|
Net Income
|
0.92B | 1.64B | 1.34B | 2.48B | 0.98B | 1.90B | 0.91B | 5.49B | 4.16B | 3.15B | 1.48B | 1.96B | 1.75B | 4.24B | 2.96B | 3.60B | 3.56B | 8.33B | 2.36B | 3.08B | 2.58B | 6.22B | 4.83B | 4.70B | 12.60B | 6.89B | 0.30B | 9.64B | 3.77B | 15.08B | 0.07B | 8.50B | 1.55B | 6.08B | -2.75B | 5.24B | -1.93B | 7.63B | 4.25B | 6.02B | 6.09B | 3.10B | 2.18B | 5.89B | 8.00B | 9.13B | 3.48B | 8.17B | 4.14B |
|
Share-based Compensation
|
0.06B | | | 0.17B | 0.49B | | | 0.64B | -0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86B | 4.19B | | | -0.48B | 3.46B | | |
|
Gains from Sales and Divestitures
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.01B | | 0.01B | | | 0.03B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | -0.14B | | | | -0.09B | | | | -0.06B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 8.42 | | 0.87B | | | | 0.00B | | | | 0.54B | | 0.07B | | 0.89B | | | | 3,258.04B | 0.07B | 0.07B | | 3,185.17B | | 661.55B | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.06B | 0.09B | | 0.12B | | | -0.54B | 0.01B | 0.01B | 0.03B | 0.27B | 0.09B | 0.09B | 0.12B | 0.07B | 0.24B | 0.48B | 0.77B | 0.93B | 1.12B | 1.19B | 0.21B | 0.47B | 2.46B | 0.30B | 3.66B | 1.16B | 4.25B | -3.35B | 0.13B | 0.16B | 0.41B | 0.21B | -0.26B | 0.21B | -0.39B | -0.26B | 0.23B | -0.23B | | | -0.44B | 1.10B | | -1.22B | -0.44B | -0.13B | 0.17B | 0.14B |
|
Change in Accured Expenses
|
| | 1.95B | | -2.24B | 3.46B | 3.19B | 3.32B | 3.71B | 3.93B | 4.18B | 5.06B | 5.58B | 6.37B | 6.82B | 7.58B | 9.08B | 11.69B | 12.76B | 14.70B | 15.26B | 16.65B | 17.43B | 17.48B | 20.72B | 23.74B | 23.15B | 23.25B | 26.27B | | 40.29B | 38.75B | 41.27B | 44.09B | 42.77B | 39.65B | 38.22B | -35.29B | 40.34B | 39.88B | 39.62B | 43.78B | 41.66B | 46.87B | 45.03B | 47.38B | 45.75B | 51.38B | 47.87B |
|
Change in Taxes
|
| | 0.21B | | -0.21B | 0.37B | 0.44B | 0.15B | 0.22B | 0.48B | 0.43B | 0.35B | 0.47B | 0.84B | 0.89B | 1.49B | 1.74B | 1.89B | 2.15B | 2.15B | 1.80B | 2.52B | 2.62B | 2.59B | 2.40B | 3.14B | 2.89B | 3.16B | 2.83B | | 3.90B | 3.79B | 3.51B | 4.19B | 3.43B | 2.61B | 2.36B | -2.23B | 1.83B | 1.22B | 1.18B | 1.53B | 1.27B | 0.95B | 1.13B | 2.01B | 1.60B | 1.24B | 0.79B |
|
Cash from Operations
|
0.84B | 2.45B | 0.30B | 1.64B | 0.95B | 3.16B | 0.93B | 1.68B | 2.40B | 4.11B | 0.78B | 2.29B | 2.58B | 5.48B | 1.56B | 3.77B | 4.52B | 8.38B | 2.26B | 5.67B | 4.62B | 9.39B | 2.76B | 5.08B | 6.75B | 13.86B | 0.31B | 7.07B | 7.84B | 15.57B | 3.73B | 5.20B | 7.28B | 12.57B | -1.11B | 5.14B | 6.89B | 12.28B | 4.59B | 6.47B | 6.81B | 8.99B | 3.26B | 4.65B | 4.39B | 9.87B | 3.79B | 2.86B | 1.42B |
|
Amortization of Goodwill
|
| | | | | -0.03B | | | | -0.07B | 0.14B | -0.00B | | -0.04B | | 0.14B | 0.06B | -0.07B | | | 0.05B | -0.07B | -0.05B | 0.04B | -0.08B | -0.08B | -0.03B | 0.01B | -0.00B | | 6.08B | 0.06B | | -3.93B | -0.06B | | | -0.38B | -0.14B | -0.29B | 0.00B | -1.32B | -0.76B | -0.30B | 0.11B | -0.86B | -0.08B | 0.14B | -0.00B |
|
Amortizatization of Intangibles
|
-0.01B | -0.02B | -0.02B | -0.04B | -0.10B | -0.10B | -0.10B | -0.10B | -0.12B | -0.13B | -0.11B | -0.19B | -0.19B | -0.18B | -0.19B | -0.29B | -0.26B | -0.31B | -0.21B | -0.33B | -0.38B | -0.41B | 0.48B | -0.45B | -0.43B | 0.47B | 1.75B | -0.42B | -0.42B | -0.48B | -0.53B | -0.48B | -0.45B | -0.44B | -0.45B | -0.42B | -0.40B | | | -0.35B | -0.34B | -2.03B | 5.75B | | | -0.29B | 2.57B | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | 2.65B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | -0.40B | | | | 0.69B | | | | | | | -0.01B | | -0.00B | 0.28B | -0.00B | -0.00B | | 0.00B | -0.00B | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | -2.11B | | | | | 0.43B | 0.54B | 0.20B | 0.14B | | 0.39B | | 0.10B | | 0.74B | 1.10B | | 0.50B | -0.75B | 0.53B | -1.24B | 0.95B | | | -1.25B | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 23.12B | 25.79B | 27.33B | | 36.60B | 38.21B | 38.31B | 40.53B | 35.23B | 34.16B | 27.86B | -29.03B | 35.92B | 34.20B | 34.26B | 30.84B | 30.90B | 45.71B | 48.09B | 48.14B | 49.09B | 50.50B | 57.87B |
