|
Net Income
|
6.18B | 1.03B | 6.30B | 8.05B | 6.44B | 4.32B | 1.90B | 2.39B | 2.73B | 1.09B | -0.39B | 1.01B | 2.11B | 0.96B | 1.51B | 2.54B | 2.26B | 1.93B | 1.52B | 2.33B | 2.03B | 2.04B | 2.24B | 2.17B | 2.84B | 1.05B | 1.43B | 0.77B | 1.14B | 1.82B | 2.09B | 2.35B | 2.25B | 1.83B | 2.13B | -1.93B | 2.83B | 2.56B | 2.52B | 2.54B | 2.25B | 2.42B | 1.88B | 1.92B | 1.21B | 0.37B | 3.37B | 4.51B | 6.84B | 5.49B | 5.38B | 3.94B | 3.94B | 2.93B | 3.07B | 1.33B | 3.23B | 1.22B | 2.06B | 2.01B | 4.13B | 3.04B | 2.99B | 4.11B | 4.74B | 3.72B | 4.10B |
|
Share-based Compensation
|
0.47B | 0.44B | 0.44B | 0.66B | 2.16B | 0.43B | 0.94B | 0.50B | 1.51B | 0.47B | 0.45B | 0.42B | 0.64B | 0.25B | 0.20B | 0.23B | 1.51B | 0.16B | 0.15B | 0.19B | 1.61B | 0.16B | 0.16B | 0.15B | 1.81B | 0.16B | 0.14B | 0.17B | 1.67B | 0.15B | 0.13B | 0.17B | 1.27B | 0.18B | 0.16B | 0.16B | 1.33B | 0.18B | 0.17B | 0.16B | 1.50B | 0.19B | 0.16B | 0.17B | 1.40B | 0.18B | 0.16B | 0.18B | 1.76B | 0.20B | 0.18B | 0.21B | 3.13B | 0.38B | 0.30B | 0.27B | 1.54B | 0.24B | 0.23B | 0.08B | 1.84B | 0.59B | 0.12B | 0.10B | 2.42B | 0.53B | 0.24B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | -0.43B | -0.39B | -0.62B | 0.06B | -0.51B | -0.20B | -0.15B | 0.15B | -0.36B | 0.05B |
|
Gains from Investment Securities
|
0.26B | 1.55B | 1.79B | 1.18B | 0.78B | 1.99B | 0.32B | 1.39B | 0.30B | 1.49B | -0.15B | 0.14B | | | 0.42B | -0.94B | 0.46B | 2.15B | 1.20B | -3.72B | | | | 0.02B | | | | 0.01B | 0.89B | 0.01B | 0.06B | 0.17B | 1.50B | 0.01B | 0.05B | 0.66B | 1.04B | 0.01B | 0.02B | 0.21B | 0.73B | 0.00B | 0.21B | 0.32B | 0.80B | 0.02B | 1.08B | 0.85B | 0.94B | 2.36B | 1.47B | 1.43B | 1.53B | 0.07B | 1.45B | 3.64B | 1.28B | 0.24B | 0.30B | 3.02B | 1.39B | 2.11B | 1.65B | 3.08B | 2.28B | 2.14B | 1.95B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 3.46B | | | | 1.52B | | | | 0.89B | | | | 0.92B | | | | 0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65B | 0.83B | 0.52B | 0.76B | -2.62B | 0.60B | -0.24B | 0.44B | 0.66B | -1.09B | 2.21B | 3.78B | -2.70B | -0.34B | 1.00B | -1.12B | -1.24B | 0.87B | 0.32B | -1.59B | 0.30B | -0.57B | -0.18B | -0.09B | 0.50B | 0.76B | -0.63B |
|
Cash from Operations
|
