|
Net Income
|
0.20B | | | | 1.75B | | | | -0.05B | -0.05B | -0.40B | -0.04B | -0.02B | -0.03B | 2.66B | 2.78B | 2.44B | 2.43B | 5.20B | 2.62B | 2.60B | 5.24B | 4.96B | 2.78B | 2.66B | 2.63B | 2.13B | 2.31B | 2.40B | 2.81B | 2.53B | 2.89B | 2.77B | 2.71B | 2.83B | 3.20B | 3.05B | 2.99B | 3.02B | 2.96B | 3.00B | 3.07B | 2.95B | 3.36B | 1.26B | 2.98B | 3.14B | 3.80B | 4.12B | 4.54B | 3.97B | 4.25B | 4.19B | 3.54B | 3.64B | 3.88B | 3.29B | 3.43B | 2.88B | 3.22B | 3.63B | 3.91B | 3.80B | 4.53B | 3.88B | 4.99B | 4.91B |
|
Depreciation and Depletion
|
0.08B | | | | 0.09B | | | | 0.11B | | | | | | | 0.11B | 0.11B | | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.25B | 0.24B | 0.24B | 0.26B | 0.24B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.27B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Deferred Taxes
|
| | | | | | | | 0.10B | | | | | | | 0.12B | -0.21B | | -0.14B | 0.23B | -0.09B | -0.16B | -0.17B | 0.00B | 0.08B | -0.04B | 0.19B | 0.07B | -0.14B | -0.23B | -0.06B | 0.23B | -0.21B | 0.12B | 0.02B | 0.21B | 0.03B | 0.07B | 0.04B | -0.13B | -0.09B | -0.16B | -0.00B | 0.01B | -0.31B | -0.19B | 0.07B | 0.26B | 0.36B | 0.03B | -0.19B | 0.18B | 0.33B | -0.18B | 0.12B | -0.19B | -0.07B | 0.12B | -0.61B | -0.45B | -0.18B | -0.57B | 0.07B | 0.02B | -0.18B | 0.09B | -0.08B |
|
Cash from Discontinued Operations
|
| | | | | | | | -0.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.74B | -10.31B | -12.34B | 54.64B | -10.54B | -8.88B | -10.92B | -15.67B | -15.53B | -12.19B | -11.51B | -15.31B | -26.75B | -31.68B | -30.45B | -22.04B | -25.79B | -22.70B | -25.18B | 88.01B | -22.65B | -21.76B | -23.83B | 21.06B | -30.04B | -35.71B | -42.66B | 116.23B | -45.04B | -34.54B | -34.21B | 109.67B | -63.78B | -46.72B | -58.19B | 151.62B |
|
Asset Writedowns and Impairment
|
0.10B | | | | 0.06B | | | | 0.03B | | | | | | | 0.01B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
2.02B | | | | 4.03B | | | | -4.29B | | | | | | | -3.45B | 1.82B | | 5.69B | 0.53B | 3.45B | 4.34B | 5.52B | -1.54B | 4.05B | 13.99B | 2.64B | 4.46B | 7.39B | 0.18B | 8.16B | 5.53B | 10.27B | 7.85B | 5.05B | 11.52B | -5.14B | 11.90B | -4.66B | 8.44B | -8.40B | 2.36B | 8.37B | 15.16B | 66.93B | 21.04B | -1.41B | 23.95B | -5.21B | 21.90B | 7.86B | 6.66B | 0.58B | 10.20B | -0.26B | 13.24B | 7.62B | 6.77B | -8.20B | -1.22B | -11.51B | 16.96B | 12.57B | 21.95B | 6.92B | 21.11B | -10.66B |
|
Amortization
|
4.13B | | 0.00B | | 638.25B | | 0.00B | | 5.23B | | | | | | | 5.31B | 523.43B | | 5.20B | 5.10B | 4.90B | 5.24B | 4.96B | 5.17B | 521.58B | 4.62B | 4.34B | 4.42B | 4.52B | 4.78B | 4.74B | 4.84B | 4.88B | 5.15B | 5.72B | 5.96B | 6.18B | 6.62B | 6.90B | 7.63B | 7.61B | 7.99B | 7.89B | 7.78B | 6.71B | 5.82B | 5.64B | 6.15B | 5.48B | 6.27B | 5.82B | 6.16B | 6.13B | 8.35B | 11.22B | 14.34B | 894.29B | 910.79B | 18.07B | 18.94B | 18.99B | 19.78B | 19.40B | 18.64B | 17.55B | 19.00B | 18.95B |
|
Depreciation & Amortization (CF)
|
0.08B | | | | 0.09B | | | | 0.11B | | | | | | | 0.11B | 0.11B | | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.25B | 0.24B | 0.24B | 0.26B | 0.24B | 0.25B | 0.26B | 0.26B | 0.25B | 0.25B | 0.24B | 0.24B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.25B | 0.24B | 0.27B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | -18.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