|
Cash from Investing Activities
|
-1.79B | | -1.77B | -1.67B | -5.29B | -0.78B | -0.91B | -2.52B | -0.89B | -2.24B | -1.13B | -9.43B | -0.86B | -1.19B | -0.44B | -2.03B | -3.83B | -3.67B | -3.14B | -11.25B | -4.64B | -4.49B | 2.50B | -3.10B | -3.05B | 4.68B | -4.73B | -9.56B | 9.98B | -12.03B | -4.27B | -7.39B | -4.60B | -5.29B | -13.75B | -4.19B | -1.19B | -10.26B | -3.92B | 1.80B | -3.28B | -4.30B | 2.83B | -4.95B | 0.13B | | | 2.53B | -9.78B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | 0.02B | 0.02B |
|
Long-Term Debt Issuances
|
| | | | 8.05B | 0.21B | 0.26B | 0.27B | 0.32B | 0.27B | 0.29B | 3.26B | 4.43B | 4.45B | 4.50B | | | | 5.37B | | | | 5.25B | | | | 5.68B | | -5.29B | | | | | | | | | | | | | | 7.79B | | 7.16B | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 27,027,027.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.41B | | 0.05B | 3.07B | 10.21B | 0.73B | 0.17B | 0.18B | -2.74B | 0.20B | -0.15B | 3.27B | 1.48B | -0.10B | 0.36B | -1.30B | -0.06B | 5.18B | -0.72B | 0.67B | -0.51B | -1.29B | 0.11B | 0.66B | 0.30B | 8.80B | 0.43B | -0.65B | 1.46B | -0.86B | 4.67B | -1.77B | -3.66B | -2.92B | -1.67B | -3.19B | -1.68B | -3.35B | -1.36B | -3.52B | -1.71B | -2.39B | -7.55B | -2.70B | -9.32B | | | -0.38B | 1.53B |
|
Exchange Rate Effect
|
-0.01B | | 0.00B | 0.00B | 0.00B | -0.02B | 0.00B | -0.01B | 0.06B | 0.05B | -0.03B | 0.10B | 0.02B | 0.26B | -0.06B | 21.34B | 22.25B | 22.93B | 33.89B | 31.82B | 25.62B | 24.91B | 29.37B | 29.12B | 31.08B | 35.66B | 53.23B | 48.83B | 46.72B | 47.51B | 50.69B | 55.17B | 50.80B | 48.68B | 52.50B | 34.48B | 31.57B | 34.71B | 34.41B | 32.77B | 36.93B | 39.03B | 41.24B | 39.57B | 37.02B | | | 26.17B | 31.55B |
|
Change in Cash
|
-0.55B | | | 3.03B | 5.88B | | 0.18B | 0.67B | -1.16B | | -0.53B | -3.77B | 3.22B | | 1.42B | 0.21B | 0.54B | | 2.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
5.15B | | 5.43B | 5.31B | 8.43B | 17.44B | 17.20B | 16.13B | 16.55B | 17.29B | 16.89B | 16.38B | 12.34B | 19.64B | 19.46B | 20.95B | 21.76B | 32.07B | 29.28B | 25.37B | 23.93B | 27.52B | 28.13B | 30.67B | 32.76B | 50.36B | 47.36B | 43.65B | 44.41B | | 49.56B | 45.16B | 42.25B | 45.85B | 29.92B | 26.39B | 29.06B | 28.31B | 28.22B | 32.33B | 33.69B | 35.39B | 34.70B | 30.27B | 25.53B | 22.66B | 20.01B | 25.32B | 18.97B |
|
Free Cash Flow
|
0.84B | 2.45B | 0.30B | 1.64B | 0.95B | 3.16B | 0.93B | 1.68B | 2.40B | 4.11B | 0.78B | 2.29B | 2.58B | 5.48B | 1.56B | 3.77B | 4.52B | 8.38B | 2.26B | 5.67B | 4.62B | 9.39B | 2.76B | 5.08B | 6.75B | 13.86B | 0.31B | 7.07B | 7.84B | 15.57B | 3.73B | 5.20B | 7.28B | 12.57B | -1.11B | 5.14B | 6.89B | 12.28B | 4.59B | 6.47B | 6.81B | 8.99B | 3.26B | 4.65B | 4.39B | 9.87B | 3.79B | 2.86B | 1.42B |
|
Net Cash Flow
|
-0.54B | 2.45B | -1.43B | 3.03B | 5.88B | 3.11B | 0.18B | -0.66B | -1.22B | 2.07B | -0.51B | -3.86B | 3.20B | 4.19B | 1.48B | 0.45B | 0.62B | 9.88B | -1.60B | -4.91B | -0.54B | 3.61B | 5.37B | 2.64B | 4.01B | 27.35B | -3.99B | -3.14B | 19.28B | 2.69B | 4.13B | -3.97B | -0.98B | 4.36B | -16.53B | -2.24B | 4.02B | -1.32B | -0.69B | 4.75B | 1.81B | 2.30B | -1.46B | -3.01B | -4.80B | 9.87B | 3.79B | 5.01B | -6.83B |