|
Net Income
|
0.01B | 0.30B | 0.02B | 0.01B | 0.02B | 0.02B | 0.33B | 0.82B | 0.83B | 0.91B | 0.83B | 0.49B | 0.81B | 0.55B | 0.93B | 0.71B | 0.99B | 1.11B | 1.03B | 1.07B | 1.06B | 1.05B | 1.04B | 1.06B | 1.00B | 1.04B | 1.07B | 1.02B | 0.94B | 0.99B | 1.01B | 1.05B | 1.07B | 1.10B | 1.13B | 2.09B | 1.24B | 1.36B | 1.40B | 0.56B | 1.27B | 0.23B | 0.25B | 0.29B | 0.18B | 5.60B | 1.53B | 1.46B | 1.83B | 1.10B | 1.49B | 1.31B | 1.43B | 1.50B | 1.64B | 1.55B | 1.69B | 1.50B | 1.57B | 0.88B | 1.34B | 1.48B | 1.50B | 1.63B | 1.50B | 1.64B | 1.82B |
|
Share-based Compensation
|
| | | 0.03B | | | | 0.04B | 0.03B | 0.02B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.03B | 0.07B | 0.04B | 0.05B | 0.03B | 0.08B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.24B | -0.05B | -0.04B | 0.79B | 0.25B | 0.32B | 0.12B | 0.51B | 0.05B | -0.17B | 0.29B | 0.68B | 0.18B | 0.23B | 0.07B | 0.08B | 0.26B | 0.53B | 0.19B | 0.22B | 0.02B | 0.09B | -0.05B | 0.20B | 0.04B | 0.07B | 0.02B | 0.28B | -0.05B | -0.02B | -0.10B | 0.50B | 0.02B | 0.06B | 0.07B | -0.55B | 0.08B | 0.09B | -0.28B | 0.25B | 0.11B | -0.01B | -0.02B | 0.22B | -0.23B | -2.27B | -0.00B | 0.27B | -0.14B | 0.30B | -0.24B | 0.25B | 0.06B | 0.14B | 0.20B | -0.05B | -0.03B | -0.04B | -0.04B | -0.13B | -0.04B | 0.02B | -0.07B | 0.06B | -0.05B | -0.01B | -0.01B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | -0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.07B | 0.13B | 14.17B | -2.06B | -0.70B | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.15B | -0.13B | -0.02B | 1.07B | -0.26B | -0.33B | -0.09B | -0.07B | 0.08B | 0.31B | -0.14B | -0.08B | 0.01B | 0.07B | -0.11B | -0.07B | -0.13B | -0.17B | -0.08B | 0.25B | 0.08B | 0.19B | 0.01B | -0.08B | 0.27B | 0.13B | 0.17B | 0.14B | -0.12B | 0.07B | 0.21B | 0.66B | 0.16B | 0.28B | 0.34B | 0.43B | 0.28B | 0.70B | -0.02B | 0.72B | -0.21B | 0.71B | 0.07B | 0.13B | 0.12B | 0.08B | 0.11B | 0.95B | 0.34B | 0.68B | 0.52B | 1.14B | -0.22B | 1.37B | 1.13B | 0.72B | 0.32B | 0.13B | 0.54B | 1.00B | 0.09B | 0.27B | 0.23B | 0.52B | 0.14B | 0.53B | 0.83B |
|
Asset Writedowns and Impairment
|
0.15B | 0.15B | 0.13B | 1.50B | 0.12B | 0.09B | 0.12B | -0.15B | 0.03B | 0.07B | 0.12B | -0.07B | 0.04B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
-0.15B | 0.64B | -0.75B | -0.84B | 0.22B | 0.11B | 0.73B | 0.10B | -0.17B | -0.24B | -0.19B | 0.53B | -0.49B | 1.01B | -0.52B | 1.13B | -0.07B | 0.82B | -0.87B | 0.21B | 0.01B | 0.09B | 0.12B | 0.18B | 0.27B | 0.12B | -0.30B | -0.48B | -0.05B | 0.78B | -0.24B | 0.45B | -1.06B | 0.61B | 0.41B | 1.19B | -1.68B | 0.35B | 0.41B | -0.72B | -0.32B | 0.44B | 0.77B | -0.76B | 0.45B | -0.28B | 0.36B | -0.16B | 0.34B | 0.10B | -0.05B | 0.09B | -0.64B | -0.35B | 0.04B | -0.08B | 0.01B | -0.53B | 0.48B | -0.17B | -0.01B | 0.25B | -0.22B | 0.13B | 0.30B | 0.66B | -0.71B |
