|
Net Income (Quarter)
|
2.14B | 2.72B | 3.51B | 3.28B | 3.33B | 4.79B | 4.42B | 4.83B | 5.55B | 5.43B | 4.26B | 3.73B | 4.92B | 4.96B | 5.71B | 5.69B | 6.53B | 6.50B | -0.38B | 5.24B | 5.27B | 5.98B | 5.57B | 4.93B | 5.91B | 6.29B | 6.80B | 5.43B | 5.52B | 6.20B | 6.29B | 6.73B | 6.45B | 7.03B | 6.73B | 4.23B | 8.71B | 8.32B | 8.38B | 7.07B | 9.18B | 9.65B | 9.08B | 8.52B | 2.87B | 4.69B | 9.44B | 12.14B | 14.30B | 11.95B | 11.69B | 10.40B | 8.28B | 8.65B | 9.74B | 11.01B | 12.62B | 14.47B | 13.15B | 9.31B | 16.84B | 18.15B | 12.90B | 14.01B | 14.64B | 14.99B | 14.39B | 13.03B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00B | 0.99B | 1.05B | 1.12B | 1.14B | 1.08B | 1.03B | 1.00B | 0.93B | 0.88B | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.79B | 0.88B | 0.76B | 0.92B | 0.94B | 0.83B | 0.75B | 0.72B | 0.83B | 0.73B | 0.54B | 0.58B | 0.83B | 0.61B | 0.58B | 0.52B | 0.64B | 0.59B | 0.51B | 0.48B | 0.62B | 0.52B | 0.54B | 0.51B | 0.56B | 0.51B | 0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
-1.21B | -1.07B | 0.02B | -1.37B | -0.04B | -0.53B | -1.20B | 0.80B | -0.21B | 0.89B | -1.16B | 2.18B | -0.44B | 1.91B | -0.71B | 0.38B | 1.82B | 0.35B | 0.47B | 5.50B | 2.83B | -0.29B | -0.65B | 2.47B | 0.03B | 0.06B | -0.62B | 1.86B | 0.91B | -0.33B | 0.27B | 3.80B | 0.63B | -0.79B | -0.03B | 2.50B | -0.17B | -0.04B | -0.11B | 2.04B | 0.23B | -0.28B | -0.40B | 1.71B | -1.24B | -3.42B | -0.48B | 1.57B | 1.00B | 0.03B | -2.09B | 4.81B | -0.73B | -1.36B | -1.37B | 0.72B | -0.61B | -1.63B | -2.31B | 0.01B | -0.99B | -0.62B | 1.37B | 2.25B | 0.52B | -0.94B | 4.57B | 1.46B |
|
Gains from Investment Securities (Quarter)
|
-0.19B | 0.53B | 0.33B | 0.10B | -0.52B | -1.18B | 0.43B | 1.37B | 0.13B | -0.14B | -0.19B | 0.26B | 0.45B | 0.90B | 0.36B | 0.35B | 0.89B | 0.93B | 0.58B | -3.96B | 0.27B | -1.01B | 0.78B | 1.35B | -1.94B | -0.08B | 0.61B | -2.29B | -0.47B | 1.73B | 0.55B | 1.01B | 0.02B | -1.19B | 4.40B | 1.09B | 0.65B | 3.26B | -1.92B | 1.55B | -0.64B | 2.30B | 1.81B | -5.47B | -0.41B | -0.79B | -0.05B | 9.38B | -0.89B | 14.61B | -16.38B | 13.71B | 3.20B | -0.10B | -2.87B | 4.13B | -1.74B | 13.16B | 1.26B | 4.06B | 1.58B | -3.04B | -0.26B | 13.43B | 1.65B | 3.03B | -1.51B | 2.13B |
|
Change in Interest Receivables (Quarter)
|
