|
Net Income
|
| | | | | | | | 1.25B | 1.62B | 1.30B | 1.16B | 1.85B | 1.46B | 2.05B | 1.52B | 1.60B | 1.58B | 1.75B | 1.68B | 1.71B | 1.80B | 2.35B | 1.44B | 1.73B | 1.80B | 1.85B | 1.84B | 1.81B | 1.58B | 1.96B | 2.14B | 2.01B | 2.06B | | 2.18B | 2.34B | 1.71B | 1.49B | 9.14B | 1.69B | 1.70B | 1.49B | 1.74B | 1.77B | 0.96B | 0.95B | 1.44B | 1.86B | 1.95B | 2.54B | 2.56B | 2.16B | 2.17B | 2.02B | 1.58B | 1.30B | 1.59B | 1.64B | 1.00B | 1.63B | 1.54B | 1.40B | 1.24B | 0.70B | 1.43B | 1.84B | 1.59B |
|
Share-based Compensation
|
| | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | 1.12B | | | | 0.80B | | | | 2.59B | | | | 4.80B | | | | 1.38B | | | | 0.77B | | | | 0.10B | | | | 1.35B | | | | 1.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.08B | 0.20B | 0.05B | 0.01B | 0.01B | 0.01B | 0.00B | 0.06B | -0.56B | -0.37B | -0.30B | -0.08B | -0.35B | -0.30B | -0.14B | -0.25B | -0.36B | -0.41B | -0.41B | -0.38B | -0.50B | -0.47B | -0.28B | -0.15B | -0.51B | -0.68B | -0.44B | -0.35B | 0.96B | -0.46B | -0.64B | 0.77B | -0.56B | -0.41B | -0.65B | -0.32B | -0.61B | -0.45B | -0.46B | -0.16B | -0.72B | -0.51B | -0.51B | -0.69B | -0.47B | -0.42B | -0.11B | -0.62B | -0.65B | -0.53B | -0.56B | -0.50B | -1.15B | -0.72B | -0.30B | -0.74B | -0.41B | -0.42B | -0.38B | -0.51B | -0.02B | -0.61B | -0.39B | -0.60B | -0.88B | -0.47B | -0.63B | -0.80B |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.04B | | | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | 4.28B | 25.91B | -14.74B | -2.74B | 6.80B | 12.55B | -4.08B | -8.12B | 9.70B | 1.01B | -2.88B | 1.11B | 1.51B | 7.18B | -9.38B | 5.62B | 5.85B | -2.08B | 17.79B | -7.71B | 13.19B | 2.51B | 10.56B | -25.16B | 6.04B | -3.98B | 14.62B | -0.07B | 8.68B | 1.40B | -18.23B | 14.05B | -8.72B | 1.92B | -5.30B | 4.07B | 13.08B | 52.00B | -29.87B | 8.86B | 5.16B | -36.14B | 16.33B | 6.00B | 15.77B | 7.32B | -7.71B | -2.37B | 12.12B | -9.39B | 17.48B | 4.75B | 1.70B | -0.70B | 5.19B | 7.19B | 3.33B | 1.74B | 3.19B | -6.19B |
|
Amortization
|
5.37B | 513.57B | -7.79B | 0.71B | 4.11B | 526.12B | 523.42B | -2.71B | 398.75B | 29.86B | -9.97B | 15.27B | 451.61B | 4.44B | 5.11B | 4.54B | 4.86B | 4.87B | 5.20B | 5.08B | 539.60B | 5.35B | 6.09B | 5.17B | 5.40B | 575.28B | 5.64B | 5.57B | 5.83B | 5.84B | 631.34B | 6.20B | 604.70B | 5.99B | 618.14B | 6.28B | 635.84B | 640.64B | 654.18B | 5.93B | 6.00B | 6.09B | 6.35B | 6.24B | 6.26B | 5.70B | 5.11B | 5.03B | 5.68B | 5.75B | 794.39B | 7.52B | 6.18B | 6.10B | 6.91B | 8.37B | 9.75B | 10.25B | 11.01B | 11.14B | 11.42B | 11.22B | 11.45B | 11.22B | 10.55B | 10.04B | 689.10B | 14.21B |
|
Change in Taxes
|
0.25B | 0.47B | 0.26B | | 0.78B | 0.44B | 0.22B | 0.36B | 0.56B | 0.37B | 0.30B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.23B | 179.97B | | | 177.16B | 173.42B | 171.33B | | 171.21B | 184.36B | 186.94B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
