|
Net Income
|
0.48B | 0.50B | 0.33B | 0.50B | 0.49B | 0.43B | 0.55B | 0.08B | 0.47B | 0.51B | 0.56B | 0.38B | 0.43B | 0.49B | 0.67B | 0.47B | 0.46B | 0.58B | 0.54B | 0.47B | 0.36B | 0.62B | 0.56B | 0.48B | 0.41B | 0.42B | 0.58B | 0.58B | 0.37B | 0.62B | 0.56B | 0.59B | 0.50B | 0.62B | 0.69B | 0.35B | 0.66B | 0.73B | 0.76B | 0.44B | 0.51B | 0.59B | 0.58B | 0.56B | 0.63B | 0.69B | 0.56B | 0.54B | 0.52B | 0.76B | 0.71B | 0.70B | 0.60B | 0.75B | 0.69B | 0.73B | 0.55B | 0.76B | 0.42B | 0.21B | 0.46B | 0.71B | 0.73B | 0.78B | 0.64B | 0.69B | 0.86B |
|
Deferred Taxes
|
| | | | 0.11B | 0.02B | 0.08B | 1.03B | 0.01B | -0.03B | -0.08B | 0.31B | 0.08B | -0.13B | 0.01B | 0.28B | 0.06B | 0.08B | -0.06B | 0.05B | -0.03B | 0.01B | 0.01B | 0.08B | | 0.05B | -0.06B | -0.16B | -0.02B | -0.01B | 0.06B | -0.39B | -0.00B | -0.05B | -0.16B | 0.31B | -0.03B | -0.06B | -0.00B | -0.04B | -0.04B | 0.09B | -0.04B | -0.14B | 0.01B | -0.01B | -0.04B | -0.16B | -0.03B | 0.01B | -0.04B | -0.11B | 0.01B | 0.05B | -0.06B | -0.06B | 0.03B | -0.02B | -0.01B | -0.19B | 0.01B | 0.01B | 0.04B | 0.09B | 0.02B | -0.08B | 0.00B |
|
Gains from Investment Securities
|
1.19B | 4.91B | | -14.08B | 0.69B | 1.37B | -2.39B | -0.04B | 0.62B | -0.34B | -0.61B | 0.63B | 0.03B | -0.10B | -0.04B | -0.22B | -0.20B | -0.11B | 0.01B | 0.71B | -0.13B | -0.05B | 0.05B | 0.60B | -0.19B | 0.49B | -0.68B | -0.19B | -0.32B | 0.53B | -0.53B | 0.95B | -0.10B | -0.20B | -0.06B | 0.71B | -0.17B | -0.09B | 0.51B | 0.31B | -0.26B | -0.03B | 0.91B | -1.33B | 0.79B | -1.62B | 2.06B | 0.20B | -0.13B | -0.11B | -0.03B | 0.82B | -0.20B | 0.54B | 0.02B | -0.80B | -0.19B | 0.40B | -0.51B | 0.72B | 0.12B | 0.13B | 0.10B | 0.11B | 0.19B | 0.18B | 0.08B |
|
Asset Writedowns and Impairment
|
| 0.06B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-2.73B | -2.27B | 0.35B | 0.43B | 1.80B | 1.60B | -2.41B | -0.17B | 0.15B | -2.21B | 2.29B | 3.15B | 0.62B | -1.69B | 2.46B | 0.53B | 0.38B | -2.14B | 1.19B | -1.45B | 1.91B | -1.51B | -1.36B | 0.40B | 0.40B | -4.92B | -0.26B | 3.38B | 2.85B | 2.16B | -2.74B | 0.01B | 3.51B | 0.49B | -2.14B | 5.08B | 4.84B | -1.43B | 5.66B | 1.11B | -0.58B | 0.25B | 4.96B | 1.05B | 4.04B | 1.34B | -5.22B | 3.38B | -3.73B | -7.59B | 0.39B | 4.23B | 4.59B | -4.13B | 4.47B | 7.04B | -2.86B | -0.85B | 0.22B | 4.18B | -0.84B | -7.64B | 2.71B | -7.43B | 2.40B | -8.44B | 7.90B |
|
Amortizatization of Intangibles
|