8.72B | -8.28B | -1.58B | 7.45B | -16.64B | 7.38B | 1.91B | 6.92B | 9.05B | 1.10B | -8.20B | -10.60B | 3.10B | 2.87B | -5.29B | -2.42B | 12.69B | 6.80B | -16.00B | -1.15B | 9.09B | 3.71B | -5.01B | -4.16B | 0.03B | -0.18B | -11.26B | -11.25B | 11.12B | 7.29B | -0.68B | -11.92B | 7.77B | 4.17B | -2.15B | 6.07B | 5.01B | 3.07B | 3.25B | -5.49B | -0.87B | 16.29B | 0.67B | -16.01B | 49.32B | -49.70B | 4.77B | 13.61B | 24.32B | 10.61B | -8.78B | -13.75B | 49.72B | -6.67B | -1.43B | -18.65B | -9.82B | -6.28B | 16.27B | -20.09B | 22.56B | 5.99B | -13.06B | -21.23B | 17.07B | 6.78B | 17.53B | -29.87B |
|
Cash from Operations (Quarter)
|
50.76B | 52.50B | 7.62B | 11.91B | 17.39B | 28.33B | -50.59B | 1.11B | -5.98B | 64.70B | 7.79B | 29.41B | 4.27B | 41.98B | -16.66B | -4.51B | 19.96B | 68.52B | 26.38B | -6.91B | 14.67B | -4.37B | -2.45B | 28.75B | 14.88B | 17.30B | 25.12B | 16.17B | -21.38B | -1.52B | 4.19B | 40.60B | -22.56B | 4.07B | -4.89B | 12.55B | -35.11B | 35.69B | 13.19B | 1.85B | -80.88B | -13.85B | 16.02B | 82.81B | -120.09B | 82.92B | -14.69B | -28.05B | -43.87B | 13.53B | 23.33B | 85.09B | -41.92B | 66.02B | -18.20B | 101.22B | -111.24B | 18.86B | 45.12B | 60.23B | -154.16B | 38.47B | -74.08B | 147.76B | -251.84B | 29.55B | -45.21B | 119.72B |
|
Amortizatization of Intangibles (Quarter)
|
0.28B | 0.27B | 0.25B | 0.26B | 0.24B | 0.23B | 0.22B | 0.24B | 0.22B | 0.21B | 0.21B | 0.21B | 0.19B | 0.19B | 0.18B | 0.39B | 0.15B | 0.15B | 0.14B | 0.19B | 0.13B | 0.13B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.41B | 0.80B | 0.74B | 1.36B | 0.96B | 0.97B | 1.05B | 1.04B | 1.06B | 1.07B | 1.05B | 1.08B | 1.04B | 1.03B | 1.11B | 1.97B | 0.82B | 1.28B | 1.51B | 1.69B | 1.21B | 1.22B | 1.15B | 1.19B | 1.18B | 1.24B | 1.25B | 1.27B | 1.29B | 1.34B | 1.41B | 1.45B | 1.46B | 1.50B | 1.58B | 1.63B | 1.80B | 1.93B | 1.99B | 2.08B | 2.04B | 2.05B | 2.15B | 2.14B | 2.20B | 2.15B | 2.14B | 2.13B | 2.07B | 2.00B | 1.93B | 1.93B | 1.82B | 1.79B | 1.77B | 1.67B | 1.65B | 0.51B | 2.02B | 3.34B | 2.00B | 2.00B | 1.97B | 1.97B | 2.03B | 2.21B | 2.27B | 2.31B |
|
Change in Accured Expenses (Quarter)
|
-21.10B | 6.24B | -5.67B | -5.93B | -8.24B | 7.17B | 4.45B | 13.94B | 2.40B | 10.60B | 19.39B | 2.82B | 0.35B | 2.42B | -5.35B | -10.48B | -2.10B | 21.87B | -2.24B | -23.28B | 2.27B | -0.54B | 7.61B | -3.28B | -6.48B | -2.95B | -3.99B | -9.94B | 0.12B | 3.59B | 1.94B | -0.57B | -11.54B | 1.05B | 0.37B | -6.38B | -0.09B | 12.66B | 14.10B | -12.05B | 10.71B | -1.92B | 10.87B | -20.13B | 45.02B | -26.15B | -2.37B | -9.08B | 23.56B | 7.21B | 16.77B | -4.38B | 64.74B | 6.24B | 4.99B | -17.35B | -27.85B | 3.28B | 12.61B | -13.43B | 11.61B | 1.55B | 4.24B | -17.49B | 1.28B | -9.04B | 13.74B | -0.71B |
