|
Net Income
|
4.25B | 3.22B | -1.00B | -0.19B | 3.18B | 3.12B | -7.30B | -1.24B | 2.05B | -8.83B | 6.23B | 1.99B | 0.65B | 2.46B | 0.34B | 0.73B | 1.48B | 4.01B | 2.50B | 3.44B | -0.28B | 2.29B | -0.23B | 3.74B | 3.10B | 5.13B | 4.62B | 3.36B | 3.47B | 4.78B | 4.96B | 4.61B | 5.34B | 5.11B | 5.42B | 2.37B | 6.92B | 6.78B | 7.17B | 7.28B | 7.31B | 7.35B | 5.78B | 6.99B | 4.01B | 3.53B | 4.88B | 5.47B | 8.05B | 9.22B | 7.69B | 7.01B | 7.07B | 6.25B | 7.08B | 7.13B | 8.16B | 7.41B | 7.80B | 3.14B | 6.67B | 6.90B | 6.90B | 6.67B | 7.40B | 7.12B | 8.47B |
|
Depreciation and Depletion
|
| | | | | | 0.54B | 0.53B | 0.51B | 0.49B | 0.49B | 0.48B | 0.47B | 0.44B | 0.44B | 0.43B | 0.41B | 0.40B | 0.39B | 0.40B | 0.39B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | -0.01B | -0.11B | 0.83B | 0.13B | 0.12B | 0.28B | 0.31B | 0.46B | 0.46B | 0.43B | 0.41B | 0.46B | 0.45B | 0.41B | 0.50B | 0.48B | 0.51B | 0.48B | 0.54B | 0.53B | 0.52B | 0.43B | 0.85B | 0.61B | 0.57B | 0.74B | 0.74B | 0.79B | 0.70B | 0.63B | 0.79B | 0.83B | 0.59B | 0.73B | 0.86B | 0.84B | 0.83B | 0.89B | 1.00B | 1.01B | 1.02B |
|
Deferred Taxes
|
0.49B | -0.24B | 3.31B | -3.19B | 0.74B | 0.53B | 1.83B | -2.49B | 0.29B | -3.71B | 0.44B | 1.03B | -0.20B | 0.35B | 0.67B | -3.57B | -0.15B | 1.03B | 1.93B | 0.45B | -0.73B | 1.05B | 0.23B | 0.59B | 0.07B | 1.33B | 1.19B | 0.38B | 1.70B | 1.34B | 2.03B | 0.72B | 1.38B | 2.13B | 1.62B | 3.04B | 0.80B | 0.98B | 1.06B | 0.20B | 0.76B | 0.73B | 0.29B | 0.65B | -0.23B | -0.46B | -1.31B | 0.26B | 0.57B | -2.02B | 0.31B | 0.31B | 0.05B | 0.04B | 0.53B | 0.12B | -0.17B | -0.44B | -0.83B | -0.57B | -0.51B | -0.37B | -0.34B | -0.51B | -0.17B | -0.09B | 0.01B |
|
Gains from Investment Securities
|
-2.70B | -6.51B | -0.60B | 0.56B | -2.88B | -4.02B | 6.10B | 2.27B | -0.08B | 0.39B | 0.61B | 0.73B | 0.16B | 0.08B | -0.07B | 1.49B | 0.06B | 0.29B | 0.53B | 0.39B | 0.38B | 0.38B | 0.43B | 1.31B | 0.27B | 0.17B | 0.59B | 0.11B | -0.59B | -0.12B | 1.20B | 0.55B | 1.20B | -10.46B | 0.13B | 0.22B | 0.81B | | 0.08B | 0.72B | 0.67B | 0.11B | 0.86B | 2.17B | 1.62B | 0.06B | 0.00B | 1.02B | 0.77B | 0.88B | 0.00B | 1.03B | 0.97B | 0.67B | 0.54B | 1.57B | 1.96B | 0.01B | | 0.99B | 0.81B | 0.00B | 0.00B | 1.28B | 0.80B | 0.01B | 0.03B |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57B | -1.28B | 3.34B | | -2.60B | -1.48B | 1.41B |
|
Cash from Operations
|
