|
Net Income
|
0.86B | 1.37B | -1.15B | 1.06B | 1.71B | 2.34B | -2.91B | 2.49B | 1.63B | 0.59B | -2.47B | 0.29B | 1.38B | -0.66B | 0.32B | 1.09B | 0.58B | 0.10B | 1.24B | 2.24B | 0.97B | 1.32B | 1.54B | 0.65B | 0.78B | 0.51B | 1.00B | 0.04B | 1.20B | 0.91B | 1.10B | -0.55B | 1.57B | 1.43B | 1.02B | -2.00B | 1.62B | 1.38B | 1.47B | 0.30B | 2.12B | 1.49B | 0.62B | 1.00B | 1.72B | 0.59B | 1.91B | 1.76B | 0.69B | 3.17B | 1.31B | 2.31B | 3.57B | 1.19B | 1.51B | -7.35B | 1.50B | 1.27B | 0.84B | 0.55B | 0.93B | 1.01B | 1.72B | 1.51B | 0.49B | 1.63B | 1.62B | 1.37B |
|
Share-based Compensation
|
0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 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 | | | | | | | | | | | |
|
Deferred Taxes
|
| -0.03B | -0.42B | 0.27B | 0.07B | -0.91B | -0.40B | 0.86B | 0.27B | 0.04B | -0.70B | 0.17B | -0.02B | -0.21B | -0.42B | -0.86B | -0.15B | -0.16B | 0.15B | 0.61B | 0.26B | -0.03B | -0.01B | -0.13B | 0.01B | -0.18B | 0.06B | -0.16B | 0.30B | 0.09B | -0.14B | -0.43B | 0.44B | -0.02B | -0.18B | -0.53B | 0.00B | 0.05B | 0.48B | 0.17B | 0.10B | 0.05B | -0.12B | -0.38B | 0.34B | 0.02B | -0.03B | -0.12B | | | 0.17B | -0.29B | | | 0.41B | -2.12B | 0.09B | 0.01B | -0.16B | 0.42B | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | -0.04B | 0.03B | 0.09B | 0.02B | 0.06B | 0.09B | 169.78 | 0.25B | 0.09B | 0.13B | 0.09B | 0.19B | 0.18B | 0.62B | 0.38B | 0.26B | -0.10B | 0.14B | 0.26B | 0.12B | -0.00B | 0.24B | 0.10B | 0.28B | 0.13B | 0.13B | 0.11B | 0.14B | 0.22B | 0.59B | 0.21B | 0.43B | -0.00B | -0.27B | 0.23B | -0.45B | 0.01B | 0.30B | 0.16B | 0.06B | 0.54B | 0.26B | | | 0.10B | 0.18B | | | 0.20B | | 0.10B | 0.05B | 0.04B | 0.14B | 0.38B | | | 0.07B | 0.20B | | | 0.06B |
|
Non-cash Items
|
2.33B | 1.38B | 1.47B | 2.90B | 1.87B | 2.69B | 1.70B | 3.17B | 2.51B | 2.31B | 3.09B | 2.68B | 2.82B | 3.28B | 2.49B | 2.67B | 2.88B | 3.10B | 3.12B | 3.46B | 2.51B | 2.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | -0.03B | 0.01B | | -0.07B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
120.91B | 123.24B | 131.43B | 134.20B | 135.52B | 151.34B | 154.21B | 188.62B | 190.82B | 200.89B | 235.30B | 226.33B | 223.25B | 238.72B | 242.07B | 245.12B | 241.79B | 235.47B | 227.79B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.85B | 0.08B | 0.51B | -0.13B | | 0.94B | 0.41B | -0.34B | | | 0.63B | -0.17B | | 0.18B | 0.37B | 0.02B | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
2.03B | 2.65B | 3.28B | -8.73B | 2.32B | 3.08B | 3.43B | 2.99B | 2.16B | 2.73B | 1.49B | 4.53B | 0.00B | 5.33B | 2.42B | 3.32B | 2.53B | 3.07B | 2.11B | 1.55B | 0.00B | 0.00B | 7.00B | 2.81B | 1.67B | 2.78B | 0.58B | 3.09B | 1.99B | 3.30B | 4.00B | 3.62B | 2.41B | 3.62B | 3.67B | 4.04B | 3.04B | 3.85B | 4.32B | 3.59B | 2.94B | 4.04B | 4.21B | 4.29B | 3.56B | 2.97B | 3.72B | 4.76B | | | 5.43B | 5.89B | | | 4.15B | 2.86B | 2.19B | 4.31B | 4.11B | 4.53B | 3.40B | | | 5.10B | 4.66B | | | 6.17B |
|
Amortization of Goodwill
|