|
Change in Net Loans (Quarter)
|
4.66B | 13.24B | 10.72B | -79.27B | -14.00B | 0.86B | 20.97B | 1.64B | -1.57B | 15.71B | -5.05B | 49.29B | 1.38B | 2.32B | 1.16B | 1.57B | 2.92B | 3.17B | 3.19B | 14.44B | 4.40B | 4.77B | 20.90B | -9.96B | 15.77B | 29.74B | 30.39B | 33.07B | 2.86B | 40.23B | -34.33B | 6.67B | 2.54B | 21.72B | -12.67B | 4.19B | 4.22B | 8.74B | 7.19B | 9.67B | 14.58B | 16.71B | 21.45B | 9.36B | 7.56B | 4.62B | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
0.09B | -0.07B | -0.08B | 0.16B | 0.00B | 0.00B | 4.64B | 0.26B | 0.01B | -0.00B | -0.05B | -0.07B | 0.03B | -0.12B | | 0.00B | 0.04B | 0.01B | 0.02B | 0.09B | | 0.02B | -0.04B | -0.82B | -1.27B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
45.65B | -45.65B | 0.00B | 74.82B | 4.28B | 52.73B | 14.84B | 46.75B | 20.59B | 22.40B | 17.92B | 25.93B | 32.28B | 23.11B | -101.82B | 128.39B | 31.18B | 12.26B | -293.19B | 55.39B | -17.09B | 15.66B | -96.83B | 188.93B | 1.38B | 1.81B | 26.12B | 47.15B | -20.18B | 53.25B | 16.58B | 16.30B | 14.52B | -3.16B | 33.10B | 45.74B | 16.70B | 3.02B | -17.45B | 43.80B | 22.29B | 13.69B | 5.39B | 31.02B | 12.42B | 53.55B | -54.48B | -58.61B | 80.82B | 44.37B | 21.67B | 15.89B | 11.29B | 24.93B | -76.96B | 79.90B | 9.26B | 14.21B | 15.69B | 69.27B | 10.36B | 36.44B | 25.55B | 32.27B | -134.48B | -41.04B | 292.82B | -62.51B |
|
Cash from Investing Activities (Quarter)
|
3.63B | 32.64B | 1.33B | -8.24B | -13.86B | 87.54B | -52.95B | 33.28B | -65.81B | -80.00B | -23.86B | -1.08B | -45.36B | -20.60B | -3.76B | -50.10B | -55.45B | -86.79B | -46.86B | 38.60B | -68.41B | -29.53B | 2.31B | -70.01B | -24.15B | 101.62B | 2.25B | 27.26B | -34.58B | -17.48B | -60.04B | 22.90B | 47.11B | -22.57B | 23.17B | -19.46B | -45.02B | 6.05B | -0.81B | -159.64B | 36.30B | -8.88B | -63.92B | -15.56B | -135.83B | -47.65B | -14.73B | -63.71B | 15.39B | 17.70B | -62.27B | -100.16B | -72.61B | -53.20B | 39.52B | -51.53B | 23.79B | -18.24B | -17.79B | 79.88B | -43.38B | -94.24B | -43.41B | 17.62B | -118.08B | -173.06B | -21.31B | 46.88B |
|
Other financing activities (Quarter)
|
