | 1.65B | 0.90B | 2.80B | 2.40B | 1.83B | 1.67B | 3.40B | 3.13B | 3.24B | 2.63B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | -0.60B | | | | -0.57B | | | | -0.50B | | | | -0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | 0.87B | | | | | -0.39B | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.68B | 0.62B | -3.31B | -2.38B | -0.81B | -0.67B | -0.64B | -2.53B | -0.80B | -2.20B | -0.65B | -4.00B | -0.75B | -0.79B | -0.47B | -2.04B | -0.31B | -0.47B | -0.32B | 0.25B | -0.37B | -0.34B | -0.28B | 1.98B | -0.20B | -0.44B | -0.13B | 1.73B | -0.15B | | 0.02B | | | -0.33B | | -1.28B | -0.12B | -0.48B | | | 1.25B | -0.01B | -0.86B | -0.33B | 1.19B | -0.23B | -0.78B | | | -0.23B | -0.84B | | | -0.43B | -0.91B | -0.64B | -0.77B | -0.36B | -1.19B | -0.64B | -0.65B |
|
Change in Working Capital
|
-0.06B | | | -0.01B | | | | 0.14B | | | | 0.17B | | | | 0.08B | | | | 0.08B | | | | 0.11B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
3.19B | 3.76B | 3.23B | 4.58B | 2.83B | 3.73B | 3.19B | 4.10B | 2.93B | 3.18B | 2.76B | 3.49B | 2.54B | 2.08B | 1.97B | 2.94B | 2.73B | 2.11B | 1.60B | 2.29B | 1.78B | 2.28B | 2.24B | 1.84B | 0.34B | 1.32B | 1.61B | 0.77B | 1.15B | | 1.59B | | | 0.15B | | 1.17B | 1.31B | 0.80B | | | | 2.45B | 1.56B | 2.25B | 2.16B | 3.65B | 2.22B | | | 3.62B | 2.78B | | | 3.26B | 4.23B | 4.52B | 3.92B | 4.50B | 4.77B | 6.22B | 3.24B |
|
Amortization
|
2.14B | 31.07B | 31.36B | 1.56B | 2.78B | 2.12B | 1.83B | 1.88B | 31.07B | 30.71B | 30.11B | 23.47B | 6.14B | 31.61B | 34.42B | 2.01B | 7.15B | 34.59B | 1.25B | 2.01B | 0.53B | 42.34B | -0.55B | 1.77B | -0.58B | 41.36B | 31.33B | 18.51B | 37.56B | 0.76B | 1.82B | 0.50B | 14.04B | 3.93B | 34.88B | -0.43B | 0.60B | -1.00B | 13.66B | 45.95B | 1.48B | 46.19B | 46.37B | 80.53B | -0.75B | 5.35B | 75.66B | 73.96B | 1.71B | 2.18B | 73.70B | 73.58B | 1.78B | 2.18B | 1.93B | 2.66B | 1.50B | 80.11B | 3.56B | 84.52B | 2.78B |
|
Depreciation & Amortization (CF)
|
0.39B | 0.46B | 0.46B | 0.78B | 0.40B | 0.43B | 0.60B | 1.31B | 0.53B | 0.51B | 0.54B | 0.97B | 0.50B | 0.51B | 0.74B | | 0.65B | 0.94B | 0.39B | | 0.71B | 0.64B | 0.78B | 0.90B | 0.69B | 0.58B | 0.44B | 0.54B | 0.41B | | 0.44B | | | 0.68B | | 0.54B | 1.24B | 0.84B | | | | 0.80B | 0.75B | 2.79B | 2.19B | 1.31B | 1.36B | | | 1.50B | 1.28B | | | 1.25B | 1.28B | 1.82B | 2.34B | 1.28B | 1.39B | 1.55B | 1.51B |
|
Capital Expenditures
|