| | | | | | 2.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.14B | 0.10B | 0.11B | 0.10B | 0.10B | 0.22B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.13B | 0.14B | 0.20B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | | | 0.10B | 0.10B | | | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | | | 0.31B | 0.14B | | | 0.17B |
|
Amortization
|
147.70B | 151.31B | 161.69B | -0.00B | 1.19B | -2.34B | -2.10B | 1.80B | 1.00B | 4.32B | 4.36B | -12.43B | 223.27B | -0.96B | 2.20B | -4.07B | 0.55B | 0.30B | 0.91B | 1.29B | 0.73B | 0.90B | 1.02B | 0.62B | 0.59B | 0.55B | 0.51B | 0.16B | 0.77B | 0.56B | 0.92B | 0.12B | 1.05B | 0.98B | 1.00B | -1.34B | 1.09B | 1.00B | 1.46B | 0.24B | 1.68B | 1.13B | 0.47B | 0.86B | 0.83B | 0.61B | 1.34B | 1.41B | 0.68B | 2.18B | 1.04B | 1.63B | 334.46B | 326.98B | 329.50B | 1.46B | 1.04B | 0.87B | 0.91B | 1.32B | 0.72B | 0.83B | 1.52B | | 0.43B | 1.39B | 1.39B | |
|
Change in Net Loans
|
6.23B | 6.07B | 6.07B | 6.26B | 6.25B | 6.67B | 6.40B | 6.40B | 6.49B | 6.65B | 7.09B | 6.67B | 6.70B | 6.83B | 6.74B | 6.86B | 6.90B | 7.06B | 6.83B | 7.03B | 6.90B | 6.77B | 7.10B | 6.94B | 7.03B | 7.02B | 5.73B | 4.43B | 5.32B | 5.68B | 4.57B | 4.53B | 4.53B | 4.39B | 4.58B | 4.57B | 4.74B | 4.74B | 4.67B | 4.88B | -0.02B | -0.02B | -0.02B | -0.02B | 5.41B | -0.02B | -0.02B | -0.03B | 4.97B | 5.07B | -0.03B | -0.02B | 4.98B | 5.11B | 5.24B | 5.08B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | | | -0.02B | -0.02B | | | -0.02B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 1.93B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 0.00B | 631.43 | | | 0.00B | 954.09 | 0.00B | | 0.00B | 526.07 | 797.03 | | 0.00B | 0.00B | | | | | | | | | | | | | | | -2.96B | -3.58B | -5.40B | -2.71B | -2.42B | -3.81B | -3.09B | -1.09B | 1.46B | -4.34B | -3.62B | -4.03B | | | -3.52B | -4.57B | | | -3.67B | | -2.92B | -0.02B | -2.66B | -4.54B | -2.60B | | | -2.67B | -4.54B | | | -5.81B |
|
Cash from Investing Activities
|
0.62B | 3.32B | 1.50B | -15.25B | -3.85B | -3.16B | -6.91B | -7.30B | 2.08B | 0.95B | -8.04B | 15.30B | -3.86B | 9.13B | -15.81B | 21.58B | -3.78B | -1.32B | -2.09B | -3.07B | -1.78B | -0.39B | -1.92B | 0.36B | -5.27B | -3.51B | 2.71B | -4.96B | -3.83B | -2.61B | -5.85B | -4.87B | -2.63B | -2.80B | -4.02B | -3.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.00B | -0.00B | 0.00B | | | | | | | | 1.01B | -2.06B | 0.01B | 0.01B | -0.00B | 0.01B | | | 0.03B | 0.02B | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | -0.00B | -0.00B | | | | | 0.00B | -0.01B | -0.00B | -0.04B | | | -0.01B | -0.00B | 0.00B | | -0.01B | -0.00B | | | -0.01B | 0.00B | | | -0.02B | | | | -0.01B | | 0.00B | | | -0.00B | | | | -0.01B |
|
Long-Term Debt Issuances
|
| 1.36B | | -0.56B | | | | | | | | | | | | | | | | | | | | | | | | | 1.64B | 1.00B | | 0.27B | | | | | | | | | | | | | | | 1.12B | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