3.20B | 12.82B | 7.33B | 25.52B | -7.50B | 9.95B | 0.68B | -8.48B | 1.90B | 10.76B | -10.22B | 20.07B | 3.78B | 6.46B | 1.79B | 0.85B | -5.70B | 11.33B | -3.37B | 2.28B | -4.22B | 0.53B | -8.90B | 4.66B | 6.74B | -7.84B | 1.27B | 9.31B | -2.54B | 10.08B | -4.58B | 3.53B | -3.39B | -10.71B | 2.71B | -9.11B | -0.96B | 8.60B | -5.31B | 14.24B | -44.37B | 8.63B | 9.77B | 49.83B | -53.03B | -11.65B | 34.94B | 11.21B | -5.18B | 20.47B | -39.26B | 30.27B | -19.53B | 45.39B | 16.01B | -33.16B | 9.40B | 31.90B | -25.53B | -28.36B | -28.04B | 6.12B | -38.06B | 46.77B | -37.23B | 5.67B | 2.68B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | 0.40B | 0.50B | | 0.27B | 0.28B | 0.47B | 0.39B | 0.29B | 0.30B | 0.35B | 0.22B | 0.27B | 0.22B | 0.28B | 0.24B | 0.24B | 0.25B | 0.27B | 0.26B | 0.27B | 0.28B | 0.35B | 0.30B | 0.34B | 0.32B | 0.38B | 0.37B | 0.40B | 0.47B | 0.46B | 0.44B | 0.50B | 0.47B | 0.50B | 0.50B | 0.52B | 0.51B | 0.49B | 0.49B | 0.57B | 0.67B | 0.73B | 0.97B | 1.59B | 1.51B | 0.78B | 0.63B | 0.65B | 0.62B | 0.50B | 0.51B | 0.62B | 0.53B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.49B | 6.81B | 34.20B | 1.18B | 20.58B | 17.65B | 12.70B | -17.53B | -15.37B | -2.01B | 19.20B | -17.05B | 28.16B | -9.47B | 21.07B | -85.04B | 100.07B | -5.53B | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | 2.37B | 3.04B | 3.45B | 4.11B | 3.44B | 3.68B | 5.78B | 3.23B | 3.49B | 2.54B | 0.39B | 1.00B | 0.35B | 0.82B | 3.65B | 7.76B | 4.81B | 5.58B | 2.37B | 2.41B | 2.70B | 1.64B | 1.56B | 2.66B | 3.80B | 23.57B | -10.87B | -5.44B | 3.92B | 3.84B | 9.79B | 10.59B | 11.30B | 10.07B | 11.00B | -0.15B | 4.30B | -0.50B | -0.40B | 0.29B | 5.95B | 3.93B | 0.61B | 7.53B | 4.97B | 12.97B | 6.18B | 6.86B |
|
Capital Expenditures
|
0.28B | 0.38B | 0.42B | 0.48B | 0.28B | 0.17B | 0.45B | 0.33B | 0.28B | 0.24B | 0.46B | 0.20B | 0.39B | 0.15B | 0.17B | 0.25B | 0.17B | 0.16B | 0.17B | 0.21B | 0.16B | 0.19B | 0.15B | 0.17B | 0.30B | 0.40B | 0.51B | 0.63B | 0.57B | 0.67B | 0.82B | 0.80B | 0.84B | 0.68B | 0.69B | 0.97B | 1.56B | 2.19B | 2.20B | 2.04B | 2.13B | 2.04B | 2.23B | 2.05B | 2.84B | 1.06B | 1.00B | 1.40B | 1.31B | 1.35B | 0.88B | 1.12B | 0.95B | 1.05B | 0.99B | 0.75B | 0.60B | 0.67B | 0.51B | 0.55B | 0.50B | 0.54B | 0.47B | 0.59B | 0.50B | 0.48B | 0.56B |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.02B | 0.00B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.07B | 0.11B | 0.21B | 0.07B | 0.05B | 0.05B | 0.08B | 0.12B | 0.23B | 0.14B | 1.01B | 0.94B | 0.54B | 1.23B | 2.27B | 1.22B | 1.08B | 2.07B | 0.40B | 0.42B | 0.45B | 1.70B | 0.19B | 0.54B | 2.38B | 0.82B | 0.43B | 0.51B | 0.33B | 1.43B | 0.42B | 0.24B | 0.49B | 2.13B | 0.40B | 0.45B | 0.30B | 0.46B | 0.14B | 0.25B | 0.11B |
