|
Net Income
|
-8.20B | 0.26B | 3.41B | 1.75B | 6.36B | 1.82B | 4.70B | 8.38B | 0.18B | 1.47B | 4.72B | 8.38B | 1.35B | 0.71B | 9.00B | -2.20B | 1.16B | 2.39B | 8.77B | 0.94B | 1.53B | 1.48B | 2.46B | -3.21B | 1.51B | 0.57B | 7.07B | -2.82B | 1.14B | 2.71B | 7.83B | 4.34B | 2.31B | 0.82B | 6.34B | 3.57B | 1.25B | 6.57B | 6.72B | 3.18B | 1.80B | 5.61B | 8.33B | 1.67B | 1.86B | 7.01B | 6.44B | 3.20B | 2.02B | 4.22B | 0.71B |
|
Depreciation and Depletion
|
0.39B | 0.39B | 0.41B | 0.44B | 0.44B | 0.44B | 0.47B | 0.50B | 0.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
7.70B | -0.10B | -1.77B | 1.86B | -4.08B | 0.41B | 1.72B | -1.34B | 1.22B | -0.16B | | | -0.09B | -0.18B | 0.54B | -0.57B | -0.33B | 0.51B | -0.01B | 0.54B | 0.03B | -0.29B | 1.45B | -1.33B | -0.03B | -0.02B | -0.10B | -1.23B | 0.05B | 0.50B | -0.09B | 0.11B | -0.36B | 0.10B | 0.50B | -1.96B | -0.15B | -1.59B | -0.34B | -1.45B | -0.01B | 0.38B | -0.30B | 0.77B | -0.08B | 0.27B | -0.23B | -0.96B | -0.11B | 0.66B | -0.84B |
|
Gains from Investment Securities
|
| -0.04B | -0.59B | 0.59B | -2.88B | | | | | | | | 0.00B | 0.01B | 0.00B | 4.59B | 0.00B | 0.02B | 0.00B | 6.27B | 0.00B | 0.00B | 0.00B | -2.15B | 0.00B | 0.00B | 0.00B | -0.84B | 0.01B | 0.01B | 0.00B | -5.64B | 0.01B | 0.01B | -0.02B | 8.99B | 0.02B | 0.05B | -0.13B | -2.16B | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | -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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | |
|
Cash from Operations
|
| 3.94B | -46.36B | 5.41B | -95.09B | 15.76B | -41.93B | 1.11B | 47.35B | 0.20B | | | | 18.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
631.75B | | 632.55B | | 626.70B | | 619.02B | | 628.72B | | 656.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.39B | 0.39B | 0.41B | 0.44B | 0.44B | 0.44B | 0.47B | 0.50B | 0.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.05B | | -0.06B | -0.48B | -0.48B | | -1.08B | -1.68B | 0.05B | | -1.44B | -1.98B | | | | | | | | | | | | | | | | | | | | | | | | -0.39B | | -1.03B | | -0.51B | | -1.91B | | -0.72B | | -2.07B | | -0.57B | | | |
|
Acquisitions
|
| | | | | | | | | | | | 477.14B | 494.47B | 490.89B | 519.08B | 529.19B | 545.59B | 569.83B | 592.05B | 585.19B | 533.90B | 455.98B | 480.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -21.22B | 33.41B | 0.86B | 77.13B | 9.35B | -15.19B | -10.06B | -149.28B | -9.74B | | | | -60.68B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.00B | 17.10B | 10.72B | 0.01B | 27.86B | -0.43B | 0.47B | 0.01B | 47.87B | 0.01B | | | 1.62B | -0.00B | 2.13B | 2.06B | 2.20B | 2.35B | 2.52B | 2.47B | 2.44B | 2.69B | 2.44B | 2.80B | 2.80B | 2.74B | 3.17B | 3.22B | 3.54B | 3.78B | 5.01B | 4.20B | 4.63B | 4.89B | 4.65B | 3.66B | 3.53B | 3.03B | 3.16B | 2.91B | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | 2.61B | 3.76B | 2.91B | 4.44B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
98.24B | -2.57B | 149.74B | -3.12B | 5.71B | 139.38B | 0.95B | 1.21B | 73.54B | 150.01B | 145.16B | 160.47B | 162.28B | 173.33B | 177.72B | 158.08B | 164.83B | 176.02B | 168.46B | 153.67B | 150.62B | 156.97B | 165.13B | 132.98B | 162.46B | 161.59B | 168.29B | 165.05B | 167.79B | 182.01B | 184.27B | 175.79B | 202.74B | 202.37B | 193.83B | 172.69B | 186.54B | 172.09B | 159.22B | 194.56B | 204.84B | 229.80B | 238.64B | 257.11B | 280.33B | 259.57B | 236.08B | 251.66B | 243.74B | 243.83B | 245.20B |
|
Shares Issued
|
0.00B | 0.00B | 5.70B | 0.03B | -0.03B | 0.00B | 8.83B | 6.41B | -0.04B | 9.21B | | | 1.16B | -7.34B | 1.15B | 1.10B | 1.13B | 1.13B | 1.11B | 1.15B | 1.15B | 1.12B | 20.01B | 1.14B | 1.14B | 21.03B | 20.77B | 1.15B | 1.16B | 21.25B | 21.60B | 1.18B | 1.14B | 20.50B | 1.10B | 1.08B | 0.97B | 16.34B | 0.89B | 17.06B | 16.47B | 15.63B | 15.27B | 15.23B | 14.50B | 15.13B | 14.84B | 14.79B | 15.60B | 15.32B | 14.66B |
|
Shares Repurchased
|
| -0.00B | -0.00B | -1.67B | 0.00B | | -0.00B | -0.00B | 0.00B | -0.00B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| -0.00B | -0.19B | -1.49B | 2.87B | -1.21B | -0.26B | -1.58B | 3.26B | -1.65B | | | | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -5.30B | 38.85B | -6.27B | 42.20B | -3.84B | 18.76B | 8.95B | 94.65B | 9.55B | | | | 44.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.24B | -0.93B | -1.00B | -1.03B | -0.00B | -1.05B | -1.17B | -1.25B | 0.14B | -1.25B | -1.33B | -1.39B | -0.09B | -0.50B | 0.34B | -0.06B | -0.04B | 0.75B | -0.67B | -2.65B | -0.13B | 3.01B | -2.99B | 2.01B | -0.10B | -2.50B | 2.27B | -1.81B | -0.42B | -0.76B | 0.75B | 2.68B | 0.35B | 0.41B | -0.10B | 7.70B | 0.90B | 11.82B | -10.99B | 5.01B | 1.88B | 10.68B | 1.99B | 11.24B | 3.03B | 2.50B | 2.64B | 2.61B | 2.10B | 2.47B | 3.18B |
|
Change in Cash
|
| -20.39B | 25.80B | 0.00B | 24.23B | -10.24B | -4.69B | -0.00B | -7.14B | 0.00B | | | 391.57B | 406.10B | 382.53B | 401.24B | 424.28B | 433.02B | 449.98B | 462.01B | 474.47B | 431.25B | 365.14B | 376.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| 3.94B | -46.36B | 5.41B | -95.09B | 15.76B | -41.93B | 1.11B | 47.35B | 0.20B | | | | 18.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| -22.58B | 25.90B | 0.00B | 24.23B | 21.27B | -38.36B | -0.00B | -7.29B | 0.00B | | | | 1.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |