|
Net Income
|
| 0.13B | | 0.17B | | | 0.14B | | 0.16B | | 0.18B | | 0.11B | | 0.15B | 0.17B | 0.16B | 0.16B | 0.15B | 0.14B | 0.15B | -0.31B | 0.15B | 0.14B | 0.18B | 0.50B | 0.19B | 1.80B | 1.95B | 1.08B | 1.77B | 1.49B | 1.82B | -0.24B | 1.62B | 1.54B | 1.82B | 7.70B | | | | 10.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
0.11B | | 0.11B | | 0.14B | | | 0.14B | | 0.13B | | 0.14B | | 0.18B | | | | | | | | 0.13B | | | | 0.12B | | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.22B | 0.22B | 0.22B | 0.32B | 0.31B | 0.29B | 0.24B | 0.24B | 0.22B | 0.23B | 0.22B | 0.24B | 0.21B | 0.23B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.27B | 0.24B | 0.24B | 0.24B | 0.27B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | -0.04B | | | | -0.27B | | -0.03B | 0.14B | -0.13B | -0.30B | 0.25B | -0.18B | -0.07B | -0.09B | 0.13B | -0.03B | 0.06B | 0.16B | -0.11B | 0.09B | -0.02B | 0.54B | -0.11B | -0.11B | -0.02B | 0.11B | -0.07B | -0.00B | -0.06B | 0.10B | -0.39B | -0.16B | -0.33B | 0.13B | 0.16B | -0.17B | 0.08B | 0.11B | 0.24B | -0.32B | 0.35B | -0.04B | -0.47B | -0.21B | -0.18B | -0.05B | -0.54B | -0.13B | -0.07B | -0.05B | -0.32B | -0.32B | 0.15B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | -0.28B | | | | -0.07B | | -0.45B | | 0.94B | | | | | 2.14B | -3.41B | 1.26B | | -1.07B | 1.75B | -3.35B | | | | | -1.60B | | | | 3.01B | | | | | | | | 0.02B | | | | 0.05B | 0.18B | 0.12B | -0.01B | 0.05B | 0.25B | -0.03B | 0.10B | | 0.09B | -0.24B | 0.28B | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34B | 1.60B | 0.69B | 0.24B | -0.30B | -0.03B | -0.10B | 0.06B | 0.02B | 0.27B | 0.46B | -0.51B | -0.44B | 0.57B | 0.65B | 0.74B | 0.79B | 0.78B | 0.81B | 0.85B | 0.94B | 0.71B | 0.71B |
|
Change in Loans
|
6.38B | | 6.77B | | 8.88B | | | 5.70B | | 6.97B | | 3.32B | | 6.91B | | | | | | | | 4.23B | | | | 4.02B | | 1.88B | 1.00B | 0.15B | 3.34B | 0.91B | 1.26B | 0.03B | 0.14B | 1.31B | 0.60B | 1.50B | 0.76B | 0.95B | 0.66B | 1.46B | 0.35B | 0.57B | 0.51B | 0.69B | 1.86B | 1.84B | 1.08B | 2.88B | 1.36B | 3.72B | 1.35B | 1.70B | 0.47B | 0.88B | 1.32B | 2.06B | 2.50B | 0.35B | 2.76B | 3.88B | 0.44B | 8.77B | 1.49B | 0.76B | 0.55B | 1.55B | 1.41B | | 12.50B | 2.94B | 7.83B | |
|
Cash from Operations
|
2.13B | | 7.07B | | 11.63B | | | 1.72B | | 0.17B | | 2.30B | | -0.99B | | | | | | | | 2.14B | | | | 7.17B | | -10.92B | 13.64B | 4.52B | 16.56B | -0.27B | 4.26B | 8.40B | 11.82B | 0.50B | 19.79B | 1.41B | 7.17B | 6.09B | -4.33B | 11.35B | 1.76B | -4.83B | 5.95B | 1.42B | -2.48B | -1.25B | 3.35B | 0.60B | 8.11B | 100.30B | 44.30B | 15.85B | 35.49B | -10.08B | 2.48B | 11.24B | 22.71B | -8.92B | 14.70B | 1.95B | 3.75B | -39.97B | -23.08B | 10.71B | -14.88B | 3.89B | -7.25B | 58.36B | -35.42B | 8.25B | -15.79B | -6.78B |
|
Amortization
|
4.25B | | 3.94B | | 3.98B | 222.04B | | 4.11B | | 4.08B | | 4.20B | | 4.36B | | | | | | | | -0.23B | | | | 0.00B | | 5.36B | 5.55B | 0.81B | 5.30B | 4.86B | 5.03B | 4.81B | 4.83B | 4.87B | 5.09B | 5.25B | 5.34B | 5.41B | 5.77B | 6.31B | 6.56B | 6.76B | 7.30B | 7.67B | 7.92B | 7.72B | 8.01B | 7.96B | 7.89B | 6.90B | 5.96B | 5.92B | 5.92B | 5.74B | 5.95B | 5.92B | 5.94B | 6.34B | 8.38B | 11.07B | 13.39B | 879.00B | 868.70B | 16.50B | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.11B | | 0.11B | | 0.14B | | | 0.14B | | 0.13B | | 0.14B | | 0.18B | | | | | | | | 0.13B | | | | 0.12B | | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.11B | 0.11B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.22B | 0.22B | 0.22B | 0.32B | 0.31B | 0.29B | 0.24B | 0.24B | 0.22B | 0.23B | 0.22B | 0.24B | 0.21B | 0.23B | 0.24B | 0.24B | 0.23B | 0.24B | 0.23B | 0.27B | 0.24B | 0.24B | 0.24B | 0.27B |
|
Change in Account Payables
|
| | | 2.27B | | 9.91B | 10.55B | | | | 5.90B | | 6.81B | | 7.01B | 7.21B | 7.27B | 9.15B | | | 10.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | 1.20B | | 0.83B | | | -0.32B | | 0.22B | | 0.77B | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75B | -0.14B | | | 0.55B | 0.08B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B | -0.01B | -0.07B | | -0.00B | -0.01B | -0.01B | |
|
Capital Expenditures
|
-0.41B | | -0.06B | | 0.11B | | | -0.02B | | -0.03B | | -0.20B | | -0.48B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | 0.88B | | | | 1.09B | | -0.00B | -0.00B | -0.03B | -0.02B | | | | | | | | | | | | | 133.69B | 131.70B | 130.62B | 123.31B | 132.20B | 138.25B | 144.27B | | | | 165.12B | 174.02B | 178.27B | 174.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
7.79B | | 1.89B | | 17.76B | | | 6.42B | | 11.12B | | 11.22B | | 10.35B | | | | | | | | 9.47B | | | | 12.01B | | 6.75B | 4.84B | 6.09B | 4.98B | 5.16B | 7.26B | 4.39B | 5.84B | 4.81B | 5.94B | 4.98B | 7.30B | 5.66B | 6.94B | 5.23B | 5.09B | 6.03B | 6.38B | 5.89B | 5.70B | 6.21B | 9.30B | 7.34B | 8.47B | 6.72B | 10.79B | 17.80B | 28.07B | 19.86B | 14.75B | 10.25B | 14.17B | 14.57B | 9.40B | 15.25B | 10.41B | 7.84B | 13.64B | 7.35B | 6.44B | 6.51B | 15.11B | -80.10B | 8.87B | 9.43B | 9.11B | 16.62B |
|
Cash from Investing Activities
|
-11.63B | | -4.49B | | -0.15B | | | -13.40B | | -6.32B | | -21.67B | | 0.24B | | | | | | | | -5.61B | | | | -8.18B | | 8.89B | -20.29B | 1.87B | -21.88B | 1.68B | -15.98B | -2.92B | -9.46B | 0.70B | -14.91B | 4.71B | -4.67B | -3.55B | 2.87B | -9.43B | 0.45B | 5.70B | -2.21B | -2.60B | 3.82B | 2.91B | -3.28B | 0.68B | -6.51B | -100.97B | -42.26B | -14.12B | -34.25B | 12.61B | -3.71B | -9.95B | -18.16B | 8.44B | -14.08B | -1.12B | -3.93B | 39.92B | 26.68B | -5.98B | 17.34B | -2.70B | 10.89B | -58.67B | 35.17B | -3.38B | 19.01B | 10.77B |
