|
Net Income
|
| | | | 2.63B | -0.11B | | | 4.49B | 0.05B | 0.73B | | 1.09B | 1.03B | 0.95B | 1.10B | 1.04B | 0.95B | 1.42B | 1.04B | 0.99B | 0.97B | 1.40B | 0.97B | 0.86B | 0.80B | 0.96B | 0.92B | 0.78B | 0.73B | 0.96B | 1.03B | 1.12B | 0.94B | 0.93B | 0.98B | 0.77B | 0.98B | 0.97B | 1.30B | 1.13B | 1.12B | 1.17B | 0.90B | 1.21B | 0.50B | 0.90B | 1.20B | 1.57B | 1.03B | 1.85B | 1.72B | 2.32B | 3.76B | 1.06B | 3.38B | 0.10B | 0.76B | 1.17B | 1.26B | 0.96B | 1.38B | 1.36B | 1.69B | 1.51B | 1.38B | 1.70B | 1.65B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.20B | 0.19B | | 0.18B | 0.18B | 0.18B | | 0.18B | 0.17B | 0.18B | |
|
Deferred Taxes
|
| | | | | | | | | | | | 0.28B | | | | -0.01B | | | | 0.01B | -0.04B | | | -0.02B | 0.02B | -0.02B | 0.07B | -0.01B | 0.01B | 0.00B | -0.04B | 0.00B | -0.00B | | -0.00B | 0.48B | 0.06B | | 0.01B | -0.00B | 0.05B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B | 0.08B | 0.14B | 0.34B | -0.06B | -0.04B | -0.07B | -0.02B | -0.41B | -0.03B | 0.08B | -0.28B | 0.11B | 0.20B | 0.12B | 0.05B | -0.06B | -0.11B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 7.37 | | | | 6.84 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.92B | -0.75B | | -0.65B | 0.08B | -0.95B | | 0.11B | -0.74B | -1.63B | -1.16B | -1.34B | -0.77B | -1.26B | -0.50B | | -0.37B | -0.41B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.05B | -0.06B | -0.10B | -0.08B | 0.04B | 0.11B | | 0.16B | 0.76B | | | | | | | | | | |
|
Cash from Restructuring
|
| | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | -0.07B | 0.06B | | 0.09B | -0.03B | 0.18B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
-4.49B | | -2.01B | -0.70B | | | -6.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
5.14B | -0.63B | 1.17B | 5.54B | | 0.37B | 5.87B | | | 0.26B | 11.55B | | 23.57B | -3.33B | 3.53B | -14.25B | 10.75B | 2.54B | | -4.61B | 8.68B | 0.00B | | -11.38B | 8.43B | 0.85B | 3.61B | -9.97B | 6.87B | -2.23B | 0.67B | -7.67B | 5.97B | -0.45B | | -3.38B | 6.50B | -0.70B | | 3.09B | 4.79B | -3.43B | 7.03B | 13.72B | 8.22B | 24.33B | 17.38B | -12.99B | 15.43B | 19.28B | -8.56B | 8.30B | -18.58B | 9.93B | -1.53B | 13.45B | 14.70B | -18.09B | 8.00B | 2.63B | 11.82B | 2.94B | 1.48B | 3.45B | 3.43B | -2.24B | -3.06B | 9.20B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | | 0.04B | 0.05B | 0.05B | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | |
|
Amortization
|
13.84B | 2.15B | 9.50B | | 1.10B | 0.12B | 2.31B | 0.63B | 0.57B | 0.11B | 302.15B | 0.50B | 38.77B | 317.79B | 3.39B | 3.46B | 355.10B | 3.18B | | 3.18B | 31.95B | 356.40B | | 3.02B | 2.88B | 2.54B | 2.66B | 2.53B | 253.15B | 2.67B | 2.84B | 2.84B | 2.84B | 2.81B | | 3.32B | 3.76B | 3.89B | | 4.51B | 299.96B | 4.82B | 5.05B | 5.05B | 4.95B | 4.48B | 4.02B | 3.89B | 3.94B | 3.89B | 3.98B | 4.00B | 384.58B | 4.36B | 5.48B | 6.87B | 8.43B | 10.19B | 11.10B | 11.50B | 11.73B | 11.92B | 12.49B | 12.35B | 11.71B | 11.00B | 11.46B | 11.18B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.20B | 0.19B | | 0.18B | 0.18B | 0.18B | | 0.18B | 0.17B | 0.18B | |
