|
Net Income
|
11.65B | 17.37B | 18.98B | 21.28B | 17.89B | 21.75B | 24.44B | 24.73B | 24.44B | 32.47B | 36.43B | 29.13B | 48.33B | 37.68B | 49.55B | 58.47B |
|
Depreciation and Depletion
|
| | | | | | | | | | 4.16B | 4.26B | | | | |
|
Share-based Compensation
|
3.35B | 3.25B | 2.67B | 2.54B | 2.22B | 2.19B | | | | | | | | | | |
|
Deferred Taxes
|
-3.62B | -0.97B | 2.11B | 1.13B | 8.14B | 4.36B | 1.33B | 4.65B | 2.31B | 1.72B | 1.27B | -3.57B | 3.75B | -2.74B | -4.53B | 2.00B |
|
Gains from Investment Securities
|
0.76B | 0.11B | -0.52B | 3.40B | 3.50B | -2.18B | 9.42B | 2.83B | 4.33B | 4.99B | 6.22B | 8.14B | 18.74B | 11.93B | 16.74B | 11.71B |
|
Change in Interest Receivables
|
6.31B | -0.44B | -8.65B | -1.73B | 2.34B | 3.64B | -22.66B | 5.82B | 15.87B | 5.85B | 0.08B | 18.01B | 12.40B | 22.97B | -19.93B | -5.74B |
|
Cash from Operations
|
122.80B | -3.75B | 95.93B | 25.08B | 107.95B | 36.59B | 73.47B | 21.88B | -10.83B | 15.61B | 4.09B | -79.91B | 78.08B | 107.12B | 12.97B | -42.01B |
|
Amortizatization of Intangibles
|
1.05B | 0.94B | 0.85B | 0.96B | 0.64B | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
3.31B | 4.03B | 4.26B | 5.15B | 5.31B | 4.76B | 4.94B | 5.48B | 6.18B | 7.79B | 8.37B | 8.61B | 7.93B | 7.05B | 7.51B | 7.94B |
|
Change in Accured Expenses
|
-26.45B | 17.32B | 35.20B | -13.07B | -5.75B | 6.06B | -23.36B | 5.09B | -16.51B | 14.63B | -0.47B | 7.42B | 43.16B | 58.61B | -25.39B | -0.09B |
|
Change in Net Loans
|
-50.65B | 9.48B | 58.37B | 30.49B | 23.72B | 51.75B | 108.96B | 15.43B | 15.79B | 29.83B | 62.09B | | | | | |
|
Acquisitions
|
0.10B | 4.91B | -0.10B | -0.09B | 0.15B | -0.84B | | | | | | | | | 9.92B | 2.36B |
|
Change in Acquisitions & Divestments
|
114.04B | 118.60B | 86.85B | 112.63B | -194.36B | -168.43B | 144.46B | 65.95B | 90.20B | -123.20B | 72.40B | 149.76B | 162.75B | 84.62B | 108.43B | 104.62B |
|
Cash from Investing Activities
|
29.36B | 54.00B | -170.75B | -119.83B | -150.50B | -165.64B | 106.98B | -89.20B | 28.25B | -199.42B | -52.06B | -261.91B | -129.34B | -137.82B | 67.64B | -163.40B |
|
Other financing activities
|
-107.70B | -9.64B | 203.42B | 67.25B | 81.48B | 89.35B | -88.68B | 97.34B | 57.02B | 26.73B | 101.00B | 602.76B | 293.76B | -136.90B | -32.20B | 3.30B |
|
Long-Term Debt Issuances
|
-67.20B | 55.18B | 54.84B | 86.27B | 83.55B | 78.52B | 79.61B | 83.07B | 56.27B | 71.66B | 61.09B | 78.69B | 82.41B | 78.44B | 75.42B | 109.92B |
|
Long-Term Debt Repayments
|
68.44B | 99.04B | 82.08B | 96.47B | 60.50B | 65.28B | 67.25B | 68.95B | 83.08B | 76.31B | 69.61B | 105.06B | 54.93B | 45.56B | 64.88B | 96.61B |
|
Short-Term Debt issuances
|
67.78B | 15.20B | -63.12B | 26.55B | -58.87B | 10.90B | -57.83B | 13.01B | 16.54B | 23.41B | 1.35B | 31.53B | -20.80B | 8.46B | 13.80B | 80.29B |
|
Short-Term Debt repayments
|
| | | | | | | 2.46B | 0.48B | 0.68B | 28.56B | 0.02B | | 8.98B | 1.93B | 1.00B |
|
Shares Issued
|
5.76B | | 0.35B | 0.33B | 0.17B | 0.06B | 0.02B | 0.03B | 0.02B | 0.01B | | | | | | |
|
Shares Repurchased
|
| -3.00B | -8.86B | | | | 5.62B | 9.08B | 15.41B | 19.98B | 24.00B | 6.52B | 18.41B | 3.16B | 9.82B | 18.83B |
|
Preferred Shares Issued
|
| | | 1.23B | 3.87B | 8.85B | 5.89B | | 1.26B | 1.70B | 5.00B | 4.50B | 7.35B | | | 2.50B |
|
Preferred Shares Repurchased
|
| -0.35B | | | 1.80B | | | | 1.26B | 1.70B | 4.08B | 1.43B | 2.58B | 7.43B | | 9.85B |
|
Dividends Paid - Common
|
3.42B | 1.49B | 3.90B | 5.19B | 6.06B | 6.99B | 7.87B | 8.48B | 8.99B | 10.11B | 12.34B | 12.69B | 12.86B | 13.56B | 13.46B | 14.78B |
|
Cash from Financing Activities
|
-153.08B | -49.22B | 107.71B | 87.71B | 28.32B | 118.23B | -187.51B | 98.27B | 14.64B | 34.16B | 32.99B | 596.64B | 275.99B | -126.26B | -25.57B | 63.45B |
|
Exchange Rate Effect
|
0.24B | 0.33B | -0.85B | 1.16B | 0.27B | -1.12B | -0.28B | -1.48B | 8.09B | -2.86B | -0.18B | 9.15B | -11.51B | -16.64B | 1.87B | -12.87B |
|
Change in Cash
|
-0.69B | 1.36B | 32.03B | -5.88B | -13.95B | -11.94B | -7.34B | 29.47B | 40.15B | -152.51B | -15.16B | 263.98B | 213.22B | -173.60B | 56.92B | -154.83B |
|
Beginning Cash Balance
|
0.69B | -1.36B | -32.03B | 5.88B | 13.95B | 11.94B | 7.34B | -29.47B | -40.15B | 152.51B | 15.16B | -263.98B | -213.22B | 173.60B | -56.92B | 154.83B |
|
Free Cash Flow
|
122.80B | -3.75B | 95.93B | 25.08B | 107.95B | 36.59B | 73.47B | 21.88B | -10.83B | 15.61B | 4.09B | -79.91B | 78.08B | 107.12B | 12.97B | -42.01B |
|
Net Cash Flow
|
-0.93B | 1.03B | 32.89B | -7.04B | -14.22B | -10.81B | -7.07B | 30.95B | 32.06B | -149.65B | -14.98B | 254.82B | 224.73B | -156.96B | 55.05B | -141.97B |