|
Other financing activities
|
21.67B | | -1.04B | | -11.90B | | | 10.13B | | -0.49B | | 16.05B | | -0.21B | | | | | | | | | | | | | | | | 0.91B | | | | | 0.51B | | | | | | 0.26B | | | | | 0.58B | | | | 0.60B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.51B | 109.92B | 107.98B | 103.68B | 105.40B | 108.52B | 117.80B | | | | 139.20B | 137.43B | 143.42B | 136.17B | | | | | | -0.11B | -0.11B | -0.10B | -0.12B | -0.11B | -0.12B | -0.13B | -0.08B | -0.13B | -0.12B | -0.13B | -0.14B | -0.12B | -0.12B | -0.12B | -0.12B | -0.12B | -0.12B | -0.13B | 0.87B | -0.12B | -0.24B | -0.37B | 1.94B |
|
Net Debt Issuances and Repayments
|
| | | 3.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
1.13B | | 0.00B | | 0.06B | | | 0.05B | | 0.25B | | 0.27B | | 0.07B | | | | | | | | 0.05B | | | | 0.09B | | 0.05B | 0.05B | 0.02B | 0.03B | 0.03B | 0.00B | 0.02B | 0.08B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.01B | 0.05B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B |
|
Shares Repurchased
|
| | | | -0.46B | | | -0.49B | | -0.61B | | -0.52B | | -0.52B | | | | | | | | -1.08B | | | | -0.98B | | -0.86B | -1.02B | -1.05B | -1.03B | -1.28B | -1.25B | -0.88B | -1.19B | -1.07B | -1.09B | -1.08B | -1.90B | -1.77B | -1.68B | -2.18B | -1.52B | -1.37B | -1.99B | -1.66B | -1.79B | -2.17B | -1.79B | -1.73B | -1.76B | -1.74B | -1.60B | -1.50B | -2.47B | -2.17B | -2.11B | 15.40B | -0.60B | -1.13B | | | | | -0.88B | -2.29B | -1.27B | -0.90B | -0.77B | 11.14B | | | | |
|
Preferred Shares Issued
|
0.72B | | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91B | | 0.42B | 0.43B | 0.12B | | 0.51B | | | 0.76B | | | 0.26B | | | 0.27B | | 0.30B | 0.26B | | 0.34B | | | | | | | | | | | 0.67B | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61B | -0.58B | -0.38B | | -0.37B | -0.21B | | | | | | | | | | | | | -0.19B | | | | | | | | -0.12B | | -0.56B | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.21B | | -0.39B | | 0.16B | | | -0.42B | | -0.43B | | -0.42B | | 0.17B | | | | | | | | -0.48B | | | | 0.26B | | 0.26B | 0.28B | -0.74B | 0.27B | -0.71B | 0.25B | 0.19B | 0.18B | -0.73B | -0.75B | -0.75B | -0.74B | 0.27B | 0.21B | 0.17B | -0.84B | -0.94B | 0.27B | -0.91B | 0.25B | 0.29B | -0.99B | 0.34B | 0.41B | -1.03B | 0.26B | 0.30B | 0.31B | 0.35B | 0.29B | 0.31B | 0.34B | 0.35B | 0.35B | 0.38B | 0.38B | 0.47B | 0.44B | 0.40B | 0.41B | 0.50B | 0.41B | 3.93B | 0.37B | 0.60B | 0.47B | 4.07B |
|
Dividends Paid - Preferred
|
-0.02B | | 0.03B | | 0.04B | | | 0.05B | | 0.05B | | 0.05B | | 0.05B | | | | | | | | 0.05B | | | | 0.05B | | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | -0.02B | -0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