|
Change in Inventory
|
3.99B | -2.24B | -3.90B | 8.88B | | | 4.73B | | | | 0.22B | | -1.08B | -0.67B | 1.62B | -0.13B | -3.49B | 0.52B | | -2.38B | -9.13B | 2.91B | | 5.52B | -1.32B | 4.66B | 1.97B | 6.75B | -1.40B | -4.05B | -1.01B | -2.14B | -3.01B | -1.91B | | -2.09B | -3.72B | 5.11B | | -4.05B | -1.51B | 1.15B | 3.98B | 6.80B | -8.55B | 12.33B | -5.35B | -6.54B | -2.24B | 4.61B | -8.41B | -2.41B | -10.07B | 15.39B | -8.34B | 4.28B | -2.82B | -5.33B | -5.70B | | | | | | | | | |
|
Change in Accured Expenses
|
-0.11B | -0.04B | -0.21B | -0.07B | | 0.92B | 0.03B | | 0.96B | 0.85B | -0.00B | | -0.11B | 0.03B | -0.11B | 0.10B | -0.07B | -0.06B | | 0.09B | -0.04B | 0.07B | | 0.14B | -0.08B | 0.02B | -0.09B | 0.05B | -0.05B | 0.08B | -0.02B | 0.04B | -0.08B | 0.06B | | 0.04B | -0.03B | 0.13B | | 0.09B | 0.04B | 0.09B | 0.10B | 0.01B | -0.01B | -0.14B | 0.01B | -0.12B | -0.07B | -0.25B | -0.03B | 0.05B | -0.06B | 0.14B | 0.30B | 0.62B | 0.88B | 0.59B | 0.46B | | | | | | | | | |
|
Change in Taxes
|
-0.02B | 0.01B | 0.10B | 0.15B | | -0.13B | 0.22B | | | 0.00B | -0.11B | | 0.04B | 0.39B | | | -0.10B | 0.24B | | 0.06B | -0.05B | -0.22B | | -0.02B | 0.02B | | -0.02B | -0.07B | 0.02B | | -0.01B | 0.04B | 0.01B | | | 0.07B | -0.06B | | | -0.00B | 0.03B | -0.04B | -0.00B | 0.38B | 0.03B | -0.02B | -0.01B | 0.09B | 0.08B | 0.01B | 0.07B | -0.07B | 0.22B | 0.19B | -0.00B | | -0.50B | -0.30B | 0.04B | | 0.24B | -0.15B | 0.43B | | 0.02B | 0.10B | -0.50B | |
|
Change in Net Loans
|
| 4.36B | | | | | -6.06B | | | | -0.59B | | -3.26B | -3.12B | -5.60B | -2.82B | -4.73B | -3.56B | | -6.06B | -3.94B | -5.30B | | -3.20B | -1.97B | -2.84B | -4.20B | -3.45B | -2.32B | -8.69B | -4.31B | -2.18B | 1.31B | -4.29B | | 2.37B | -3.44B | -5.37B | | -4.99B | -10.80B | -9.41B | -5.70B | -6.73B | -3.08B | -22.00B | 10.03B | -1.03B | -8.89B | -0.06B | -6.69B | -3.19B | -17.09B | -12.72B | -16.28B | -12.10B | -0.14B | -7.14B | -3.26B | | | | | | | | | |
|
Capital Expenditures
|
| | | | | -0.01B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.00B | -0.25B | | -0.01B | | | -0.10B | | | | 0.82B | | | | -0.02B | -0.00B | 0.40B | -0.26B | | | | | | | | 100.95B | 98.91B | 95.06B | -8.81B | 94.93B | 102.03B | 103.66B | 106.17B | 104.84B | | 105.88B | 105.56B | 110.22B | | -323.19B | 124.20B | -124.19B | | 125.08B | | -0.14B | | 147.48B | 153.98B | | | 162.83B | | | | 152.16B | | -11.02B | -0.12B | | | | | | | | | |
|
Divestments
|
| | | | | 0.10B | | | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | 0.96B | 0.01B | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.78B | -0.23B | -10.60B | 5.84B | | -0.11B | -4.25B | | | 0.70B | -0.10B | | -4.93B | -0.53B | -2.98B | 1.15B | 2.93B | 5.25B | | -1.52B | -2.42B | 1.41B | | 0.94B | 0.42B | -1.11B | 3.23B | 0.69B | -10.00B | -0.63B | -1.03B | 0.40B | -1.87B | 0.38B | | 0.50B | 0.23B | -4.85B | | -2.76B | -3.18B | -1.12B | -4.56B | -5.89B | -6.45B | -8.89B | -8.28B | 0.04B | -0.60B | 4.81B | -3.27B | -1.25B | -21.22B | 1.47B | -0.88B | -2.52B | -4.51B | -9.84B | 2.91B | -4.17B | -9.33B | 1.33B | -3.76B | -6.27B | 5.17B | -3.24B | -0.08B | -1.45B |
