|
Net Income
|
7,299.75B | -5632.90B | 3,564.79B | 5,136.81B | 2,096.67B | 1,805.00B | 1,702.36B | 2,742.08B | 3,268.07B | 3,414.33B | 4,196.71B | 15,448.33B | 4,387.68B | 3,755.88B | 3,390.39B | 22,559.43B | 3,495.68B | 5,815.67B | 16,559.22B | 13,793.37B | 6,190.58B | 2,758.72B | 20,848.23B | 1,108.34B | 355.62B | 1,696.00B | 886.56B | 5,745.00B | 10,024.00B | 6,577.00B | 7,953.00B | 2,257.00B | 2,740.00B | -420.00B | -594.00B | 3,661.00B | 5,113.00B | -581.00B | 305.00B | -743.00B | 2,197.00B | 6,452.00B | 7,555.00B | 8,709.00B | 11,205.00B | 1,531.00B | 22,163.00B | 20,702.00B | 13,604.00B | 18,150.00B | 11,946.00B | 16,602.00B | 6,867.00B | 9,635.00B |
|
Depreciation and Depletion
|
343.13B | 562.22B | 472.72B | 1,239.85B | 193.64B | 199.80B | 212.19B | 252.91B | 426.97B | 285.34B | 288.99B | 1,132.52B | 449.02B | 470.07B | 495.40B | 1,886.62B | 425.63B | 426.63B | 970.33B | 1,285.10B | 278.69B | 252.81B | 786.56B | 307.36B | 362.00B | 321.00B | 353.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| 0.00B | | | | | | | | | | | | | | | | | 44.99B | -105.50B | | | 168.68B | 112.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | -3309.51B | -4819.17B | -4819.17B | -125.11B | -3245.00B | -60.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | -115.72B | 870.46B | -4.11B | 129.24B | -11.01B | 2,392.42B | -2.72B | 114.00B | 11.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
2,738.19B | -1924.20B | 3,725.23B | 9,350.49B | 3,502.03B | 5,698.70B | 3,683.08B | 12,979.73B | 5,734.10B | 3,612.18B | 4,714.13B | 20,590.19B | 10,094.89B | 8,927.35B | 3,193.05B | 20,737.95B | 2,997.19B | 2,907.64B | 5,782.40B | 12,947.98B | 4,735.54B | 2,915.36B | 13,290.38B | 3,292.02B | 3,495.16B | 812.00B | 3,946.15B | 10,620.00B | 16,974.00B | 4,673.00B | 4,641.00B | 8,554.00B | 4,524.00B | 4,834.00B | 6,003.00B | 9,309.00B | 7,349.00B | 2,572.00B | -2248.00B | 3,526.00B | 5,336.00B | 2,933.00B | 3,314.00B | 5,280.00B | 11,003.00B | 3,786.00B | 6,154.00B | 14,934.00B | 11,359.00B | 2,071.00B | | | | |
|
Amortization
|
| | | | | | | | | | | | 659.85 | | | | 591.66 | | | 21,082.27B | 21,695.67B | 25,686.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
518.27B | 893.80B | 1,353.89B | 1,354.67B | 618.57B | 657.56B | 777.59B | -41.97B | 879.73B | 1,009.90B | 486.98B | 2,262.56B | 899.87B | 965.37B | 1,009.33B | 3,106.56B | 937.11B | 1,062.59B | 3,074.77B | 3,202.01B | 1,039.95B | 1,021.88B | 1,041.31B | 3,210.85B | 362.00B | 321.00B | 353.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
2,278.12B | 254.42B | 7,354.76B | 1,586.51B | 1,467.84B | 7,832.60B | 108.70B | 651.79B | 1,381.82B | 10,569.00B | 8,644.60B | -133.72B | 2,193.88B | 1,696.23B | -2222.23B | 1,596.79B | -683.98B | 989.82B | -253.29B | 1,243.42B | 18,236.94B | 17,996.06B | 14,315.85B | 1,007.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | -399.99B | -67.37B | 153.47B | -818.00B | -1543.00B | -640.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-1081.99B | 1,116.21B | -3138.11B | -9239.23B | -918.69B | 2,448.82B | -916.91B | -4341.01B | -1152.40B | -1408.43B | -1808.79B | 6,109.24B | -1191.58B | -834.48B | -1869.63B | -4686.84B | -635.98B | -1510.54B | -1203.35B | 0.08B | -1471.04B | -3276.47B | -5507.95B | -8923.57B | -2089.15B | -1396.00B | -1960.21B | -3786.00B | -6107.00B | -1195.00B | -1757.00B | -2161.00B | -3348.00B | -1938.00B | -2203.00B | -3213.00B | -6624.00B | -3453.00B | -2392.00B | -2064.00B | -3208.00B | -2437.00B | -2751.00B | -3564.00B | -4543.00B | -3355.00B | -4586.00B | -5493.00B | -8444.00B | -5154.00B | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 1.93B | | 229.22B | | 4.75B | 0.71B | 0.20B | 1.92B | -2.32B | 0.15B | -0.04B | 0.01B | 34.32B | 10.75B | 103.09B | 2.00B | 100.79B | 5.50B | 547.03B | -23.06B | 184.42B | 18.49B | 10.00B | 33.