|
Cash from Operations
|
0.87B | 0.48B | 1.18B | 3.23B | 2.27B | 2.00B | 0.17B | 0.37B | 0.73B | 2.98B | 0.88B | 1.45B | 2.78B | 1.04B | 1.81B | 1.18B | 1.01B | 0.78B | 4.10B | -0.34B | 1.92B | 1.55B | 1.11B | 1.00B | 0.26B | 1.40B | 1.98B | 1.89B | 0.28B | 0.48B | 1.53B | 1.21B | 1.59B | 0.63B | 2.50B | 0.86B | 2.92B | 1.62B | 1.16B | 2.14B | 1.40B | 2.24B | 0.60B | 3.12B | -0.70B | 3.03B | 0.39B | 1.94B | 0.78B | 1.42B | 1.52B | 3.49B | -0.99B | 2.63B | 3.39B | 4.05B | 1.88B | 3.26B | 0.12B | 4.86B | 1.76B | 1.03B | 3.29B | 1.80B | -0.51B | 1.48B | 2.66B |
|
Depreciation & Amortization (CF)
|
0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.22B | 0.31B | 0.31B | 0.28B | 0.29B | 0.28B | 0.29B | 0.27B | 0.28B | 0.31B | 0.30B | 0.28B | 0.30B | 0.30B | 0.26B | 0.24B | 0.24B | 0.25B | 0.26B | 0.25B | 0.28B | 0.27B | 0.29B | 0.27B | 0.29B | 0.36B | 0.28B | 0.28B | 0.29B | 0.29B | 0.26B | 0.28B | 0.29B | 0.27B | 0.29B | 0.27B | 0.31B | 0.33B | 0.41B | 0.33B | 0.38B | 0.23B | 0.55B | 0.38B | 0.42B | 0.42B | 0.56B | 0.39B | 0.14B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.16B | 0.09B | 0.08B | 0.10B |
|
Change in Inventory
|
-1.12B | 0.93B | 0.23B | -0.10B | -0.89B | -0.33B | 0.12B | 0.62B | 0.29B | -1.07B | 0.92B | -0.47B | -1.13B | -0.26B | 0.54B | -0.49B | -0.11B | -0.35B | -0.52B | 1.44B | -0.62B | -0.22B | 0.21B | -0.13B | 0.23B | -0.21B | -0.19B | -0.04B | 0.95B | -0.08B | 0.16B | 0.14B | 0.41B | 0.67B | -1.33B | -0.05B | -0.18B | 0.01B | -0.13B | 1.19B | -0.36B | -1.11B | 0.72B | 0.18B | 1.01B | -0.75B | -1.40B | 0.17B | -0.56B | -0.21B | 0.39B | -0.28B | 1.02B | 0.30B | -0.75B | -1.01B | 0.39B | 0.22B | -0.10B | 0.26B | -0.43B | 0.02B | 0.66B | -0.29B | 1.50B | 0.15B | 1.65B |
|
Change in Accured Expenses
|
-4.81B | -0.28B | -0.88B | -2.14B | -0.91B | 0.50B | 0.97B | -2.14B | -0.41B | 0.99B | 2.93B | -0.18B | -0.06B | 0.07B | 0.56B | -1.26B | -0.84B | -0.44B | -1.31B | -1.40B | 0.36B | 0.03B | -0.05B | -0.16B | 1.04B | -1.23B | 2.47B | -4.07B | 1.08B | 1.09B | 0.02B | -1.54B | -0.88B | 0.52B | 0.37B | -0.71B | 0.71B | 0.85B | 0.63B | -1.90B | 1.80B | -0.98B | 0.02B | -0.70B | 5.38B | -2.21B | -2.12B | -1.30B | 0.24B | -1.03B | 1.12B | 0.41B | 0.97B | 0.52B | 1.09B | -1.99B | -1.14B | 0.65B | 1.80B | -0.80B | -0.26B | -0.67B | 0.37B | -0.81B | -1.61B | -0.78B | 0.31B |
|
Change in Taxes
|