|
Other financing activities
|
4.02B | -11.55B | 6.92B | -8.89B | | 0.40B | 2.54B | | 4.88B | 5.00B | 3.23B | | 11.51B | 1.82B | 10.50B | -4.87B | 28.25B | 5.34B | | 5.81B | 15.88B | -1.12B | | -11.06B | 6.42B | 5.37B | 5.24B | -9.74B | 11.10B | -1.11B | 9.67B | -2.20B | 9.81B | -2.07B | | -0.85B | 5.62B | 1.84B | | 8.52B | 9.32B | 8.63B | 6.89B | 11.31B | 10.89B | 37.42B | 14.36B | 2.25B | 20.10B | 1.85B | 14.45B | 5.01B | 7.03B | 2.68B | 12.78B | 12.42B | 18.24B | -6.36B | 14.36B | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73B | | | | | | | | 1.24B | | | 0.86B | | | | 0.76B | | | 0.91B | | | | 0.81B | | 1.25B | | | 0.56B | | | | | | | 0.73B | | | 0.88B | | |
|
Long-Term Debt Repayments
|
| | | | | -0.57B | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | -0.22B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 76.45B | 79.07B | 78.72B | 78.29B | 80.78B | 77.31B | 79.08B | 77.23B | 77.47B | | 80.59B | 72.06B | 73.77B | | | 88.21B | | | 89.25B | -0.06B | -0.06B | -0.06B | 113.98B | -0.06B | -0.07B | -0.07B | 124.09B | -0.05B | -0.06B | -0.06B | 117.45B | -0.05B | -0.07B | -0.07B | | -0.07B | -0.07B | -0.07B | | -0.04B | -0.05B | -0.07B | |
|
Shares Issued
|
0.82B | 0.01B | 0.03B | 0.03B | | 0.00B | 0.03B | | | 0.00B | 0.02B | | 0.02B | 0.02B | 0.01B | 0.04B | 0.03B | 0.02B | | 0.05B | 0.03B | 0.03B | | 0.03B | 0.02B | 0.01B | 0.00B | 0.01B | 0.03B | 0.01B | 0.04B | 0.02B | 0.05B | 0.05B | | 0.01B | 0.04B | 0.01B | | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.00B | | | | | | | 0.01B | 2.43B | 0.01B | 0.00B | 2.45B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.04B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | -0.00B | | | | -0.00B | | | |
|
Preferred Shares Issued
|
0.12B | 0.22B | 0.35B | | | | | | | | | | | | | | | | | | | 0.45B | | | | | 0.28B | 0.46B | | | | | | 0.38B | | | | | | | | 0.26B | | | | | | | | | | | | 0.59B | 0.39B | | 0.48B | | | | | 1.00B | 0.74B | | | | 0.99B | |
|
Preferred Shares Repurchased
|
0.04B | 0.27B | | | | | | | | | | | | -0.40B | | | | -0.20B | | | | -0.14B | | | | -0.32B | -0.28B | | | | | | | | | | | | | | | | | | | | | | -0.59B | | | -0.23B | | -0.47B | -0.39B | -0.30B | | | | | | | -0.62B | | -0.21B | | | |
|
Net Equity Issued and Repurchased
|
| | | | | 0.65B | | | | 0.59B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.30B | -0.25B | -0.29B | -0.30B | | -0.01B | -0.29B | | | -0.01B | -0.46B | | -0.43B | -0.33B | -0.31B | -0.33B | -0.47B | -0.46B | | -0.49B | -0.47B | -0.47B | | -0.32B | -0.42B | -0.44B | -0.44B | -0.42B | -0.41B | -0.44B | -0.41B | -0.42B | -0.30B | -0.30B | | -0.51B | -0.50B | -0.51B | | -0.51B | -0.49B | -0.52B | -0.52B | -0.54B | -0.54B | -0.54B | -0.38B | -0.38B | -0.57B | -0.59B | -0.61B | -0.59B | -0.59B | -0.49B | -0.47B | 3.43B | -0.50B | -0.47B | -0.56B | 3.50B | -0.55B | -0.49B | -0.91B | 4.76B | -0.90B | -0.86B | -0.94B | 6.36B |