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | -83.83B | | | | -6.97B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9316.00B | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1,967.67B | 6,309.51B | 9,853.69B | 12,423.68B | 2,077.17B | 1,029.08B | 2,556.86B | 3,660.02B | 3,200.79B | 5,334.83B | -1150.68B | 1,230.04B | 2,442.95B | 6,858.22B | 3,873.23B | 13,772.44B | 4,046.18B | 3,872.54B | 8,827.73B | -4.96B | 1,135.17B | 591.51B | 2,520.20B | 79.38B | | | | 816.00B | 1,158.00B | 145.00B | 160.00B | 42.00B | 318.00B | 152.00B | 157.00B | 115.00B | 615.00B | 96.00B | 165.00B | 92.00B | 127.00B | 32.00B | 128.00B | 56.00B | 566.00B | 177.00B | 352.00B | 1,455.00B | 497.00B | 666.00B | | | | |
|
Cash from Investing Activities
|
286.84B | 2,158.26B | -1766.13B | -3600.05B | -2896.04B | 4,191.33B | -2265.24B | -11177.99B | -3689.98B | -2127.91B | -3872.09B | 13,614.27B | -6161.95B | -4034.73B | -354.43B | -10959.84B | -531.46B | -873.45B | -6284.66B | -9662.44B | -1810.05B | -6843.11B | -10330.12B | -1238.75B | -3963.51B | -4576.00B | -1364.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,607.70B | | | | | | -7.00B | | | | | | | |
|
Cash from Financing Activities
|
9.92B | -1232.60B | -711.30B | -3478.69B | 195.40B | 1,003.57B | -1421.62B | 380.40B | 1.57B | -2127.64B | -1364.51B | 4,070.64B | -38.77B | -5093.76B | -1640.93B | -3368.52B | -3963.43B | -2674.67B | 4,471.43B | -8112.55B | -1609.62B | 3,674.11B | -3191.39B | -7346.20B | 3,910.64B | 1,855.00B | -3305.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-1163.59B | 3,024.03B | -5962.18B | -8902.60B | 3.50B | 1,254.63B | -1214.26B | -3689.94B | 61.90B | -1983.15B | -1994.45B | -1942.68B | 32.54B | -4887.23B | -3499.55B | -8419.33B | -3915.44B | -3023.49B | -1580.00B | -14570.47B | -1341.27B | -1315.38B | -4690.27B | -5182.88B | -182.00B | -646.00B | -384.91B | -1305.00B | -1505.00B | -245.00B | -2210.00B | -1832.00B | -141.00B | -333.00B | -6643.00B | -3082.00B | -3810.00B | -426.00B | -1911.00B | -2910.00B | -3487.00B | -168.00B | -982.00B | -274.00B | -1347.00B | -274.00B | -5692.00B | -5222.00B | -2170.00B | -227.00B | | | | |
|
Change in Cash
|
3,034.95B | -1008.46B | 3,728.88B | -2824.13B | 801.39B | 503.80B | -3.78B | -694.91B | 2,045.69B | -643.37B | -522.46B | 2,905.27B | 3,894.17B | -239.91B | 1,197.69B | 879.63B | -1497.70B | -1071.58B | 3,969.17B | -2749.59B | 1,359.61B | -435.65B | 1,884.30B | -3061.79B | 3,925.27B | -1656.00B | 21.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
3,820.18B | -3040.41B | 6,863.34B | 18,589.73B | 4,420.72B | 3,249.88B | 4,599.99B | 17,320.74B | 6,886.50B | 5,020.61B | 6,522.93B | 14,480.95B | 11,286.47B | 9,761.83B | 5,062.69B | 25,424.79B | 3,633.17B | 4,418.19B | 6,985.75B | 12,947.89B | 6,206.58B | 6,191.83B | 18,798.33B | 12,215.59B | 5,584.30B | 2,208.00B | 5,906.36B | 14,406.00B | 23,081.00B | 5,868.00B | 6,398.00B | 10,715.00B | 7,872.00B | 6,772.00B | 8,206.00B | 12,522.00B | 13,973.00B | 6,025.00B | 144.00B | 5,590.00B | 8,544.00B | 5,370.00B | 6,065.00B | 8,844.00B | 15,546.00B | 7,141.00B | 10,740.00B | 20,427.00B | 19,803.00B | 7,225.00B | | | | |
|
Net Cash Flow
|
3,034.95B | -998.54B | 1,247.81B | 2,271.75B | 801.39B | 10,893.60B | -3.78B | 2,182.14B | 2,045.69B | -643.37B | -522.46B | 38,275.10B | 3,894.17B | -201.14B | 1,197.69B | 6,409.60B | -1497.70B | -640.47B | 3,969.17B | -4827.02B | 1,315.87B | -253.63B | -231.13B | -5292.94B | 3,442.29B | -1909.00B | -724.09B | 10,620.00B | 16,974.00B | 4,673.00B | 4,641.00B | 8,554.00B | 4,524.00B | 4,834.00B | 6,003.00B | 9,309.00B | 7,349.00B | 2,572.00B | -2248.00B | 3,526.00B | 5,336.00B | 2,933.00B | 3,314.00B | 5,280.00B | 11,003.00B | 3,786.00B | 6,154.00B | 14,934.00B | 11,359.00B | 2,071.00B | | | | |