|
Acquisitions
|
0.19B | 0.02B | 0.00B | 0.01B | 0.70B | 0.05B | 0.03B | 0.03B | 0.01B | 0.24B | 0.02B | 0.17B | 0.04B | 0.32B | 0.08B | 0.15B | 0.16B | 0.29B | 0.82B | 1.01B | 0.31B | 0.14B | 0.18B | 1.11B | 0.48B | 1.11B | 0.10B | 0.12B | 0.56B | -16.44B | 0.13B | 0.83B | 0.51B | 0.57B | 0.76B | 0.54B | 0.07B | 0.08B | -0.00B | 0.02B | | | 0.74B | | | | 0.23B | 0.01B | | | | | 0.01B | 1.82B | 0.28B | 0.00B | | 0.01B | | -0.49B | -3.62B | | | | | | -1.54B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.62B | | | | | | |
|
Change in Acquisitions & Divestments
|
0.89B | 0.91B | 0.34B | 0.41B | 0.67B | 0.59B | 0.60B | 0.42B | 0.93B | 0.41B | 1.21B | 0.58B | 0.70B | 0.69B | 1.45B | 1.70B | 0.71B | 0.81B | 0.32B | -1.02B | 0.31B | 0.16B | 0.66B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.48B | 3.48B | 2.43B | 5.62B | 22.89B | 9.20B | 8.93B |
|
Cash from Investing Activities
|
-0.91B | 0.14B | -0.53B | -0.26B | -0.97B | 0.28B | -0.09B | -0.21B | 0.11B | 0.34B | 0.54B | -0.36B | -0.48B | -2.04B | 1.00B | -2.22B | -0.95B | -0.71B | -4.16B | -2.91B | -3.20B | -3.61B | -3.78B | -4.32B | -4.26B | -7.15B | -3.33B | -3.83B | -3.14B | 15.96B | -1.51B | -1.63B | -1.55B | -5.16B | -11.12B | -8.55B | -9.21B | -3.59B | -4.03B | -1.99B | -2.14B | 0.81B | -19.58B | -3.32B | -32.34B | 3.91B | 3.00B | -8.92B | -2.49B | -9.22B | -4.82B | -13.94B | -17.02B | -38.49B | -14.16B | -6.29B | -1.98B | -3.96B | -8.03B | -3.34B | -7.98B | -5.24B | -29.29B | -7.12B | -22.75B | -11.33B | -5.11B |
|
Other financing activities
|
12.37B | -3.05B | 0.97B | -3.01B | -0.99B | -1.41B | 1.42B | 0.12B | 0.33B | 0.10B | 2.79B | 4.31B | 4.76B | 6.45B | 4.21B | 8.60B | 2.56B | -3.29B | 2.17B | -0.76B | 0.65B | 2.29B | 4.20B | 5.06B | 3.05B | 2.99B | 2.55B | 6.06B | 7.35B | 2.59B | 0.57B | -0.45B | 3.83B | -2.38B | 7.22B | 5.84B | 12.34B | 2.50B | -1.92B | 7.29B | 5.59B | 2.03B | 16.31B | 7.28B | 28.38B | 51.14B | -8.87B | -3.31B | 26.52B | 19.81B | 28.28B | 28.93B | 24.61B | 8.20B | 6.37B | -11.10B | -11.44B | 22.42B | 4.90B | 23.85B | 12.15B | -7.47B | 10.48B | -9.26B | 36.33B | -9.09B | 24.59B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.90B | 8.02B | 9.92B | 10.91B | 18.30B | 13.34B | 18.46B | 17.67B | 17.79B | 28.59B | 22.47B | 10.29B |
|
Shares Issued
|