| | | | 0.03B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.11B | -0.77B | 0.01B | 0.06B | 0.05B | 0.10B | 0.06B | 0.04B | 0.07B | 0.12B | 0.11B | 0.09B | 0.13B | 0.14B | 0.10B | 0.13B | 0.12B | 0.13B | 0.14B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B | 0.15B | 0.20B | 0.21B | 0.20B | 0.22B | 0.23B | 0.25B | 0.24B | 0.24B | 0.25B | 0.24B | 0.27B | 0.28B | 0.30B | 0.27B | 0.29B | -1.36B | 2.07B | 0.36B | 0.34B | 0.32B | 0.30B | 0.23B | 0.19B | 0.14B | 0.36B | 0.17B | 0.18B | 0.16B | 0.13B | 0.12B | 0.10B | 0.09B | 0.07B | 0.03B | 0.06B | 0.10B |
|
Change in Receivables
|
| | | | | | -0.52B | -0.03B | 0.12B | 0.02B | 0.06B | -0.11B | 0.14B | -0.05B | 0.02B | 0.04B | 0.13B | -0.05B | 0.04B | 0.03B | 0.07B | 0.02B | 0.10B | -0.08B | 0.04B | 0.10B | -0.11B | 0.07B | 0.03B | 0.03B | 0.20B | 0.05B | 0.05B | 0.12B | 0.24B | 0.06B | 0.08B | -0.10B | 0.11B | -0.12B | 0.07B | -0.07B | 0.06B | -0.03B | 0.04B | -0.04B | 0.06B | -0.19B | 0.20B | 0.06B | 0.05B | -0.13B | 0.17B | -0.04B | 0.12B | -0.09B | 0.14B | 0.16B | 0.14B | -0.08B | 0.21B | 0.05B | 0.10B | -0.13B | 0.25B | 0.31B | -0.11B |
|
Change in Inventory
|
4.36B | -4.75B | 0.02B | -0.00B | -0.00B | 0.06B | 1.28B | -1.01B | 1.35B | 0.12B | -0.18B | -1.11B | 0.07B | -0.17B | 0.01B | 0.03B | 0.02B | -0.00B | 0.26B | -0.07B | 0.05B | 0.05B | 0.09B | -0.11B | 0.22B | 0.23B | -0.15B | -0.37B | 0.02B | 0.02B | 0.17B | -0.04B | -0.08B | -0.05B | 0.24B | -0.04B | 0.09B | -0.02B | -0.16B | -0.14B | -0.00B | 0.04B | -0.06B | 0.07B | -0.04B | 0.01B | -0.04B | -0.03B | -0.03B | -0.07B | | 0.04B | -0.00B | -0.03B | -0.04B | -0.04B | 0.04B | 0.02B | 0.01B | 0.05B | -0.01B | 0.02B | 0.02B | -0.03B | -0.03B | 0.05B | 0.09B |
|
Change in Accured Expenses
|
| | | | | | | | 1.20B | 2.20B | -1.21B | -2.33B | -0.51B | -0.31B | 1.17B | -0.59B | -0.73B | 1.13B | -0.68B | 0.41B | 1.54B | 0.60B | -0.71B | -2.06B | 0.99B | 0.34B | -1.20B | -0.18B | 1.29B | 0.05B | -0.94B | -1.55B | 1.91B | -0.55B | 0.38B | -1.70B | 1.09B | 0.29B | -0.51B | -0.48B | 0.98B | 0.13B | 0.36B | -1.18B | 4.18B | 0.32B | -3.97B | -0.70B | 2.00B | -0.03B | -0.50B | -2.04B | 5.86B | -3.69B | -1.48B | -0.14B | -0.80B | 0.44B | -0.14B | 0.38B | 2.22B | -1.40B | 0.50B | -0.58B | 0.55B | 2.09B | -2.65B |
|
Change in Taxes
|
| | | | -0.07B | | | | -0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
-1.53B | 2.58B | -1.16B | -0.69B | 1.58B | -0.43B | 1.97B | -1.80B | 0.78B | 0.38B | -1.10B | -1.69B | 2.23B | 0.11B | 1.70B | -1.74B | 1.70B | 2.45B | -0.85B | -2.09B | 2.63B | 0.70B | 1.60B | -0.14B | 0.11B | 0.26B | 0.47B | -0.28B | 0.38B | 0.65B | 1.66B | -1.75B | 2.77B | 1.82B | -0.73B | -0.35B | 6.28B | -5.46B | -0.77B | | 2.41B | -2.04B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.14B | 0.21B | -0.18B | 0.15B | 0.03B | 0.05B | 0.08B | 0.10B | 0.09B | 0.10B | 0.02B | 0.09B | 0.09B | 0.06B | 0.11B | 0.10B | 0.12B | 