|
Dividends Paid - Preferred
|
| | | | | -0.02B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
4.98B | -4.08B | 10.59B | -12.19B | | -0.41B | -0.30B | | | -0.98B | -2.74B | | 1.15B | -1.04B | -1.49B | -0.66B | -2.02B | -1.25B | | -0.81B | -0.49B | -0.13B | | 0.23B | 1.20B | -1.34B | -2.90B | 3.07B | 0.15B | 3.02B | 0.92B | 2.02B | -1.52B | 0.05B | | 2.16B | 0.74B | 0.55B | | 0.42B | -2.86B | 0.77B | 0.64B | -0.50B | -4.33B | 2.31B | -4.43B | -1.31B | -1.94B | -2.39B | -0.85B | 1.14B | 4.98B | 4.62B | 2.02B | 0.93B | 1.99B | 1.15B | -0.19B | -2.73B | -3.81B | -1.35B | -1.60B | -4.33B | -1.95B | -0.49B | -1.92B | -1.85B |
|
Exchange Rate Effect
|
0.04B | -0.46B | -0.71B | 0.06B | | | 0.08B | | | | 0.21B | | -0.29B | -0.56B | 0.42B | -0.06B | 0.00B | 0.28B | | 0.48B | 1.74B | -0.41B | | 1.05B | 3.68B | -1.57B | 2.75B | -0.19B | 2.00B | -2.31B | 0.71B | 0.60B | -0.76B | 1.10B | | 0.75B | -0.70B | 0.89B | | 0.08B | -0.00B | 0.31B | -0.78B | 0.13B | 0.23B | 1.06B | -1.01B | -0.25B | -0.70B | -1.45B | 0.65B | -0.67B | 0.73B | -0.10B | -0.15B | 1.61B | -0.41B | 1.02B | -1.15B | 1.82B | -1.10B | 0.92B | 0.16B | 0.07B | 1.36B | -1.82B | 0.14B | 0.50B |
|
Change in Cash
|
6.38B | -5.39B | 0.45B | -0.75B | | -0.16B | 1.40B | | | -0.02B | 8.92B | | 19.48B | -5.47B | -0.52B | -13.81B | 11.67B | 6.81B | | -6.47B | 7.51B | 0.88B | | -9.16B | 13.74B | -3.17B | 6.68B | -6.40B | -0.97B | -2.15B | 1.26B | -4.65B | 1.82B | 1.09B | | 0.02B | 6.76B | -4.11B | | 0.82B | -1.26B | -3.48B | 2.33B | 7.46B | -2.33B | 18.81B | 3.65B | -14.51B | 12.19B | 20.26B | -12.02B | 7.51B | -34.08B | 15.92B | -0.54B | 13.46B | 11.77B | -25.75B | 9.57B | -2.45B | -2.42B | 3.84B | -3.73B | -7.08B | 8.00B | -7.80B | -4.93B | 6.41B |
|
Free Cash Flow
|
5.14B | -0.63B | 1.17B | 5.54B | | 0.37B | 5.87B | | | 0.27B | 11.55B | | 23.57B | -3.33B | 3.53B | -14.25B | 10.75B | 2.54B | | -4.61B | 8.68B | 0.00B | | -11.38B | 8.43B | 0.85B | 3.61B | -9.97B | 6.87B | -2.23B | 0.67B | -7.67B | 5.97B | -0.45B | | -3.38B | 6.50B | -0.70B | | 3.09B | 4.79B | -3.43B | 7.03B | 13.72B | 8.22B | 24.33B | 17.38B | -12.99B | 15.43B | 19.28B | -8.56B | 8.30B | -18.58B | 9.93B | -1.53B | 13.45B | 14.70B | -18.09B | 8.00B | 2.63B | 11.82B | 2.94B | 1.48B | 3.45B | 3.43B | -2.24B | -3.06B | 9.20B |
|
Net Cash Flow
|
6.34B | -4.93B | 1.16B | -0.81B | | -0.16B | 1.33B | | | -0.02B | 8.71B | | 19.78B | -4.90B | -0.94B | -13.76B | 11.66B | 6.54B | | -6.95B | 5.77B | 1.29B | | -10.22B | 10.06B | -1.60B | 3.94B | -6.21B | -2.98B | 0.17B | 0.56B | -5.25B | 2.57B | -0.02B | | -0.73B | 7.47B | -5.00B | | 0.74B | -1.25B | -3.79B | 3.11B | 7.33B | -2.56B | 17.75B | 4.67B | -14.26B | 12.89B | 21.71B | -12.67B | 8.18B | -34.82B | 16.02B | -0.39B | 11.85B | 12.18B | -26.77B | 10.72B | -4.28B | -1.32B | 2.92B | -3.89B | -7.15B | 6.65B | -5.97B | -5.07B | 5.91B |