54.80B | 19.97B | 22.91B | 32.05B | 23.88B | 15.47B | 38.03B | 5.16B | -0.58B | 51.78B | -11.36B | 24.60B | -15.60B | 16.87B | 8.82B | -26.14B | 26.47B | 46.13B | 8.23B | 11.99B | 22.72B | 4.78B | 2.95B | 0.35B | 0.24B | 9.30B | 25.80B | 5.69B | 10.90B | 15.29B | 0.53B | -9.44B | -12.99B | 9.65B | 20.30B | -7.10B | 40.35B | -6.52B | 19.61B | -13.92B | 15.10B | -6.72B | -5.70B | 59.10B | 19.04B | -3.01B | -32.64B | 54.59B | -52.33B | -9.31B | 9.79B | 44.65B | -45.43B | -5.05B | 13.15B | 31.00B | -11.30B | 11.79B | 11.77B | 32.72B | -15.54B | 18.10B | -37.28B | 25.91B | -2.18B | -9.13B | 46.87B |
|
Amortization of Goodwill
|
| | | | | | 10.40B | 2.00B | | 2.60B | | 0.58B | | | | 0.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.52B | 0.52B | 0.51B | 0.43B | 0.45B | 0.44B | 0.43B | 0.42B | 0.39B | 0.38B | 0.38B | -3.19B | 0.32B | 0.32B | 0.32B | -0.85B | -0.34B | 0.27B | 0.27B | -0.30B | -0.67B | 0.23B | 0.23B | -0.02B | -0.98B | 0.21B | 0.21B | -1.18B | -0.53B | 0.19B | 0.18B | -0.93B | -0.54B | 0.16B | 0.15B | -0.60B | -0.47B | 0.14B | 0.13B | -0.41B | -0.36B | 0.03B | -0.61B | -0.65B | -0.48B | -0.88B | -1.27B | -1.47B | -1.53B | -1.58B | -1.42B | -1.30B | -0.91B | -0.58B | -0.37B | -0.21B | -0.03B | -0.03B | -0.09B | 0.55B | 0.35B | 0.04B | -0.04B | -0.02B | 0.09B | 0.06B | 0.52B |
|
Depreciation & Amortization (CF)
|
0.58B | 0.59B | 0.59B | 0.58B | 0.57B | 0.55B | 0.54B | 0.53B | 0.51B | 0.49B | 0.49B | 0.48B | 0.47B | 0.44B | 0.44B | 0.43B | 0.41B | 0.40B | 0.39B | 0.40B | 0.39B | 0.39B | 0.39B | 0.41B | 0.40B | 0.39B | 0.39B | 0.38B | 0.38B | 0.38B | 0.38B | 0.37B | 0.37B | 0.37B | 0.37B | 0.99B | 0.38B | 0.38B | 0.78B | 0.52B | 0.42B | 0.43B | 0.44B | 0.44B | 0.43B | 0.45B | 0.48B | 0.49B | 0.46B | 0.47B | 0.47B | 0.49B | 0.49B | 0.49B | 0.49B | 0.50B | 0.50B | 0.51B | 0.52B | 0.53B | 0.54B | 0.54B | 0.55B | 0.56B | 0.56B | 0.57B | 0.58B |
|
Change in Accured Expenses
|
-10.87B | -7.76B | -2.32B | 4.34B | 6.12B | -3.60B | 4.21B | 7.34B | -16.83B | 26.38B | -12.78B | -14.90B | 12.15B | -2.31B | 9.55B | 4.68B | -14.53B | 4.93B | -4.46B | 1.14B | 13.34B | 2.04B | -0.58B | -5.09B | -7.23B | -2.97B | 8.57B | 2.37B | -8.56B | 3.18B | 0.54B | 4.81B | -4.52B | 8.97B | 6.75B | -6.53B | -0.81B | 1.21B | 17.87B | -5.26B | -0.35B | -5.52B | 1.81B | 20.42B | -0.59B | -8.71B | -0.20B | 5.11B | 12.19B | -9.89B | 6.41B | 7.93B | 19.82B | -5.57B | 9.62B | -0.84B | -7.07B | -11.38B | 0.36B | 0.37B | 6.91B | -0.72B | 8.40B | -13.13B | -8.18B | 17.76B | 10.66B |