0.11B | 0.03B | 0.13B | 0.11B | 0.12B | 0.06B | 0.13B | 0.10B | 0.20B | 0.24B | 0.16B | 0.17B | 0.16B | 0.15B | 0.14B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.14B | 0.15B | 0.17B | 0.17B | 0.17B | 0.88B | -0.49B | 0.11B | 0.16B | 0.15B | 0.14B | 0.16B | 0.20B | 0.20B | 0.26B | 0.14B | 0.18B | 0.21B | 0.20B | 0.18B | 0.17B | 0.14B | 0.33B | 0.23B | 0.21B | 0.23B | 0.25B | 0.23B | 0.32B | 0.24B |
|
Acquisitions
|
| | | | | | 0.01B | 0.09B | 0.08B | | | 0.14B | | | | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | 2.53B | 0.05B | | | | | | | | 0.21B | 0.04B | 0.09B | | 0.00B | -0.00B | | | | | | 0.06B | 0.01B | 0.18B | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
20.83B | 8.68B | 1.69B | 12.80B | 11.37B | 9.31B | 6.10B | 7.47B | 7.33B | 14.05B | 12.32B | 11.11B | 32.18B | -4.44B | 5.31B | 11.33B | 11.54B | 8.80B | 9.20B | 7.99B | -11.54B | -22.59B | 62.69B | 25.84B | 10.12B | -33.33B | 48.37B | 2.86B | 10.31B | 3.31B | 7.94B | 8.51B | 6.84B | -23.90B | 38.69B | 7.26B | -12.19B | 27.88B | 0.03B | 10.37B | 19.18B | -8.67B | 4.88B | 5.02B | -78.77B | 45.67B | -2.05B | -12.85B | 9.41B | 1.68B | 5.19B | 7.20B | 4.49B | 10.51B | -0.05B | 2.30B | 13.63B | 1.92B | 3.87B | -9.13B | -37.82B | 25.61B | 6.93B | -7.84B | 8.83B | 5.47B | 2.39B |
|
Cash from Investing Activities
|
29.26B | 7.06B | -5.89B | 1.20B | 2.92B | -3.94B | -4.98B | 9.19B | -5.59B | -13.81B | -9.92B | -24.57B | 26.78B | -6.39B | -3.11B | -21.87B | 8.12B | -5.70B | 9.02B | -25.52B | -14.51B | -19.96B | 10.57B | -4.58B | -0.99B | -15.85B | 46.63B | -4.80B | 8.03B | -10.31B | -3.27B | 9.78B | 3.21B | 1.81B | 5.86B | -10.83B | -8.97B | 7.24B | 13.16B | -15.93B | 21.67B | -13.12B | -5.66B | -5.52B | -112.77B | 74.48B | 12.17B | -39.41B | 6.80B | -9.89B | 2.61B | -1.69B | -4.34B | 17.58B | -5.33B | -1.09B | 14.31B | 2.09B | 10.17B | -13.83B | -41.35B | 19.18B | -6.27B | -11.04B | -14.61B | -0.38B | 0.06B |
|
Other financing activities
|
-34.93B | 7.14B | 5.41B | -1.03B | -1.70B | 3.41B | 9.97B | -4.26B | 13.73B | 19.59B | 2.76B | 22.98B | -21.39B | 4.87B | 3.38B | 12.41B | 0.81B | 16.01B | -12.05B | 27.83B | 13.46B | 13.26B | -7.29B | -47.07B | 4.54B | 15.99B | -37.27B | 9.21B | -9.20B | 0.18B | 7.08B | -11.01B | 2.10B | 9.22B | -2.43B | 4.15B | 8.41B | -9.37B | -17.34B | 7.09B | -12.01B | 7.47B | 6.41B | 10.90B | 56.60B | -4.91B | -0.90B | 40.60B | 6.67B | 19.05B | -4.50B | -5.62B | -2.70B | -9.19B | -4.20B | -5.16B | -12.56B | -1.83B | -11.34B | 8.42B | 33.04B | -11.09B | 9.15B | 9.87B | 7.47B | 15.57B | -4.19B |
|
Long-Term Debt Issuances
|