1.16B | 0.23B | 0.41B | 0.37B | 0.60B | 0.43B | 0.25B | 0.38B | 0.49B | 0.50B | 0.40B | 0.40B | 0.55B | 0.51B | 0.41B | 0.72B | -0.22B | 0.56B | 0.44B | 0.66B | 0.26B | 0.40B | 0.55B | -0.98B | 0.59B | -0.09B | 0.16B | 0.52B | 0.47B | 0.57B | 0.59B | -0.84B | 0.66B | 0.62B | 0.56B | 0.82B | -0.43B | -0.07B | 0.53B | -0.12B | 0.58B | 0.34B | 0.52B | 0.70B | -0.51B | 0.35B | 0.68B | 0.81B | 0.31B | 1.04B | 0.87B | 1.02B | 0.83B | 0.02B | 0.74B | 0.65B | 0.57B | 0.55B | -0.02B | 0.57B | -0.32B | 0.65B | 0.73B | -0.42B | 0.52B | 1.06B | 1.00B |
|
Acquisitions
|
-0.02B | | | | | | | | | | | | | | | | -2.50B | | | | | | | | 169.16B | 169.28B | 169.78B | -2.16B | 175.32B | 200.73B | 189.45B | 193.10B | 189.84B | 197.97B | 210.09B | 224.68B | 230.39B | 232.26B | -675.89B | | | -0.02B | -0.06B | | | | | | | | | | | | | | | | | | -9.38B | | | | | | |
|
Divestments
|
| | | | | | | | 1.22B | | | | | | | | | | | | | 0.08B | 0.07B | | | 0.05B | 0.15B | | | 0.45B | 0.04B | | | | | | | 0.01B | | | | | | | | | | | 0.06B | | | | 0.08B | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.89B | | | | 1.90B | | | | 6.16B | | | | | | | 3.12B | 0.74B | | 1.09B | 1.94B | 0.90B | 0.65B | 4.54B | 1.92B | 2.26B | 2.07B | 2.05B | 1.92B | 1.01B | 2.33B | 0.82B | 1.68B | 2.28B | 1.89B | -10.07B | 4.12B | 4.15B | 4.22B | 31.57B | 13.75B | 9.65B | 11.45B | 14.37B | 12.77B | 26.04B | 20.27B | 24.95B | 23.06B | 26.72B | 19.37B | -101.60B | 18.25B | 19.26B | 19.64B | -76.14B | 25.42B | 31.72B | 29.57B | -72.21B | 48.44B | 31.75B | 28.33B | -104.17B | 40.17B | 37.31B | 35.93B | -103.65B |
|
Cash from Investing Activities
|
6.37B | | | | -3.58B | | | | 6.48B | | | | | | | 3.60B | 0.87B | | -3.32B | -0.07B | 0.21B | -3.66B | -3.99B | 4.50B | -4.45B | -11.91B | -7.60B | -1.69B | -8.21B | 4.55B | -10.76B | 3.33B | -3.68B | -11.32B | -0.02B | -4.71B | 4.32B | -10.24B | 4.44B | -3.84B | 6.00B | -4.08B | -6.49B | -9.21B | -18.62B | -4.92B | 3.68B | 1.05B | -19.91B | -20.10B | -7.10B | 7.95B | -7.13B | -27.76B | -16.85B | -7.86B | 4.07B | -16.55B | -0.80B | 10.45B | 4.21B | -20.23B | -9.54B | -11.35B | -22.42B | -27.63B | 12.56B |
|
Other financing activities
|
-0.01B | | | | 3.06B | | | | 0.74B | | | | | | | 6.48B | 7.49B | | 11.83B | -0.01B | -2.99B | -0.01B | | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | 117.38B | 121.22B | 116.36B | 121.54B | 122.93B | 135.38B | 125.16B | 125.21B | 120.51B | 128.12B | 139.46B | 139.29B | 137.98B | 140.15B | | | | | | -0.11B | -0.11B | -0.10B | -0.11B | -0.11B | -0.12B | -0.13B | -0.13B | -0.13B | -0.12B | -0.13B | | -0.12B | -0.12B | -0.13B | | -0.11B | -0.12B | 0.10B | | -0.11B | -0.12B | -0.12B | |
|
Shares Issued
|
0.01B | | | | 0.06B | | | | 0.08B | | | | | | | 0.04B | 0.01B | | 0.04B | 0.06B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.00B | 0.01B | 0.06B | 0.08B | 0.03B | 0.06B | 0.07B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | | | | | | | | 13.73B | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