|
Change in Net Loans
|
0.56B | 5.28B | 0.72B | 1.03B | 0.86B | 2.67B | 4.10B | 0.42B | 0.47B | 1.05B | 0.27B | 1.34B | 0.49B | 0.18B | 2.49B | -1.32B | 0.75B | 4.73B | 3.79B | 3.06B | 4.51B | 7.36B | 8.56B | 8.34B | 5.78B | 5.88B | 8.74B | 1.92B | 8.02B | 3.37B | 3.48B | 3.92B | 2.59B | 2.73B | 3.56B | 3.12B | 2.68B | 4.49B | 6.43B | 7.76B | 2.95B | 2.89B | 3.91B | 2.44B | 2.05B | 6.07B | 1.92B | 3.31B | 2.26B | 2.65B | 2.85B | 2.63B | 2.04B | 9.88B | 8.62B | 6.21B | 2.17B | 2.96B | 2.60B | 3.35B | 2.17B | 2.03B | 2.93B | 2.44B | 2.23B | 1.82B | 2.67B |
|
Capital Expenditures
|
0.53B | 0.71B | 0.29B | 0.71B | 0.21B | -0.06B | 0.32B | 0.52B | 0.35B | 0.14B | 0.25B | 0.56B | -0.07B | -0.01B | 0.22B | -0.15B | -0.06B | 0.15B | 0.26B | 0.17B | 0.27B | 0.18B | 0.23B | 0.48B | 0.18B | 0.26B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.42B | 0.43B | 0.50B | 0.65B | 0.75B | 0.59B | 0.88B | 0.88B | 0.58B | 0.57B | 0.56B | 0.82B | 0.77B | 0.97B | 0.56B | 0.49B | 0.26B | 0.34B | 0.25B | 0.25B | 0.16B | 0.23B | 0.25B | 0.21B | 0.17B | 0.21B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
31.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
53.31B | 24.09B | 45.35B | 41.40B | 35.02B | 28.33B | 16.46B | 20.23B | 11.41B | 30.01B | 26.95B | 51.75B | 26.59B | 20.38B | 13.44B | -69.15B | 5.95B | -0.18B | 2.14B | 21.68B | -24.97B | -14.15B | 6.14B | 40.87B | -14.88B | 6.80B | -6.78B | 27.73B | -28.65B | 7.39B | -5.07B | 45.01B | -12.51B | -6.47B | -0.01B | 35.64B | -31.88B | 18.14B | -21.75B | -12.89B | -5.89B | 18.94B | 9.78B | 11.94B | -27.37B | -149.21B | 239.68B | 30.74B | 44.91B | 19.28B | 30.25B | 30.44B | -51.39B | 90.64B | 14.09B | 10.51B | -30.50B | 48.58B | -59.75B | 78.63B | -32.97B | -21.66B | 0.05B | 89.17B | -53.66B | -28.01B | 26.59B |
|
Cash from Investing Activities
|
176.61B | -2.70B | 33.91B | -49.90B | 5.81B | -25.88B | -36.88B | 26.61B | -13.97B | -1.44B | -6.19B | 74.03B | -11.41B | 9.25B | -17.48B | -15.34B | 1.67B | -3.96B | 9.60B | 17.75B | -29.41B | -14.39B | 8.47B | 27.08B | -13.51B | 9.30B | -4.77B | -22.82B | -21.37B | -9.12B | -32.51B | 0.71B | -13.94B | -9.98B | -15.70B | -11.92B | -22.85B | 1.98B | -26.28B | -24.32B | -4.77B | -2.45B | -30.13B | -43.28B | -90.41B | -88.35B | 54.98B | -53.88B | -113.08B | -108.61B | -32.70B | -58.91B | -68.41B | 16.74B | 34.76B | 14.38B | 30.85B | 57.88B | -59.93B | -64.18B | -71.32B | -1.52B | -27.26B | 9.41B | -89.01B | -56.92B | 1.94B |
|
Other financing activities
|
-27.60B | 17.23B | 4.16B | 16.71B | -15.51B | -1.64B | 20.63B | 33.11B | 9.74B | 18.23B | 2.94B | -8.31B | 8.27B | -6.09B | 28.08B | 41.95B | -10.08B | -14.40B | 29.34B | 9.15B | 14.38B | 0.68B | -22.35B | 6.96B | 34.23B | -3.61B | 12.45B | 35.27B | 20.00B | -1.17B | 16.80B | 28.04B | 11.21B | -9.16B | 21.44B | 25.13B | 19.12B | -19.65B | 36.64B | 35.83B | -2.14B | -4.24B | 17.74B | 41.97B | 148.52B | 135.34B | -15.79B | 92.60B | 89.46B | 24.20B | 55.66B | 99.64B | 7.88B | -88.06B | -46.25B | -7.76B | -19.94B | -33.19B | 7.39B | 39.23B | 22.67B | -36.01B | 19.86B | 35.12B | 24.10B | 22.05B | -9.40B |
|
Long-Term Debt Issuances
|
24.25B | 18.39B | 20.17B | 4.93B | 23.28B | 15.64B | 12.60B | 0.69B | 8.62B | 8.34B | 5.98B | 3.06B | 10.28B | 3.91B | 3.83B | 4.19B | 20.19B | 4.98B | 7.51B | 12.98B | 19.25B | 16.54B | 11.13B | 4.66B | 9.25B | 16.41B | 8.29B | 9.71B | 6.26B | 9.52B | 8.90B | 10.86B | 17.38B | 16.25B | 17.07B | 2.78B | 20.93B | 21.49B | 18.45B | 3.40B | 14.72B | 17.78B | 12.66B | 7.27B | 18.73B | 11.98B | 10.15B | 16.16B | 13.13B | 35.05B | 17.28B | 11.22B | 21.12B | 19.56B | 14.52B | 10.71B | 14.32B | 16.39B | 22.25B | 12.44B | 15.66B | 14.71B | 12.22B | 14.09B | 33.64B | 23.29B | 18.93B |
|
Long-Term Debt Repayments
|
34.71B | 25.52B | 20.07B | 20.91B | 22.75B | 21.41B | 34.89B | 31.87B | 27.96B | 25.97B | 23.92B | 23.97B | 30.77B | 54.36B | 25.13B | 14.13B | 12.56B | 16.88B | 18.50B | 17.67B | 15.26B | 16.62B | 12.75B | 9.13B | 11.68B | 9.16B | 13.74B | 5.78B | 14.40B | 13.65B | 13.41B | 10.16B | 13.55B | 16.10B | 15.00B | 4.83B | 13.58B | 23.69B | 7.55B | 8.23B | 14.29B | 19.56B | 8.99B | 7.95B | 7.84B | 13.03B | 16.25B | 10.82B | 13.99B | 15.25B | 9.55B | 8.04B | 8.24B | 8.11B | 8.04B | 9.66B | 11.34B | 10.93B | 9.90B | 12.40B | 16.61B | 19.54B | 16.57B | 17.70B | 16.33B | 19.63B | 21.93B |
|
Short-Term Debt issuances
|
-10.13B | -89.58B | -33.96B | 7.25B | -6.25B | -12.05B | -8.54B | -4.86B | -1.64B | -7.69B | -16.76B | 1.83B | 3.51B | -0.79B | -3.73B | 79.41B | 11.47B | 4.27B | -82.72B | -28.17B | 5.41B | 14.31B | 0.10B | -34.65B | 2.48B | 9.27B | -8.40B | -30.33B | 14.67B | -9.72B | -1.05B | -7.92B | 20.13B | 6.15B | -6.30B | -11.45B | 5.41B | 2.55B | -13.27B | -7.17B | 1.46B | 6.50B | 7.12B | -36.96B | 5.90B | 8.01B | 11.74B | -20.45B | 29.12B | 14.34B | -6.36B | -15.10B | 22.36B | -10.38B | 11.32B | -19.99B | 118.75B | -25.75B | 12.08B | -16.82B | 45.77B | 38.45B | 29.85B | -66.20B | 44.31B | 27.38B | -56.87B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | 1.00B | 0.87B | 1.35B | 1.44B | 0.23B | | | | 0.78B | 0.80B | 0.80B | 1.00B | 1.38B | 1.40B | 1.33B | 2.73B | 2.24B | 2.98B | 4.87B | 4.86B | 4.96B | 5.04B | 5.23B | 6.26B | 6.51B | 7.63B | 7.75B | 6.36B | 0.29B | 0.11B | 0.26B | 3.47B | 4.21B | 9.91B | 7.53B | 2.65B | 0.97B | 0.45B | 1.00B | 2.21B | 0.55B | 1.00B | 0.81B | 2.50B | 3.54B | 3.53B | 3.54B | 4.52B | 5.30B | 5.30B |
|
Preferred Shares Issued
|
30.00B | | | 19.24B | | | | | | | 5.00B | | 0.69B | -0.03B | 0.01B | | 0.01B | 1.00B | | | | 1.49B | 3.07B | 1.40B | 2.96B | | | | 2.07B | 0.88B | | | | | | | 2.35B | 1.32B | 0.84B | | | 2.36B | 1.28B | | 1.10B | | | 1.08B | 0.90B | | | 1.27B | 2.43B | 2.00B | | | | | | | | | | | | | 2.50B |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | 0.93B | | | | | | | | | | | | | | | | | | | | 1.70B | | | | 2.36B | 0.20B | 1.07B | | | | 1.09B | 0.88B | | | | | | 0.65B | | | | | | 1.85B | 2.00B | 1.40B | 2.67B | | |
|
Dividends Paid - Common
|
1.10B | 1.29B | 1.15B | 1.33B | 0.45B | 0.44B | 0.45B | 0.42B | 0.41B | 0.40B | 0.45B | 0.47B | 0.48B | 0.48B | 0.47B | 0.47B | 0.48B | 0.47B | 0.36B | 0.36B | 0.34B | 0.36B | 0.77B | 0.84B | 0.85B | 0.92B | 0.96B | 0.85B | 0.97B | 0.88B | 1.18B | 1.16B | 1.25B | 1.15B | 1.72B | 1.58B | 1.67B | 1.57B | 1.91B | 1.75B | 1.93B | 1.70B | 0.46B | 1.85B | 2.08B | 1.83B | 1.98B | 1.83B | 2.11B | 1.83B | 2.15B | 1.97B | 2.22B | 2.00B | 2.25B | 2.10B | 2.35B | 2.09B | 2.41B | 2.23B | 2.52B | 2.22B | 2.49B | 2.27B | 2.55B | 2.20B | 2.45B |
|
Cash from Financing Activities
|
-90.73B | -50.42B | -44.93B | -13.50B | -6.23B | 16.70B | -21.26B | -54.54B | 3.56B | -28.50B | -18.60B | -61.11B | 35.14B | -30.37B | -9.35B | 46.99B | -36.55B | -43.58B | 4.14B | -19.45B | 27.02B | 10.68B | -34.18B | -15.71B | 38.51B | 17.83B | -13.94B | 6.13B | 29.33B | -15.42B | 3.86B | 15.38B | 46.40B | -9.64B | 8.66B | 3.84B | 28.60B | -27.09B | 21.05B | 30.56B | -15.51B | 7.92B | 22.83B | -11.87B | 161.15B | 129.13B | -12.40B | 77.94B | 113.63B | 51.32B | 43.66B | 83.04B | 40.89B | -84.65B | -37.89B | -24.39B | 126.12B | -71.69B | 27.63B | 11.29B | 68.66B | -8.30B | 36.78B | -36.77B | 72.83B | 55.06B | -67.99B |
|
Exchange Rate Effect
|