3.94B | 0.50B | | | | | | | 1.99B | | | | | | | 1.00B | | | | 0.99B | | | | 0.99B | -0.92B | 0.92B | 3.00B | -0.01B | | 1.49B | | | | | | | | | | 0.99B | | | | 1.50B | 2.50B | | | -0.01B | 0.84B | | | 0.50B | 1.49B | 0.50B | 0.75B | 1.00B | 1.24B | 1.99B | 1.49B | 1.49B | 1.00B | | 1.00B | 4.53B | 2.74B | 1.99B | |
|
Long-Term Debt Repayments
|
0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.31B | 0.00B | 0.01B | 1.01B | 0.01B | 1.46B | 0.01B | 0.01B | 1.76B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.01B | 0.26B | 0.51B | 0.02B | 0.01B | | 0.93B | -0.02B | 0.24B | 1.41B | 0.01B | 0.01B | 0.01B | 0.01B | 0.46B | 0.01B | 0.01B | 0.52B | 0.51B | 0.01B | 0.43B | 0.03B | 0.01B | 0.01B | 0.35B | 0.01B | 0.01B | 0.01B | 1.70B | 0.76B | 0.76B | 0.01B | -0.09B | 0.77B | 0.76B | -0.02B | 0.06B | 0.01B | 1.01B | 0.01B | 1.51B | 0.01B | 0.01B | 0.01B | 2.01B | 1.31B | 1.01B | 1.31B |
|
Short-Term Debt issuances
|
3.65B | -6.22B | 0.70B | -2.29B | -5.48B | 0.46B | -2.62B | -3.60B | -5.74B | 0.28B | 4.74B | -7.83B | -1.18B | 1.46B | -1.50B | -0.38B | 3.56B | -3.93B | 1.34B | -2.12B | 1.03B | 0.72B | 0.20B | -0.38B | 1.19B | 1.23B | -4.20B | -5.29B | -0.32B | 0.13B | -0.28B | 0.21B | -0.81B | 0.14B | -0.20B | -1.13B | -0.90B | 1.10B | -1.49B | 3.23B | | | 1.64B | -6.48B | 25.66B | -14.40B | -6.26B | -1.70B | -3.10B | -0.20B | | | -0.11B | 0.06B | 0.04B | 1.99B | -2.09B | 0.04B | -0.04B | 3.65B | 7.88B | 2.03B | -3.55B | -0.18B | 2.01B | -2.01B | -0.02B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | | | | 1.81B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.00B | 2.23B | | | 0.01B | 0.00B | | 0.00B | 0.03B | 0.01B | 0.00B | 0.01B | 0.24B | 0.09B | 0.11B | -0.39B | 0.06B | 0.03B | 0.02B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90B | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | 0.23B | 0.23B | | 0.48B | 0.48B | 0.48B | 0.36B | 0.56B | 0.56B | 0.56B | 0.42B | 0.41B | 0.41B | 0.41B | 0.47B | 0.31B | 0.18B | 0.56B | 0.27B | 0.45B | 0.31B | 0.34B | 0.35B | 0.24B | 0.35B | 0.35B | 0.35B | | | | 0.30B | 0.30B | 0.50B | 0.48B | 0.52B | | | | 0.47B | 0.42B | | | | | | 1.50B | 1.25B | 1.05B | 1.00B | 0.48B | 0.12B | 0.20B | 0.45B | 0.55B | 0.10B | 0.30B | 0.40B |
|
Preferred Shares Issued
|
| | | | | | | | 0.50B | | | | | | 0.49B | | | | | | 0.74B | | | 0.73B | | 0.74B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48B | | 0.84B | | 0.74B | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | 0.50B | | | | 0.50B | | | | | | | | | | | | 1.00B | | 0.50B | | | | |
|
Dividends Paid - Common
|