0.19B | 0.21B | -1.04B | 1.60B | -0.14B | -0.17B | -0.16B | -0.32B | -0.16B | -0.22B | -0.21B | 1.43B | -0.12B | -0.14B | -0.16B | 1.09B | -0.11B | -0.12B | -0.13B | -0.38B | -0.18B | -0.18B | -0.22B | 1.44B | -0.18B | -0.22B | -0.29B | 1.65B | -0.19B | | -0.40B | | | -0.17B | | -0.83B | -0.24B | -0.19B | | | 1.56B | -0.22B | -0.29B | -0.26B | 1.86B | -0.22B | -0.25B | | | -0.25B | -0.27B | | | -0.42B | -0.38B | -0.42B | -0.71B | -0.43B | -0.66B | -0.69B | -1.04B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.02B | 0.01B | 0.09B | 0.02B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | 0.05B | 0.12B | 0.02B | 0.01B | 0.04B | 0.01B | 0.03B | 0.02B | 0.01B | 0.06B | 0.07B | 0.01B | 0.01B | 0.03B | 0.02B | 0.00B | 0.03B | 0.00B | | 0.03B | | | 0.03B | | 0.00B | 0.00B | 0.18B | | | | 0.00B | | 0.01B | 0.00B | 0.03B | 0.00B | | | 0.12B | 0.00B | | | 0.05B | | 0.02B | -0.02B | 0.00B | 0.01B | | 0.00B |
|
Change in Intangibles
|
0.09B | 0.05B | -0.50B | -0.35B | -0.31B | -0.86B | -0.07B | -1.18B | -0.11B | -0.18B | -0.03B | -0.46B | -0.08B | -0.14B | -3.41B | -3.95B | -0.30B | -0.27B | -0.35B | -0.40B | -0.55B | -0.87B | -0.16B | 3.00B | -0.69B | -0.30B | -0.12B | 2.13B | -0.03B | | -0.08B | | | -0.59B | | -2.05B | -0.05B | -0.19B | | | | -0.25B | -0.07B | -0.40B | -0.40B | -0.14B | -0.29B | | | -1.22B | -0.21B | | | -1.19B | -0.29B | -0.94B | -0.25B | -0.54B | -1.26B | -1.04B | -0.25B |
|
Acquisitions
|
| | | | -0.35B | | | -0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | | | | -0.73B | -2.04B | | | | | | -0.01B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.10B | | | | 0.03B | 0.11B | -0.01B | -0.02B | 0.02B | -0.01B | | | 0.01B | 0.08B | | | -0.06B | 0.10B | 0.03B | -0.04B | 0.00B | 0.11B | 0.01B | 0.01B |
|
Cash from Investing Activities
|
0.07B | 0.09B | -0.73B | 3.02B | -1.11B | -0.93B | 0.26B | -0.45B | 0.10B | 0.19B | 1.27B | 0.46B | 0.59B | 0.76B | -2.70B | 3.20B | -0.36B | -0.87B | -0.65B | -1.00B | -3.78B | -1.08B | -0.52B | 11.05B | -0.45B | -0.55B | -0.32B | 4.42B | -2.10B | | 0.45B | | | 0.33B | | 0.06B | 0.04B | 0.01B | | | | 0.56B | -0.24B | -10.46B | -0.91B | -0.17B | -0.80B | | | -1.25B | -0.52B | | | -2.41B | -2.87B | -1.51B | -1.18B | -1.25B | -2.11B | -2.00B | -1.45B |
|
Other financing activities
|
| | | | | | 0.00B | -7.31B | 0.01B | 0.01B | -0.02B | 0.05B | -0.03B | -0.03B | 1.32B | -0.57B | | | | | | | -0.14B | -2.64B | 0.57B | 0.16B | 0.09B | -0.11B | 0.75B | | -1.00B | | 0.00B | 1.24B | | -0.37B | 0.03B | 0.18B | | | 0.00B | -0.19B | 0.01B | -0.08B | -0.01B | 0.30B | 0.01B | | | 0.10B | -0.03B | | | 1.00B | 1.50B | -1.93B | -0.60B | 1.10B | 0.64B | -0.35B | -1.02B |