0.03B | 5.87B | 0.20B | 0.17B | 0.14B | 0.11B | 0.11B | 0.22B | 0.06B | 0.06B | 0.06B | 0.19B | 0.04B | 0.01B | 0.10B | 0.17B | 0.01B | 0.02B | 0.01B | 0.02B | 0.05B | 0.00B | 0.02B | 0.04B | 0.07B | 0.15B | 0.00B | 0.04B | 0.00B | | | 0.01B | 0.01B | 0.00B | | | | | 0.00B | 0.03B | | | | | 0.35B | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
0.00B | | | | 2.27B | | 0.82B | 1.09B | 1.48B | 1.50B | 2.16B | 0.91B | 0.36B | 1.50B | 1.25B | 1.52B | 1.52B | 1.60B | 1.65B | 1.40B | 1.72B | 1.25B | 1.25B | 1.25B | 1.25B | 0.24B | 1.05B | 1.59B | 1.56B | 1.74B | 1.30B | 1.49B | 1.50B | 1.47B | 2.17B | 1.63B | 0.80B | | 1.24B | 1.25B | 1.25B | 1.25B | 0.67B | 2.16B | 1.93B | | | | 2.70B | 1.00B | 1.00B | 0.50B | 0.50B | 0.50B | 1.00B | 1.50B | 2.55B | 0.75B | 1.50B | 1.00B | 1.50B | 3.50B | 1.00B | 2.00B | 4.36B | 3.00B | 2.00B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | 0.50B | 0.84B | | | | | | | | | | | | | 0.66B | | 0.65B | | | | | | | | | | | | | 0.60B | 0.35B | | | | | 0.68B | 0.75B | 0.75B | | | | | | | 1.50B | | | 2.24B | 2.00B | | 1.90B | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | | | | | | 0.50B | 0.60B | 0.35B | | | | 2.00B | 0.68B | | | | | | | | | 1.00B | | | | | 1.50B | | | |
|
Dividends Paid - Common
|
0.55B | 0.95B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.36B | 0.36B | 1.97B | 0.22B | 0.22B | 0.22B | 0.27B | 0.29B | 0.31B | 0.32B | 0.31B | 0.33B | 0.35B | 0.35B | 0.34B | 0.35B | 0.41B | 0.37B | 0.43B | 0.39B | 0.48B | 0.39B | 0.47B | 0.38B | 0.47B | 0.37B | 0.51B | 0.40B | 0.50B | 0.38B | 0.53B | 0.38B | 0.52B | 0.38B | 0.54B | 0.55B | 0.64B | 0.54B | 0.63B | 0.58B | 0.59B | 0.55B | 0.56B | 0.79B | 0.82B | 0.81B | 0.86B | 1.00B | 1.01B | 1.01B | 1.01B | 1.10B | 1.06B | 1.12B | 1.05B | 1.17B | 1.15B | 1.11B | 1.22B | 1.48B |
|
Cash from Financing Activities
|
19.33B | -26.20B | -5.97B | -9.99B | -2.76B | -4.69B | 2.94B | 12.35B | 0.88B | -8.34B | 8.46B | -7.91B | -2.17B | -2.65B | 4.05B | 8.29B | -2.69B | -1.56B | 0.61B | -3.71B | 5.15B | 1.21B | 9.84B | 2.80B | 3.06B | 12.71B | 6.79B | 4.95B | 10.19B | -1.47B | 1.58B | 1.81B | 6.26B | 3.72B | 14.13B | 11.09B | 20.63B | 5.91B | -3.20B | -0.58B | 3.84B | -6.23B | 12.81B | -7.06B | 57.31B | 34.85B | -17.33B | -4.45B | 42.98B | 37.89B | 15.62B | 38.25B | 53.10B | 14.46B | 1.62B | -9.58B | -20.54B | 13.89B | 6.44B | 28.02B | 7.17B | -2.37B | 10.34B | -7.82B | 42.83B | -13.26B | 19.78B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.42B | -6.92B | -7.83B | 6.60B | 0.62B | -0.22B | -3.93B | 5.38B | -3.35B | -1.56B | 5.37B | -4.43B | 2.47B | 4.48B | -0.74B |
|
Change in Cash
|