-0.08B | -0.77B | | -0.95B | -0.00B | | | | | | | -0.17B | | | | | -0.35B | | | | | | | | | | -1.30B | | -0.01B | | | -0.11B | | | | -0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | 0.06B | 0.05B | 0.13B | 0.10B | 0.04B | 0.03B | 0.12B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.01B | 0.00B | 0.00B | 2.31B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.03B | 0.02B | 0.01B | 0.02B | 0.05B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | | 0.01B | 0.01B | | | 0.00B | 0.00B | | | 0.00B | 0.72B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | | | 0.04B | 0.02B | | | 0.02B |
|
Preferred Shares Issued
|
0.36B | 0.29B | | 0.00B | | | | | 0.20B | | | 0.19B | 0.24B | 0.24B | | 0.20B | | | | | 0.18B | | 0.32B | 0.22B | | | | | 0.30B | | | 0.35B | | | | | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | 0.04B | -0.01B | 0.00B | 0.00B | | | -0.00B | | | | | | -0.03B | -0.00B | 0.03B | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-1.15B | 0.73B | 1.30B | -0.80B | 0.38B | -0.18B | 1.16B | 1.57B | -0.52B | -0.22B | 0.94B | 0.45B | 0.00B | 0.14B | 0.16B | 0.41B | -0.19B | -0.55B | 0.78B | 0.60B | 0.00B | 0.00B | 0.83B | -0.78B | 0.52B | -1.38B | -1.29B | 0.54B | 2.42B | 1.59B | -0.31B | -1.24B | 0.98B | -0.65B | 0.16B | -0.48B | 0.46B | -0.18B | -0.02B | -0.79B | -0.41B | 0.35B | -0.01B | -1.50B | -0.71B | 1.48B | 0.35B | -0.69B | | | -0.24B | -0.19B | | | -1.19B | -0.74B | -0.19B | -1.57B | -0.81B | -1.16B | -0.14B | | | -1.03B | -0.60B | | | 0.32B |
|
Change in Cash
|
836.80 | 0.34B | 3.07B | -85.24 | -1.14B | -0.25B | 5.09B | -10.33B | 0.43B | 0.67B | 0.45B | -0.74B | 443.42 | 0.16B | -2.48B | 3.13B | -1.44B | 1.20B | 0.80B | -0.91B | 324.13 | 0.41B | 3.32B | 2.39B | -3.07B | -2.10B | 2.01B | -1.33B | 0.58B | 2.28B | -2.16B | -2.49B | 0.75B | 0.18B | -0.19B | 0.42B | 0.54B | 0.08B | -1.11B | 0.09B | 0.11B | 0.59B | 1.11B | 1.70B | 4.30B | 0.11B | 0.45B | 0.03B | | | 1.67B | 0.59B | | | -0.70B | -1.26B | -0.93B | 2.72B | 0.64B | -1.17B | 0.65B | | | 1.40B | -0.48B | | | 0.69B |
|
Free Cash Flow
|
2.03B | 2.65B | 3.28B | -8.73B | 2.32B | 3.08B | 3.43B | 2.99B | 2.16B | 2.73B | 1.49B | 4.53B | 0.00B | 5.33B | 2.42B | 3.32B | 2.53B | 3.07B | 2.11B | 1.55B | 0.00B | 0.00B | 7.00B | 2.81B | 1.67B | 2.78B | 0.58B | 3.09B | 1.99B | 3.30B | 4.00B | 3.62B | 2.41B | 3.62B | 3.67B | 4.04B | 3.04B | 3.85B | 4.32B | 3.59B | 2.94B | 4.04B | 4.21B | 4.29B | 3.56B | 2.97B | 3.72B | 4.76B | | | 5.43B | 5.89B | | | 4.15B | 2.86B | 2.19B | 4.31B | 4.11B | 4.53B | 3.40B | | | 5.10B | 4.66B | | | 6.17B |
|
Net Cash Flow
|
1.50B | 6.70B | 6.07B | -24.79B | -1.14B | -0.26B | -2.31B | -2.74B | 3.72B | 3.45B | -5.61B | 20.28B | -3.86B | 14.60B | -13.22B | 25.32B | -1.44B | 1.20B | 0.80B | -0.91B | -1.78B | -0.39B | 5.92B | 2.39B | -3.07B | -2.10B | 2.01B | -1.33B | 0.58B | 2.28B | -2.16B | -2.49B | 0.75B | 0.18B | -0.19B | 0.42B | 3.50B | 3.66B | 4.29B | 2.80B | 2.53B | 4.39B | 4.20B | 2.78B | 2.84B | 4.45B | 4.07B | 4.07B | | | 5.19B | 5.70B | | | 2.96B | 2.12B | 1.99B | 2.74B | 3.30B | 3.37B | 3.25B | | | 4.07B | 4.06B | | | 6.50B |