-0.08B | 0.05B | 0.16B | 0.27B | 0.01B | -0.05B | 0.19B | 0.09B | 0.10B | 0.14B | -0.51B | -0.28B | 0.56B | -0.82B | 0.70B | -1.17B | -1.36B | -0.74B | 0.43B | -0.20B | -0.00B | 0.19B | -1.47B | -1.78B | -1.29B | 0.95B | -0.18B | -0.07B | 1.41B | 0.84B | 0.35B | -2.35B | 0.81B | 0.65B | 0.41B | 0.23B | 0.70B | -1.42B | -0.71B | 0.23B | -0.61B | 1.02B | -1.29B | 0.51B | -0.95B | 1.18B | 1.72B | 0.81B | -2.58B | 0.53B | -0.94B | -0.42B | -1.33B | -2.97B | -3.05B | 4.23B | 0.35B | -0.64B | -1.29B | 1.51B | -1.47B | -1.04B | 2.71B | -4.03B | 1.83B | 3.42B | -0.33B |
|
Change in Cash
|
140.60B | -33.09B | 12.05B | -31.07B | 23.45B | 6.24B | -19.92B | -22.69B | -10.88B | 21.98B | -36.66B | 37.24B | 8.69B | -5.08B | -17.30B | 4.34B | -9.77B | -2.15B | 22.41B | 10.09B | 20.32B | 1.25B | -24.24B | 9.93B | 23.95B | 0.97B | 6.91B | -11.07B | 20.26B | -8.40B | -27.77B | 4.30B | 20.29B | -9.32B | 13.68B | -14.95B | 46.81B | -33.04B | 13.66B | -7.45B | -5.78B | -0.23B | -14.30B | 4.47B | 88.83B | 38.96B | 11.66B | 79.46B | -54.36B | -66.07B | 19.82B | 68.37B | -74.29B | -75.93B | 6.97B | 25.23B | 146.01B | -2.67B | -21.83B | -18.65B | -19.67B | 7.23B | -25.04B | -5.47B | -16.54B | -7.57B | -19.50B |
|
Free Cash Flow
|
54.27B | 19.27B | 22.61B | 31.35B | 23.66B | 15.54B | 37.71B | 4.64B | -0.93B | 51.64B | -11.61B | 24.04B | -15.54B | 16.88B | 8.60B | -25.99B | 26.52B | 45.98B | 7.97B | 11.83B | 22.46B | 4.59B | 2.71B | -0.13B | 0.07B | 9.04B | 25.55B | 5.69B | 10.90B | 15.29B | 0.53B | -9.44B | -12.99B | 9.65B | 20.30B | -7.10B | 40.35B | -6.52B | 19.61B | -13.92B | 15.10B | -6.72B | -5.70B | 59.10B | 19.04B | -3.01B | -32.64B | 54.59B | -52.33B | -9.31B | 9.79B | 44.65B | -45.43B | -5.05B | 13.15B | 31.00B | -11.30B | 11.79B | 11.77B | 32.72B | -15.54B | 18.10B | -37.28B | 25.91B | -2.18B | -9.13B | 46.87B |
|
Net Cash Flow
|
140.68B | -33.14B | 11.89B | -31.34B | 23.45B | 6.29B | -20.11B | -22.78B | -10.99B | 21.85B | -36.16B | 37.52B | 8.13B | -4.25B | -18.01B | 5.51B | -8.41B | -1.42B | 21.97B | 10.29B | 20.32B | 1.06B | -22.77B | 11.71B | 25.25B | 36.43B | 7.09B | -11.00B | 18.85B | -9.24B | -28.12B | 6.66B | 19.47B | -9.97B | 13.26B | -15.17B | 46.11B | -31.62B | 14.37B | -7.68B | -5.17B | -1.25B | -13.01B | 3.96B | 89.78B | 37.78B | 9.94B | 78.65B | -51.78B | -66.60B | 20.76B | 68.78B | -72.95B | -72.96B | 10.03B | 20.99B | 145.67B | -2.02B | -20.53B | -20.17B | -18.20B | 8.27B | -27.75B | -1.44B | -18.36B | -10.99B | -19.17B |