4.76B | 4.42B | 2.01B | 0.69B | 0.58B | 0.58B | -0.26B | 1.91B | 1.98B | 1.50B | 7.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 8.33B | 7.28B | 8.17B | 8.11B | 7.73B | 7.19B | 7.52B | 9.34B | 10.80B | 14.20B | 13.75B | 13.90B | 11.95B | 12.78B | 8.66B | 11.49B | 13.17B | 10.31B | 9.33B | 8.84B | 12.91B | 19.29B | 18.56B | 10.92B | 15.71B | 18.81B | 14.52B | 13.72B | 18.72B | 16.84B | 17.70B | 21.11B | 14.28B | 16.05B | 18.62B | 21.85B | 14.64B | 22.88B | 27.88B | 30.21B | 21.42B | 23.44B | 16.40B | 26.55B | 13.36B | 11.64B | 11.65B | 16.49B | 13.89B | 19.16B | 17.77B | 26.49B | 13.21B | 15.42B | 13.49B | 19.56B | 14.14B | 14.64B | 14.25B | 14.98B |
|
Cash from Investing Activities
|
| | | | | | | | -3.53B | -25.44B | 16.81B | 4.35B | -6.87B | -10.39B | 3.21B | 4.63B | -10.05B | 1.69B | 3.93B | 1.17B | -1.19B | -4.33B | 9.93B | -5.00B | -3.04B | 1.23B | -17.32B | 5.62B | -14.07B | -1.50B | -8.48B | 16.26B | -3.69B | 5.57B | -15.09B | 0.54B | -7.53B | -0.85B | 8.20B | -15.80B | 8.67B | -1.49B | 5.02B | -1.01B | -12.99B | -51.07B | 27.83B | -7.24B | -4.67B | 36.37B | -15.97B | -5.47B | -12.78B | -6.28B | 6.06B | 5.04B | -14.14B | 11.65B | -15.30B | -6.32B | -0.88B | 4.00B | -3.98B | -6.22B | -2.90B | 0.60B | 0.12B | 4.66B |
|
Other financing activities
|
-2.33B | -2.72B | -4.08B | | -2.21B | -2.86B | 3.05B | -1.72B | -3.97B | -3.84B | -1.58B | 3.78B | -3.66B | 4.35B | 1.31B | -2.57B | 1.13B | 5.15B | -0.93B | -0.65B | 3.63B | -1.41B | 0.68B | 4.28B | 4.98B | -2.82B | 5.95B | -3.40B | 5.38B | -8.79B | -0.57B | 3.38B | -1.88B | 3.57B | -5.99B | 1.84B | -9.84B | 6.89B | 7.56B | 0.99B | -3.47B | 1.92B | 1.08B | -8.25B | -1.96B | 8.78B | -3.96B | 3.46B | -4.58B | -0.93B | -1.09B | 3.09B | 1.70B | -3.90B | -3.49B | 5.88B | -6.07B | 3.87B | 0.47B | 2.17B | -3.52B | -2.18B | 0.47B | 3.27B | -3.77B | -5.74B | 4.78B | 1.38B |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | -0.06B | -0.06B | -0.09B | -0.07B | -0.07B | -0.06B | -0.10B | -0.07B | -0.06B | -0.06B | -0.07B | -0.06B | -0.06B | -0.06B | -0.08B | -0.06B | -0.06B | -0.05B | -0.07B | -0.05B | -0.05B | -0.06B | -0.07B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.47B | 115.78B | | | 107.82B | 97.86B | 102.92B | | 103.47B | 110.33B | 110.90B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.17B | 0.13B | 0.14B | | 0.15B | 0.22B | 0.18B | 0.20B | 0.17B | 0.20B | 0.17B | 0.20B | 0.17B | 1.87B | 0.19B | 1.97B | 0.29B | 0.36B | 0.28B | 0.33B | 0.37B | 0.11B | 0.15B | 0.12B | 0.03B | 0.02B | 0.03B | 0.02B | 0.05B | 0.03B | 0.12B | 0.15B | 0.14B | 0.09B | 0.02B | 0.05B | 0.06B | 0.03B | 1.32B | 0.02B | 0.08B | 0.04B | 0.04B | 0.04B | 0.03B | 0.01B | 0.00B | 0.00B | 0.05B | 0.06B | 0.09B | 0.01B | 0.08B | 0.02B | 0.01B | 0.01B | 0.02B | 0.32B | 0.35B | 0.48B | 0.36B | 0.34B | 0.35B | 0.51B | 0.06B | 0.00B | 0.01B | 0.12B |
|
Preferred Shares Issued
|
0.60B | | | | | 0.27B | | | | 0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | -0.30B | -0.25B | -0.60B | -0.30B | | | | | | | -0.34B | -0.34B | | -0.34B | -0.23B | | | | -0.27B | | -0.35B | -0.23B | | | | | -0.19B | | | | -0.60B | -0.41B | | -0.40B | | | | | | | | -0.22B | | | | | | | |
|
Dividends Paid - Common
|