0.02B | | | 0.11B | 0.00B | 0.00B | 0.00B | 0.05B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | | 0.00B | 0.28B | 0.03B | 0.00B | 0.06B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.45B | 0.00B | 0.01B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.06B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.82B | 0.01B | 0.00B | 0.01B | 0.04B | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Net Loans
|
-2.48B | -5.22B | -3.28B | -2.89B | -3.25B | -2.54B | -2.46B | 0.39B | -0.46B | 1.85B | 4.34B | 4.50B | 3.35B | 4.86B | 1.70B | 4.42B | 0.97B | 3.52B | 2.72B | 3.58B | 3.32B | 3.52B | 0.37B | 4.94B | 0.17B | 0.84B | 0.48B | 2.47B | 1.53B | 2.13B | 1.79B | 0.49B | 2.36B | 4.72B | 3.53B | -0.12B | 1.61B | 1.86B | 0.65B | 3.21B | 6.08B | 5.08B | 0.81B | 2.98B | | | -9.56B | -6.95B | -5.04B | -4.70B | -4.26B | -1.61B | 5.63B | 16.30B | 9.10B | 10.71B | 0.59B | -3.89B | -2.92B | -6.21B | -1.67B | 1.46B | -0.38B | -4.47B | 2.39B | 7.42B | 0.17B |
|
Acquisitions
|
| | 3.40B | | | | -2.32B | 0.28B | | | | -0.17B | 3.33B | -0.04B | | 0.84B | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
2.74B | -2.73B | 12.59B | 6.25B | 6.04B | 8.08B | 3.87B | 5.35B | 8.02B | 7.00B | 2.11B | 3.40B | 3.49B | 3.10B | 1.92B | 0.85B | 2.61B | 2.62B | 2.79B | 1.65B | -2.74B | -2.00B | -9.37B | -5.53B | 1.79B | 2.15B | 2.08B | 1.91B | 2.00B | 2.89B | 2.79B | 3.38B | 3.20B | 2.19B | 2.81B | 2.54B | 4.46B | 2.16B | 2.17B | 8.91B | 4.81B | -12.28B | -0.67B | -4.38B | 5.45B | -32.27B | -20.73B | -14.21B | 7.26B | 18.78B | -2.21B | 6.86B | 25.47B | 20.37B | -11.87B | -20.65B | -6.58B | 10.62B | 1.55B | 1.41B | 2.88B | 1.83B | 3.92B | 7.08B | 3.48B | 3.36B | 3.40B |
|
Cash from Investing Activities
|
0.82B | 6.89B | 4.62B | -2.86B | 5.62B | 3.66B | 1.17B | -4.71B | 5.11B | -1.88B | -6.96B | -2.82B | -7.11B | -4.13B | -0.39B | -5.63B | 3.38B | -4.02B | -7.19B | -11.11B | -2.98B | -3.30B | -8.27B | -10.35B | -3.89B | -4.60B | -5.05B | -2.73B | -0.91B | 0.82B | -7.51B | 0.30B | -5.62B | 0.85B | -4.74B | -5.39B | -1.25B | -1.21B | 0.81B | -2.31B | -6.02B | -11.46B | -3.24B | -4.26B | -23.38B | -17.86B | -3.14B | -6.74B | -6.07B | 9.02B | 3.31B | -9.06B | 12.71B | -1.69B | -21.69B | -49.69B | -5.71B | 13.25B | 4.91B | -2.35B | 3.44B | -10.03B | -3.78B | 7.13B | -0.98B | -11.71B | -0.82B |
|
Other financing activities
|
| | 0.00B | | | | | -0.00B | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.02B | 0.02B | -0.01B | 0.01B | 0.02B | 0.01B | 0.01B | -0.00B | | | | | 1.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
0.06B | 1.45B | | -1.27B | 1.30B | 0.92B | 0.87B | -2.69B | 2.20B | 2.43B | -4.36B | 0.18B | 0.11B | 0.44B | 0.18B | 0.27B | 1.00B | 1.44B | -0.95B | 0.50B | 1.74B | -1.00B | | | | | | | | | | | | | | | | | -1.26B | 0.26B | | | -5.47B | 3.40B | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