|
Cash from Financing Activities
|
2.25B | -0.03B | -5.92B | 7.35B | -3.34B | -0.45B | -1.73B | -1.82B | -3.81B | -0.98B | -2.85B | 16.96B | -3.44B | -0.72B | -0.24B | 9.32B | -2.23B | 0.10B | -1.11B | 0.20B | -2.21B | -0.33B | -1.18B | 1.01B | -2.08B | 0.15B | -0.78B | 3.21B | -0.99B | | -0.23B | | | -0.70B | | -2.05B | 0.00B | -2.36B | | | | -2.73B | 7.29B | 0.14B | -1.05B | -3.74B | -1.29B | | | -2.03B | -1.52B | | | 2.03B | -1.22B | -4.13B | -0.67B | -2.71B | 0.52B | -2.07B | -3.28B |
|
Dividends Paid - Common
|
2.10B | | -5.08B | -2.98B | -2.37B | | -0.99B | -3.36B | -2.65B | | -1.12B | -3.76B | -2.50B | | -1.16B | -3.67B | -2.30B | | -1.17B | 3.30B | -2.42B | | -1.01B | 3.10B | -1.91B | | -0.86B | 5.22B | -1.76B | | | | | -2.43B | | -4.56B | | -2.40B | | | 7.14B | -2.47B | | -1.39B | 7.71B | -2.97B | | | | -3.05B | -0.02B | | | -3.03B | -0.02B | -1.58B | -0.00B | -3.35B | -0.01B | -1.61B | -0.00B |
|
Exchange Rate Effect
|
-0.03B | 0.04B | 0.04B | 0.01B | 0.01B | -0.04B | 0.05B | 0.02B | 0.03B | 0.01B | -0.07B | 0.06B | 0.01B | -0.02B | 0.02B | 0.32B | -0.05B | -0.02B | 0.01B | 0.13B | -0.01B | 0.01B | -0.03B | -0.63B | -0.02B | -0.01B | -0.03B | -0.31B | 0.03B | | -0.02B | | | 0.01B | | | | -0.03B | | | | -0.07B | 0.01B | -0.02B | 0.01B | -0.01B | -0.03B | | | -0.01B | -0.04B | | | -0.05B | -0.01B | 0.02B | -0.06B | 0.03B | 0.03B | -0.01B | 0.00B |
|
Free Cash Flow
|
3.00B | 3.54B | 4.28B | 2.98B | 2.98B | 3.90B | 3.35B | 4.42B | 3.09B | 3.40B | 2.97B | 2.06B | 2.66B | 2.22B | 2.14B | 1.85B | 2.84B | 2.22B | 1.73B | 2.67B | 1.79B | 2.46B | 2.46B | 0.40B | 0.52B | 1.54B | 1.90B | -0.88B | 1.35B | | 1.99B | | | 0.33B | | 2.00B | 1.55B | 0.98B | | | | 2.67B | 1.85B | 2.51B | 0.30B | 3.87B | 2.47B | | | 3.86B | 3.05B | | | 3.67B | 4.62B | 4.93B | 4.62B | 4.93B | 5.43B | 6.91B | 4.28B |
|
Net Cash Flow
|
5.52B | 3.81B | -3.42B | 14.95B | -1.61B | 2.36B | 1.71B | 1.83B | -0.77B | 2.38B | 1.18B | 20.92B | -0.31B | 2.12B | -0.97B | 15.47B | 0.13B | 1.33B | -0.16B | 1.48B | -3.82B | 0.87B | 0.54B | 13.90B | -2.19B | 0.92B | 0.51B | 8.40B | -1.94B | | 1.81B | | | -0.21B | | -0.83B | 1.36B | -1.56B | | | | 0.28B | 8.62B | -8.07B | 0.20B | -0.25B | 0.12B | | | 0.34B | 0.74B | | | 2.87B | 0.14B | -1.13B | 2.06B | 0.54B | 3.18B | 2.15B | -1.49B |