-0.53B | -0.55B | -0.55B | | -0.55B | -0.55B | -0.56B | -0.56B | -0.56B | -0.62B | -0.62B | -0.62B | -0.62B | -0.68B | -0.68B | -0.73B | -0.73B | -0.77B | -0.77B | -0.80B | -0.80B | -0.82B | -0.81B | -0.83B | -0.83B | -0.85B | -0.85B | -0.87B | 0.70 | 0.72 | 0.72 | 0.74 | -0.93B | 0.76 | -0.03B | 0.79 | 0.79 | 0.82 | -0.02B | -0.12B | -0.02B | -0.05B | -0.03B | -0.02B | -0.02B | -0.07B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.03B | -0.01B | -0.05B | -0.01B | -0.03B | -0.02B | -0.03B | -0.01B | -0.03B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B |
|
Dividends Paid - Preferred
|
0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | -7.93B | | -0.76B | -0.39B | -2.11B | -1.02B | -0.37B | 1.05B | -1.12B | 4.53B | -0.77B | -2.08B | -1.40B | -2.13B | -0.27B | -2.59B | -0.82B | -0.50B | -2.12B | 0.33B | 0.10B | 1.94B | 1.47B | -1.06B | -1.74B | 3.15B | -1.04B | -1.13B | -1.00B | 0.19B | -0.96B | -1.08B | 8.15B | -1.40B | 0.60B | -0.65B | 1.06B | -2.63B | -0.59B | -0.02B | 1.78B | -1.49B | -1.65B | -1.19B | 0.11B | 0.70B | -2.42B | -0.98B | 0.82B | -1.33B | -0.14B | -1.61B | 0.44B | -0.99B | -1.38B | -2.97B | -1.58B | -0.78B | -0.29B | -1.48B | -2.68B | -0.12B |
|
Exchange Rate Effect
|
0.00B | -0.06B | -0.16B | | -0.04B | -0.12B | 0.02B | 0.00B | -0.04B | -0.08B | 0.01B | 0.06B | -0.00B | -0.04B | -0.05B | 0.00B | -0.01B | 0.03B | 0.02B | 0.06B | 0.21B | -0.03B | -0.02B | 0.04B | 0.36B | -0.25B | 0.24B | -0.04B | 0.20B | -0.43B | 0.10B | 0.09B | -0.19B | 0.37B | -0.47B | 0.12B | -0.18B | 0.17B | 0.01B | -0.11B | 0.05B | 0.11B | -0.12B | -0.06B | -0.01B | 0.14B | -0.16B | -0.10B | -0.14B | -0.23B | 0.03B | -0.10B | 0.12B | 0.00B | -0.12B | 0.23B | 0.10B | 0.07B | -0.11B | 0.10B | -0.15B | 0.09B | -0.01B | -0.04B | 0.19B | -0.22B | 0.03B | 0.13B |
|
Change in Cash
|
0.43B | -0.09B | 0.39B | | 0.03B | 0.36B | 0.05B | -0.06B | -0.05B | -0.00B | -0.03B | 0.65B | -0.44B | 3.17B | -2.03B | 1.05B | -1.12B | 0.65B | -0.32B | 0.21B | 0.27B | 0.24B | -0.29B | 0.17B | 1.05B | -0.77B | 0.80B | -0.20B | 0.78B | -0.49B | 0.44B | -0.46B | 1.12B | 0.83B | -1.95B | | 0.01B | -0.35B | 0.47B | 1.00B | 0.60B | -0.10B | 0.67B | 0.36B | -0.51B | 1.04B | -0.42B | 0.03B | -1.31B | -1.19B | 0.50B | 1.14B | 0.69B | 0.06B | -0.96B | 1.65B | -2.05B | 0.73B | 2.50B | -2.46B | -0.71B | 0.41B | -0.38B | 0.15B | 0.35B | 0.64B | 0.66B | -1.46B |
|
Free Cash Flow
|
| | | | | | | | 4.28B | 25.91B | -14.74B | -2.74B | 6.80B | 12.55B | -4.08B | -8.12B | 9.70B | 1.01B | -2.88B | 1.11B | 1.51B | 7.18B | -9.38B | 5.62B | 5.85B | -2.08B | 17.79B | -7.71B | 13.19B | 2.51B | 10.56B | -25.16B | 6.04B | -3.98B | | -0.07B | 8.68B | 1.40B | -18.23B | 14.05B | -8.72B | 1.92B | -5.30B | 3.07B | 13.08B | 52.00B | -29.87B | 8.86B | 5.16B | -36.14B | 16.33B | 6.00B | 15.77B | 7.32B | -7.71B | -2.37B | 12.12B | -9.39B | 17.48B | 4.75B | 1.70B | -0.70B | 5.19B | 7.19B | 3.33B | 1.74B | 3.19B | -4.46B |
|
Net Cash Flow
|
| | | | | | -7.93B | | -0.01B | 0.07B | -0.04B | 0.59B | -0.44B | 3.20B | -1.98B | 1.04B | -1.12B | 0.62B | -0.34B | 0.16B | 0.05B | 0.27B | -0.27B | 0.13B | 0.69B | -0.51B | 0.57B | -0.16B | 0.58B | -0.06B | 0.34B | -5.76B | 1.31B | 0.46B | | 0.65B | 0.18B | -0.52B | -1.89B | -3.15B | 0.55B | -0.22B | 0.78B | 0.32B | -0.50B | 0.90B | -0.26B | 0.13B | -1.16B | -0.96B | 0.47B | 1.24B | 0.57B | 0.06B | -0.84B | 1.35B | -2.15B | 0.66B | 2.61B | -2.56B | -0.56B | 0.32B | -0.37B | 0.19B | 0.15B | 0.86B | 0.64B | -1.19B |