21.61B | -13.24B | 0.84B | 15.28B | -11.23B | 5.54B | 3.53B | 3.66B | 2.90B | 2.75B | -1.23B | 11.80B | 1.13B | 1.77B | | | | 9.06B | -6.92B | -4.34B | -2.27B | -1.88B | -2.83B | 3.14B | 5.53B | -2.28B | 4.73B | 10.44B | 4.51B | 24.57B | -4.51B | 3.71B | 1.32B | -12.15B | 5.72B | -6.56B | 10.45B | 10.91B | -12.55B | 11.68B | -42.66B | 3.21B | 3.00B | 39.45B | -28.06B | 27.11B | 20.60B | 2.64B | 35.31B | 49.13B | -28.46B | 49.21B | 13.13B | 14.44B | -4.36B | -42.43B | -12.50B | 41.60B | -31.05B | 1.70B | -32.19B | -3.06B | -51.64B | 27.40B | -14.68B | -14.44B | 16.61B |
|
Beginning Cash Balance
|
-21.61B | 35.42B | 22.18B | 23.02B | 38.29B | 27.06B | 32.60B | 36.13B | 39.79B | 42.68B | 45.43B | 44.20B | 56.01B | 57.14B | 63.64B | 72.67B | | 63.33B | 72.40B | 83.21B | 61.13B | 58.86B | 56.98B | 71.88B | 57.60B | 63.13B | 60.84B | 83.00B | 93.44B | 97.95B | 122.52B | 118.00B | 121.71B | 123.03B | 110.89B | 116.61B | 110.05B | 120.50B | 131.42B | 118.87B | 130.55B | 87.88B | 91.09B | -39.41B | 133.55B | 105.49B | 132.60B | -2.62B | 155.84B | 191.16B | 240.29B | -49.16B | 261.04B | 274.16B | 288.61B | 42.51B | 241.82B | 229.33B | 270.93B | 239.88B | 241.58B | 209.38B | 206.33B | 154.69B | 182.09B | 167.41B | 152.97B |
|
Free Cash Flow
|
2.92B | 12.45B | 6.91B | 25.04B | -7.78B | 9.78B | 0.23B | -8.81B | 1.62B | 10.51B | -10.68B | 19.87B | 3.39B | 6.31B | 1.62B | 0.60B | -5.87B | 11.17B | -3.54B | 2.07B | -4.38B | 0.34B | -9.05B | 4.49B | 6.43B | -8.24B | 0.76B | 8.69B | -3.12B | 9.41B | -5.40B | 2.73B | -4.23B | -11.39B | 2.02B | -10.08B | -2.53B | 6.41B | -7.51B | 12.21B | -46.50B | 6.59B | 7.54B | 47.78B | -55.87B | -12.71B | 33.94B | 9.80B | -6.50B | 19.11B | -40.14B | 29.16B | -20.49B | 44.34B | 15.02B | -33.92B | 8.81B | 31.23B | -26.04B | -28.90B | -28.54B | 5.58B | -38.53B | 46.18B | -37.73B | 5.20B | 2.12B |
|
Net Cash Flow
|
21.61B | -13.24B | 0.84B | 15.28B | -11.23B | 5.54B | 3.53B | 3.66B | 2.90B | 2.75B | -1.23B | 11.80B | 1.13B | 1.77B | 6.84B | 6.92B | -9.34B | 9.06B | -6.92B | -4.34B | -2.27B | -1.88B | -2.83B | 3.14B | 5.53B | -2.28B | 4.73B | 10.44B | 4.51B | 24.57B | -4.51B | 3.71B | 1.32B | -12.15B | 5.72B | -6.56B | 10.45B | 10.91B | -12.55B | 11.68B | -42.66B | 3.21B | 3.00B | 39.45B | -28.06B | 27.11B | 20.60B | -2.17B | 35.31B | 49.13B | -28.46B | 54.58B | 16.55B | 21.36B | 3.47B | -49.03B | -13.12B | 41.83B | -27.12B | -3.68B | -28.85B | -1.49B | -57.01B | 31.83B | -17.15B | -18.92B | 17.35B |