9.75B | | -2.72B | | -11.31B | | | 11.77B | | 6.37B | | 19.67B | | 0.38B | | | | | | | | 3.92B | | | | 1.47B | | 2.06B | 6.87B | -6.73B | 5.25B | -1.30B | 12.08B | -5.77B | -2.43B | -0.98B | -4.70B | -5.91B | -2.56B | -1.49B | 0.74B | -2.10B | -2.18B | -0.71B | -2.73B | 0.54B | -1.59B | -1.23B | -0.04B | -1.40B | -1.45B | 0.71B | -1.88B | -0.94B | -1.26B | -2.80B | 1.27B | -1.15B | -3.79B | -0.63B | -0.59B | 1.15B | -0.90B | -0.10B | -3.10B | -5.43B | -2.64B | -1.30B | -2.97B | -0.30B | 0.20B | -5.45B | -3.23B | -2.59B |
|
Exchange Rate Effect
|
0.03B | | -0.04B | | -0.13B | | | -0.02B | | -0.07B | | 0.02B | | -0.01B | | | | | | | | -0.01B | | | | 0.03B | | -0.03B | -0.01B | 0.05B | 0.18B | -0.08B | 0.12B | -0.00B | 0.10B | -0.16B | 0.06B | 0.04B | -0.06B | 0.09B | -0.16B | 0.06B | -0.09B | 0.08B | 0.02B | 0.02B | -0.00B | 0.04B | -0.04B | -0.00B | 0.01B | 0.12B | -0.09B | -0.01B | -0.12B | -0.14B | 0.04B | -0.04B | 0.08B | 0.03B | -0.01B | 0.19B | -0.08B | 0.06B | -0.10B | 0.18B | -0.12B | 0.09B | 0.01B | 0.03B | 0.13B | -0.16B | 0.01B | 0.04B |
|
Change in Cash
|
0.27B | | -0.18B | | 0.04B | | | 0.06B | | 0.14B | | 0.33B | | -0.38B | | | | | | | | 0.45B | | | | 0.50B | | -0.00B | 0.21B | -0.29B | 0.10B | 0.04B | 0.48B | -0.29B | 0.04B | 0.07B | 0.23B | 0.24B | -0.12B | 1.15B | -0.88B | -0.11B | -0.06B | 0.24B | 1.03B | -0.62B | -0.27B | 0.47B | 0.00B | -0.11B | 0.16B | 0.16B | 0.08B | 0.78B | -0.15B | -0.42B | 0.08B | 0.09B | 0.85B | -1.08B | 0.03B | 2.17B | -1.16B | -0.08B | 0.41B | -0.52B | -0.29B | -0.02B | 0.68B | -0.59B | 0.08B | -0.74B | 0.01B | 1.44B |
|
Free Cash Flow
|
2.54B | | 7.13B | | 11.52B | | | 1.74B | | 0.20B | | 2.51B | | -0.51B | | | | | | | | 2.14B | | | | 7.17B | | -10.92B | 13.64B | 4.52B | 16.56B | -0.27B | 4.26B | 8.40B | 11.82B | 0.50B | 19.79B | 1.41B | 7.17B | 6.09B | -4.33B | 11.35B | 1.76B | -4.83B | 5.95B | 1.42B | -2.48B | -1.25B | 3.35B | 0.60B | 8.11B | 100.30B | 44.30B | 15.85B | 35.49B | -10.08B | 2.48B | 11.24B | 22.71B | -8.92B | 14.70B | 1.95B | 3.75B | -39.97B | -23.08B | 10.71B | -14.88B | 3.89B | -7.25B | 58.36B | -35.42B | 8.25B | -15.79B | -6.78B |
|
Net Cash Flow
|
0.25B | | -0.14B | | 0.17B | | | 0.08B | | 0.22B | | 0.31B | | -0.37B | | | | | | | | 0.46B | | | | 0.46B | | 0.03B | 0.22B | -0.34B | -0.08B | 0.11B | 0.36B | -0.29B | -0.06B | 0.23B | 0.17B | 0.20B | -0.06B | 1.06B | -0.71B | -0.18B | 0.03B | 0.16B | 1.01B | -0.64B | -0.26B | 0.43B | 0.04B | -0.11B | 0.15B | 0.04B | 0.17B | 0.80B | -0.03B | -0.28B | 0.04B | 0.13B | 0.76B | -1.11B | 0.04B | 1.98B | -1.08B | -0.15B | 0.51B | -0.70B | -0.17B | -0.11B | 0.67B | -0.62B | -0.05B | -0.58B | -0.00B | 1.40B |