1.15B | 3.69B | 2.80B | 2.04B | 1.76B | 0.56B | 1.00B | 1.06B | 1.02B | -0.00B | 0.01B | 0.05B | 3.98B | 0.52B | 4.50B | 1.50B | 3.95B | 2.00B | 4.00B | | 3.00B | 2.54B | | | | | | | | | | | | | | | | | | | | | | | 0.40B | 5.90B | | | | | | | | | | | 0.05B | | | | | | | | | | |
|
Short-Term Debt issuances
|
-1.95B | 0.10B | 0.09B | 0.03B | 1.51B | -1.82B | 0.97B | 3.76B | -1.36B | 0.97B | 6.70B | 3.26B | 4.22B | 4.89B | 6.21B | 1.15B | 2.37B | 2.87B | 5.13B | 2.22B | 3.15B | 1.38B | 2.21B | 2.06B | 1.32B | 0.07B | -2.83B | -0.30B | 0.72B | -0.19B | -1.07B | 0.81B | 0.80B | -0.31B | 0.34B | -0.37B | -0.10B | 0.61B | 0.53B | -0.65B | 2.23B | -0.69B | 0.39B | 2.33B | 2.31B | -8.19B | 0.02B | 0.01B | 0.17B | -0.07B | 0.07B | -0.21B | 0.47B | 0.63B | -0.24B | -0.23B | -0.09B | 0.19B | -0.37B | -0.28B | -0.17B | -0.01B | 0.68B | -0.07B | 0.42B | -0.27B | 0.62B |
|
Shares Issued
|
0.07B | 0.05B | 0.05B | 0.07B | 3.41B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.07B | 0.04B | 0.04B | 0.01B | 0.03B | 0.10B | 0.06B | 0.05B | 0.13B | 0.05B | 0.02B | 0.05B | 0.06B | 0.05B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B | 0.09B | 0.06B | 0.01B | 0.03B | 0.04B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B |
|
Shares Repurchased
|
0.04B | 0.05B | 0.04B | 0.06B | 0.07B | 0.05B | 0.06B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.11B | 0.06B | 0.02B | 0.00B | | 0.00B | 0.04B | 0.25B | 0.34B | 0.54B | 0.46B | 0.56B | 0.58B | 0.55B | 0.55B | 0.50B | 0.51B | 0.50B | 0.69B | 0.69B | 0.55B | 0.52B | 0.84B | 0.80B | 0.50B | 0.73B | 0.83B | 0.79B | 1.01B | 0.95B | 1.52B | 0.00B | 0.08B | 0.02B | 0.07B | 0.00B | 0.37B | 0.64B | 1.28B | 0.80B | 1.00B | 0.65B | 0.46B | 0.13B | 0.01B | 0.05B | 0.22B | 0.11B | 0.13B | 0.22B | 0.26B | 0.34B | 0.33B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | 0.44B | 0.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 1.24B | | 1.48B | | | | | | | | | | |
|
Dividends Paid - Common
|
0.29B | 0.04B | 0.05B | 0.05B | 0.09B | 0.03B | 0.03B | 0.05B | 0.05B | 0.18B | 0.18B | 0.18B | 0.18B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.23B | 0.23B | 0.23B | 0.26B | 0.26B | 0.25B | 0.25B | 0.27B | 0.26B | 0.26B | 0.26B | 0.26B | 0.28B | 0.27B | 0.27B | 0.27B | 0.36B | 0.36B | 0.36B | 0.35B | 0.45B | 0.44B | 0.44B | 0.43B | 0.52B | 0.51B | 0.50B | 0.49B | 0.49B | 0.49B | 0.49B | 0.49B | 0.54B | 0.53B | 0.53B | 0.63B | 0.62B | 0.61B | 0.61B | 0.61B | 0.62B | 0.62B | 0.62B | 0.62B | 0.65B | 0.64B | 0.64B | 0.64B | 0.68B |
|
Cash from Financing Activities
|