-112.29B | 111.36B | 0.21B | -106.98B | -0.46B | 0.48B | -0.51B | -9.15B | -1.48B | -0.05B | -0.20B | 205.16B | -4.35B | -6.81B | 10.82B | 67.60B | -1.01B | -5.29B | 6.42B | 81.35B | -5.32B | 38.74B | -34.50B | 0.31B | -0.64B | 0.57B | -96.40B | 95.74B | 51.98B | 16.23B | -68.38B | -0.29B | -0.05B | 53.17B | -52.79B | 56.69B | -1.08B | 11.18B | 5.17B | -16.70B | -0.78B | 0.35B | 77.57B | 23.86B | 297.98B | -297.84B | 452.32B | 150.31B | -1.06B | 139.64B | -140.15B | 0.10B | -0.54B | 0.97B | -44.76B | -92.56B | -0.49B | -27.29B | 26.54B | -0.28B | 25.01B | -26.09B | 23.34B | -23.73B | -1.68B | -0.15B | -0.44B | 155.44B |
|
Long-Term Debt Issuances (Quarter)
|
17.75B | -71.44B | 96.41B | -109.92B | 12.35B | -13.31B | 40.05B | 16.09B | 17.06B | -4.39B | 32.58B | -38.02B | 4.27B | -5.35B | 52.93B | 34.43B | 36.70B | 25.32B | -60.19B | 81.72B | 6.49B | 29.98B | -32.10B | 4.88B | -11.88B | -12.28B | -23.45B | 127.23B | 0.81B | -0.50B | 71.71B | 11.05B | 16.54B | 18.99B | 10.78B | 9.96B | 19.92B | 21.25B | 13.68B | 16.82B | 15.56B | 13.60B | 16.00B | 15.93B | 34.85B | 22.89B | 6.50B | 14.44B | 24.16B | 31.61B | 13.51B | 13.14B | 20.65B | 25.22B | 23.07B | 9.50B | 8.75B | 10.61B | 23.46B | 32.60B | 29.39B | 24.72B | 24.85B | 30.97B | 29.93B | 23.96B | 31.13B | 35.75B |
|
Long-Term Debt Repayments (Quarter)
|
18.68B | 16.24B | 8.82B | 24.69B | 30.12B | 28.30B | 23.23B | 17.39B | 27.25B | 14.88B | 14.69B | 25.26B | 16.71B | 31.51B | 22.46B | 25.79B | 16.47B | 21.64B | 15.42B | 6.96B | 17.00B | 19.63B | 12.87B | 15.78B | 22.18B | 18.01B | 11.19B | 15.87B | 16.56B | 15.46B | 19.03B | 17.89B | 26.05B | 21.69B | 18.19B | 17.15B | 31.89B | 18.28B | 19.46B | 6.68B | 12.43B | 25.96B | 13.55B | 17.67B | 29.06B | 13.89B | 47.54B | 14.57B | 14.98B | 18.48B | 12.58B | 8.89B | 13.09B | 12.90B | 11.48B | 8.09B | 16.17B | 15.83B | 16.75B | 16.12B | 21.25B | 25.46B | 20.67B | 29.23B | 28.46B | 22.36B | 27.79B | 29.49B |
|
Short-Term Debt issuances (Quarter)
|
87.32B | 19.96B | 9.27B | -48.77B | 33.75B | -57.77B | 76.67B | -37.44B | 8.84B | -31.33B | -15.60B | -25.02B | 36.95B | 11.14B | -4.46B | -17.10B | 8.15B | 10.76B | -40.23B | -37.55B | 36.26B | -0.90B | -17.80B | -6.66B | 4.47B | -15.66B | -0.59B | -27.63B | 8.30B | 5.04B | 2.45B | -2.79B | 4.31B | 13.91B | -14.49B | -10.47B | 11.03B | 5.37B | 6.32B | 0.70B | 1.46B | 17.89B | 46.09B | -64.08B | 12.46B | 39.44B | -49.95B | 29.58B | 9.39B | -3.52B | -1.15B | 3.06B | 4.30B | 1.32B | 40.29B | -37.45B | 43.72B | 19.87B | 2.46B | -52.25B | 1.44B | 0.86B | 3.05B | 2.08B | 10.82B | 287.68B | -284.33B | -4.74B |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.67B | 7.98B | | | | | | | | | | | | 4.17B | 1.88B | 1.26B | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | 2.18B | -5.31B | 0.10B | 3.48B | | | | | | | | | | | | | | | | | | | | | | | 2.83B | 3.01B | 4.76B | 4.81B | 4.67B | 4.97B | 4.42B | 5.93B | 5.09B | 5.21B | 6.95B | 6.75B | 6.52B | | | | 4.81B | 6.19B | 5.29B | 2.12B | 2.46B | 0.71B | | | 2.69B | 2.48B | 2.38B | 2.27B | 2.83B | 5.34B | 6.36B | 4.30B | 7.53B | 7.51B | 8.29B | 8.26B |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | 1.23B | | 0.88B | 1.50B | 1.50B | | 3.90B | 3.35B | 1.60B | -0.00B | 1.39B | 3.38B | 1.12B | | | | | | | | | 1.26B | | | 1.66B | 0.04B | 1.85B | | 2.25B | 0.90B | 4.50B | | | | 1.50B | 3.85B | 2.00B | | | | | | | | | | 2.50B | | | | 3.00B | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | -25.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70B | 0.93B | | 0.88B | 2.27B | 1.43B | | | | | 2.58B | | | 2.00B | | | 5.43B | | | | | | 6.00B | 2.25B | 1.60B | 3.00B | | | |
|
Dividends Paid - Common (Quarter)
|
1.83B | 0.85B | 0.25B | 0.49B | 0.25B | 0.49B | 0.26B | 0.48B | 0.25B | 1.32B | 1.06B | 1.27B | 1.02B | 1.47B | 1.22B | 1.48B | 1.24B | 1.49B | 1.55B | 1.78B | 1.55B | 1.81B | 1.72B | 1.91B | 1.77B | 1.96B | 1.94B | 2.19B | 1.95B | 2.17B | 2.07B | 2.29B | 2.04B | 2.34B | 2.09B | 2.52B | 2.24B | 2.48B | 2.27B | 3.12B | 3.03B | 3.05B | 2.98B | 3.29B | 3.19B | 3.15B | 3.21B | 3.14B | 3.19B | 3.12B | 3.16B | 3.39B | 3.43B | 3.34B | 3.41B | 3.38B | 3.37B | 3.28B | 3.39B | 3.43B | 3.49B | 3.78B | 3.65B | 3.86B | 3.82B | 4.21B | 4.18B | 4.42B |
|
Cash from Financing Activities (Quarter)
|
-54.31B | -86.94B | -13.31B | 1.48B | 2.02B | -114.35B | 93.75B | -30.64B | 67.33B | 22.00B | 43.04B | -24.66B | 35.35B | -30.48B | 28.75B | 54.09B | 28.18B | 1.93B | 21.14B | -22.92B | 40.32B | 35.12B | -1.38B | 44.17B | 4.34B | -117.77B | -30.08B | -44.00B | 53.58B | 20.57B | 57.54B | -33.43B | 43.60B | 4.31B | -11.51B | -21.76B | 60.59B | -46.82B | 2.55B | 17.84B | 69.44B | -12.97B | 39.54B | -63.02B | 362.31B | 89.13B | 19.25B | 125.96B | 218.91B | -37.94B | 97.05B | -2.02B | 132.77B | -83.80B | -32.88B | -142.34B | 64.56B | -49.91B | -4.32B | -35.90B | 141.17B | 27.24B | 10.75B | -115.70B | 318.06B | 122.80B | -47.77B | -123.56B |
|
Exchange Rate Effect (Quarter)
|
-0.29B | 0.25B | 0.29B | -0.01B | -0.34B | -0.14B | 0.95B | -0.14B | 0.36B | 0.29B | -0.67B | -0.83B | 1.52B | -1.42B | 0.14B | 0.91B | -0.89B | 0.03B | 0.79B | 0.34B | -0.03B | -0.02B | -0.64B | -0.45B | -0.08B | 0.12B | -0.13B | -0.20B | 0.10B | -0.07B | -0.01B | -1.50B | 2.57B | 2.83B | 1.86B | 0.81B | 3.05B | -4.54B | -1.02B | -0.35B | -1.04B | 1.13B | -3.07B | 2.80B | -2.48B | 1.79B | 3.96B | 5.89B | -6.97B | 1.06B | -3.65B | -1.95B | -4.55B | -14.29B | -13.51B | 15.70B | 1.66B | -1.58B | -6.77B | 8.57B | -5.67B | -2.77B | 10.18B | -14.62B | 8.44B | 15.13B | -2.59B | -3.15B |
|
Change in Cash (Quarter)
|
-0.21B | -1.55B | -4.07B | 5.14B | 5.22B | 1.38B | -8.85B | 3.61B | -4.10B | 7.00B | 26.30B | 2.84B | -4.22B | -10.52B | 8.48B | 0.38B | -8.20B | -16.31B | 1.45B | 9.11B | -13.45B | 1.20B | -2.15B | 2.46B | -5.01B | 1.27B | -2.84B | -0.77B | -2.28B | 1.50B | 1.68B | 28.57B | 70.73B | -11.36B | 8.63B | -27.85B | -16.49B | -9.63B | 13.92B | -140.30B | 23.81B | -34.57B | -11.44B | 7.03B | 103.90B | 126.19B | -6.21B | 40.09B | 183.46B | -5.65B | 54.45B | -19.04B | 13.70B | -85.27B | -25.07B | -76.95B | -21.23B | -50.88B | 16.25B | 112.78B | -62.03B | -31.30B | -96.56B | 35.06B | -43.41B | -5.58B | -116.89B | 39.90B |
|
Free Cash Flow (Quarter)
|
50.76B | 52.50B | 7.62B | 11.91B | 17.39B | 28.33B | -50.59B | 1.11B | -5.98B | 64.70B | 7.79B | 29.41B | 4.27B | 41.98B | -16.66B | -4.51B | 19.96B | 68.52B | 26.38B | -6.91B | 14.67B | -4.37B | -2.45B | 28.75B | 14.88B | 17.30B | 25.12B | 16.17B | -21.38B | -1.52B | 4.19B | 40.60B | -22.56B | 4.07B | -4.89B | 12.55B | -35.11B | 35.69B | 13.19B | 1.85B | -80.88B | -13.85B | 16.02B | 82.81B | -120.09B | 82.92B | -14.69B | -28.05B | -43.87B | 13.53B | 23.33B | 85.09B | -41.92B | 66.02B | -18.20B | 101.22B | -111.24B | 18.86B | 45.12B | 60.23B | -154.16B | 38.47B | -74.08B | 147.76B | -251.84B | 29.55B | -45.21B | 119.72B |
|
Net Cash Flow (Quarter)
|
0.07B | -1.80B | -4.36B | 5.15B | 5.55B | 1.52B | -9.79B | 3.75B | -4.46B | 6.70B | 26.97B | 3.67B | -5.74B | -9.10B | 8.34B | -0.53B | -7.31B | -16.34B | 0.66B | 8.77B | -13.43B | 1.22B | -1.52B | 2.91B | -4.93B | 1.15B | -2.71B | -0.57B | -2.38B | 1.57B | 1.69B | 30.07B | 68.16B | -14.19B | 6.77B | -28.67B | -19.54B | -5.09B | 14.93B | -139.95B | 24.86B | -35.70B | -8.37B | 4.23B | 106.38B | 124.40B | -10.16B | 34.20B | 190.43B | -6.71B | 58.10B | -17.09B | 18.25B | -70.99B | -11.56B | -92.65B | -22.89B | -49.29B | 23.01B | 104.22B | -56.37B | -28.53B | -106.74B | 49.67B | -51.86B | -20.71B | -114.30B | 43.05B |