-0.00B | | | | -1.88B | | | | -1.78B | | | | | | | -0.74B | -1.20B | | -1.03B | -1.02B | -0.93B | -1.72B | -1.31B | -1.65B | -1.59B | -1.11B | -0.73B | -0.71B | -1.25B | -1.20B | -0.81B | -0.87B | -0.85B | -0.77B | 6.24B | -1.16B | -1.18B | -1.05B | -1.06B | -1.23B | -1.04B | -0.76B | -1.16B | -1.23B | -1.19B | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | -0.77B | | -0.61B | -0.28B | | | | | | | | | | | | -0.08B | | | | -0.19B | -0.53B | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.58B | | | | -0.75B | | | | -0.77B | | | | | | | -0.94B | -0.92B | | -0.94B | -0.96B | -0.93B | -1.00B | -0.98B | -0.97B | -0.90B | -0.93B | -0.88B | -0.87B | -0.93B | -0.99B | -0.98B | -0.98B | -0.98B | -1.02B | 7.42B | -1.10B | -1.09B | -1.10B | -1.09B | -1.11B | -1.11B | -1.15B | -1.14B | -1.19B | -1.14B | | | 1.20B | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
-0.04B | | | | -0.06B | | | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-9.03B | | | | -1.03B | | | | -1.61B | | | | | | | 0.97B | -1.96B | | -0.84B | -2.27B | -1.73B | -0.29B | -0.58B | -1.02B | -0.77B | -1.03B | -0.76B | 0.38B | -0.63B | -1.21B | -0.96B | -0.97B | -2.82B | -1.01B | -1.82B | -1.90B | -0.63B | -2.27B | -1.20B | 2.34B | -3.01B | -2.60B | -2.36B | -0.12B | -2.21B | -0.96B | -2.45B | -0.67B | -1.36B | -1.30B | -1.38B | -0.95B | -3.19B | -2.48B | 4.71B | 2.89B | -2.41B | -3.20B | -4.57B | 0.03B | -1.73B | -2.12B | -2.15B | -0.87B | -0.64B | -2.84B | -0.48B |
|
Exchange Rate Effect
|
-0.06B | | | | -0.17B | | | | -0.15B | | | | | | | -0.00B | 0.02B | | 0.04B | 0.15B | -0.04B | -0.01B | 0.07B | 0.30B | -0.14B | 0.22B | 0.01B | 0.20B | -0.22B | 0.08B | 0.07B | -0.07B | 0.10B | -0.22B | 0.08B | -0.11B | 0.10B | 0.03B | 0.03B | 0.44B | 0.15B | -0.33B | 0.06B | 0.12B | 0.95B | -0.25B | -0.05B | -0.46B | -1.54B | 0.40B | -0.61B | 0.02B | -2.29B | -0.81B | -0.18B | 2.02B | 0.28B | -1.13B | 0.02B | -0.12B | -0.55B | 0.91B | 0.21B | 0.47B | 0.28B | -0.60B | 0.09B |
|
Change in Cash
|
-0.69B | | | | -0.76B | | | | 0.77B | | | | | | | 1.12B | 0.76B | | 1.56B | -1.65B | 1.89B | 0.39B | 1.02B | 2.24B | -1.31B | 1.27B | -5.72B | 3.35B | -1.66B | 3.60B | -3.49B | 7.82B | 3.88B | -4.70B | 3.29B | 4.80B | -1.35B | -0.58B | -1.39B | 7.38B | -5.25B | -4.65B | -0.42B | 5.94B | 47.06B | 14.92B | -0.22B | 23.86B | -28.02B | 0.90B | -1.24B | 13.68B | -12.03B | -20.85B | -12.58B | 10.29B | 9.55B | -14.12B | -13.55B | 9.14B | -9.57B | -4.49B | 1.09B | 10.20B | -15.87B | -9.97B | 1.51B |
|
Free Cash Flow
|
2.02B | | | | 4.03B | | | | -4.29B | | | | | | | -3.45B | 1.82B | | 5.69B | 0.53B | 3.45B | 4.34B | 5.52B | -1.54B | 4.05B | 13.99B | 2.64B | 4.46B | 7.39B | 0.18B | 8.16B | 5.53B | 10.27B | 7.85B | 5.05B | 11.52B | -5.14B | 11.90B | -4.66B | 8.44B | -8.40B | 2.36B | 8.37B | 15.16B | 66.93B | 21.04B | -1.41B | 23.95B | -5.21B | 21.90B | 7.86B | 6.66B | 0.58B | 10.20B | -0.26B | 13.24B | 7.62B | 6.77B | -8.20B | -1.22B | -11.51B | 16.96B | 12.57B | 21.95B | 6.92B | 21.11B | -10.66B |
|
Net Cash Flow
|
-0.63B | | | | -0.59B | | | | 0.58B | | | | | | | 1.12B | 0.74B | | 1.53B | -1.81B | 1.93B | 0.39B | 0.94B | 1.94B | -1.16B | 1.05B | -5.72B | 3.15B | -1.44B | 3.52B | -3.56B | 7.89B | 3.77B | -4.48B | 3.20B | 4.91B | -1.45B | -0.61B | -1.42B | 6.94B | -5.40B | -4.32B | -0.48B | 5.82B | 46.10B | 15.17B | -0.17B | 24.32B | -26.48B | 0.50B | -0.63B | 13.66B | -9.74B | -20.05B | -12.41B | 8.27B | 9.27B | -12.99B | -13.57B | 9.26B | -9.02B | -5.40B | 0.89B | 9.73B | -16.15B | -9.37B | 1.42B |