-2.59B | -7.15B | -6.17B | 0.50B | -8.61B | -5.66B | -1.17B | 3.91B | -5.75B | -0.62B | 6.19B | 1.50B | 4.39B | 3.07B | -1.27B | 5.38B | -5.66B | 3.34B | 3.94B | 10.58B | 1.75B | 1.92B | 6.43B | 9.54B | 3.42B | 3.46B | 2.50B | 1.06B | 0.43B | -0.97B | 6.32B | -1.15B | 4.15B | -1.45B | 1.94B | 5.04B | -2.27B | 0.37B | -2.15B | 0.54B | 4.08B | 9.57B | 2.89B | 0.54B | 26.51B | 13.68B | 3.04B | 5.20B | 5.73B | -9.17B | -4.72B | 4.72B | -12.15B | 0.07B | 16.26B | -0.80B | 2.73B | -5.32B | -2.69B | 1.42B | 3.62B | -11.27B | 2.40B | -3.87B | -6.36B | 2.22B | 6.64B |
|
Change in Cash
|
-0.90B | 0.22B | -0.37B | 0.86B | -0.72B | -0.01B | 0.17B | -0.43B | 0.09B | 0.48B | 0.12B | 0.12B | 0.06B | -0.03B | 0.15B | 0.94B | -1.27B | 0.10B | 0.86B | -0.86B | 0.68B | 0.17B | -0.73B | 0.20B | -0.21B | 0.26B | -0.58B | 0.23B | -0.20B | 0.34B | 0.34B | 0.35B | 0.12B | 0.04B | -0.30B | 0.51B | -0.60B | 0.78B | -0.18B | 0.36B | -0.55B | 0.20B | 0.18B | -0.68B | 2.43B | -15.45B | 2.35B | 1.09B | 0.44B | 1.27B | 0.12B | -0.84B | -0.43B | 1.01B | -2.03B | -46.44B | -1.10B | 11.19B | 2.33B | 3.94B | 8.82B | -20.26B | 1.91B | 5.07B | -7.85B | -8.01B | 8.48B |
|
Beginning Cash Balance
|
0.90B | -0.22B | 0.37B | -0.86B | 0.72B | 0.01B | -0.17B | 72.33B | -0.09B | -0.48B | 68.20B | 66.53B | 10.01B | 10.42B | 10.74B | 10.05B | 12.48B | 10.71B | 9.80B | 11.52B | 10.37B | 10.51B | 11.58B | 10.06B | 10.29B | 9.46B | 0.58B | 8.37B | 8.23B | 7.85B | 7.57B | 8.45B | 7.38B | 7.56B | 0.30B | -0.51B | 0.60B | -0.78B | 0.18B | -0.36B | 0.55B | -0.20B | -0.18B | 0.68B | -2.43B | 15.45B | -2.35B | -1.09B | -0.44B | -1.27B | -0.12B | 0.84B | 0.43B | -1.01B | 2.03B | 46.44B | 1.10B | -11.19B | -2.33B | -3.94B | -8.82B | 20.26B | -1.91B | -5.07B | 7.85B | 8.01B | -8.48B |
|
Free Cash Flow
|
0.87B | 0.48B | 1.18B | 3.23B | 2.27B | 2.00B | 0.17B | 0.37B | 0.73B | 2.98B | 0.88B | 1.45B | 2.78B | 1.04B | 1.81B | 1.18B | 1.01B | 0.78B | 4.10B | -0.34B | 1.92B | 1.55B | 1.11B | 1.00B | 0.26B | 1.40B | 1.98B | 1.89B | 0.28B | 0.48B | 1.53B | 1.21B | 1.59B | 0.63B | 2.50B | 0.86B | 2.92B | 1.62B | 1.16B | 2.14B | 1.40B | 2.24B | 0.60B | 3.12B | -0.70B | 3.03B | 0.39B | 1.94B | 0.78B | 1.42B | 1.52B | 3.49B | -0.99B | 2.63B | 3.39B | 4.05B | 1.88B | 3.26B | 0.12B | 4.86B | 1.76B | 1.03B | 3.29B | 1.80B | -0.51B | 1.48B | 2.66B |
|
Net Cash Flow
|
-0.90B | 0.22B | -0.37B | 0.86B | -0.72B | -0.01B | 0.17B | -0.43B | 0.09B | 0.48B | 0.12B | 0.12B | 0.06B | -0.03B | 0.15B | 0.94B | -1.27B | 0.10B | 0.86B | -0.86B | 0.68B | 0.17B | -0.73B | 0.20B | -0.21B | 0.26B | -0.58B | 0.23B | -0.20B | 0.34B | 0.34B | 0.35B | 0.12B | 0.04B | -0.30B | 0.51B | -0.60B | 0.78B | -0.18B | 0.36B | -0.55B | 0.35B | 0.26B | -0.61B | 2.43B | -1.16B | 0.29B | 0.39B | 0.44B | 1.27B | 0.12B | -0.84B | -0.43B | 1.01B | -2.03B | -46.44B | -1.10B | 11.19B | 2.33B | 3.94B | 8.82B | -20.26B | 1.91B | 5.07B | -7.85B | -8.01B | 8.48B |