0.12B | 0.04B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.16B | 0.15B | 0.18B | 0.17B | 0.18B | 0.17B | 0.19B | 0.18B | 0.20B | 0.18B | 0.20B | 0.19B | 0.21B | 0.19B | 0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.24B | 0.23B | 0.21B | 0.22B | 0.22B | 0.21B | 0.21B | 0.20B | 0.24B | 0.23B | 0.24B | 0.23B | 0.27B | 0.24B | 0.25B | 0.23B | 0.25B | 0.24B | 0.26B | 0.25B | 0.28B | 0.27B | 0.28B | 0.28B |
|
Cash from Financing Activities
|
-26.16B | -4.28B | 6.52B | -4.02B | -5.27B | 5.55B | 6.67B | -10.30B | 4.77B | 17.96B | 12.55B | 14.13B | -28.22B | 12.78B | 0.99B | 17.50B | -6.38B | 8.62B | -11.78B | 26.29B | 13.27B | 23.84B | -11.31B | 1.89B | 1.89B | 20.70B | -45.80B | -1.03B | -8.35B | 9.09B | 4.82B | -11.97B | -5.12B | -2.05B | -2.94B | 3.92B | 4.58B | -4.47B | -18.33B | 13.75B | -20.30B | 11.98B | 1.18B | 4.17B | 110.36B | -77.06B | -5.79B | 34.66B | -1.99B | 17.55B | -3.01B | -3.51B | -0.91B | -12.91B | 0.10B | -4.72B | -11.72B | -1.00B | -10.31B | 9.68B | 41.56B | -12.05B | 4.73B | 17.55B | 13.72B | 8.19B | -7.22B |
|
Change in Cash
|
0.36B | 0.51B | 0.98B | -2.39B | -0.54B | 3.21B | -0.73B | -1.27B | -0.67B | 1.94B | 4.92B | -7.29B | -0.81B | 4.71B | 0.34B | -3.84B | 2.12B | 0.77B | -1.58B | -0.68B | 0.66B | 2.37B | -2.10B | -2.29B | 1.29B | -0.07B | 0.58B | -2.45B | 2.53B | 0.94B | -1.18B | -2.18B | 1.59B | 0.25B | 0.78B | -1.82B | 0.44B | 1.34B | 0.50B | -1.07B | 0.79B | -0.89B | 0.49B | -0.30B | 1.63B | -1.25B | 1.16B | -1.38B | 1.08B | 0.07B | -0.01B | -0.97B | -0.66B | 0.54B | -0.77B | 1.22B | -0.27B | 0.23B | 0.08B | 0.04B | -0.63B | -0.52B | 1.17B | -0.92B | 1.51B | -0.64B | 0.74B |
|
Free Cash Flow
|
-2.88B | -2.48B | 0.53B | 0.27B | 1.78B | 1.54B | -2.49B | -0.27B | 0.06B | -2.32B | 2.27B | 3.06B | 0.54B | -1.74B | 2.35B | 0.43B | 0.26B | -2.25B | 1.16B | -1.58B | 1.80B | -1.63B | -1.43B | 0.27B | 0.30B | -5.13B | -0.50B | 3.22B | 2.68B | 2.00B | -2.88B | -0.12B | 3.35B | 0.33B | -2.30B | 4.93B | 4.69B | -1.57B | 5.51B | 0.94B | -0.75B | 0.08B | 4.09B | 1.54B | 3.92B | 1.18B | -5.37B | 3.24B | -3.89B | -7.79B | 0.19B | 3.97B | 4.45B | -4.32B | 4.26B | 6.83B | -3.04B | -1.02B | 0.09B | 3.85B | -1.07B | -7.86B | 2.47B | -7.68B | 2.17B | -8.76B | 7.66B |
|
Net Cash Flow
|
0.36B | 0.51B | 0.98B | -2.39B | -0.54B | 3.21B | -0.73B | -1.27B | -0.67B | 1.94B | 4.92B | -7.29B | -0.81B | 4.71B | 0.34B | -3.84B | 2.12B | 0.77B | -1.58B | -0.68B | 0.66B | 2.37B | -2.10B | -2.29B | 1.29B | -0.07B | 0.58B | -2.45B | 2.53B | 0.94B | -1.18B | -2.18B | 1.59B | 0.25B | 0.78B | -1.82B | 0.44B | 1.34B | 0.50B | -1.07B | 0.79B | -0.89B | 0.49B | -0.30B | 1.63B | -1.25B | 1.16B | -1.38B | 1.08B | 0.07B | -0.01B | -0.97B | -0.66B | 0.54B | -0.77B | 1.22B | -0.27B | 0.23B | 0.08B | 0.04B | -0.63B | -0.52B | 1.17B | -0.92B | 1.51B | -0.64B | 0.74B |