|
Net Income
|
13.52B | 27.13B | 41.29B | 12.59B | 11.75B | 25.39B | 37.36B | 12.23B | 12.12B | 4.73B | 27.48B | 9.59B | 0.43B | 7.47B | 21.61B | -19.44B | 6.81B | 7.17B | 20.77B | 6.85B | 7.52B | 7.06B | 23.03B | 7.78B | 8.23B | 8.39B | 9.13B | 0.00B | 0.00B | 5,373,999.50B | | | | |
|
Deferred Taxes
|
0.52B | 0.21B | -1.55B | -0.82B | 0.09B | 0.15B | -0.16B | -0.09B | 0.13B | 0.13B | 0.04B | 3.00B | 0.32B | 0.20B | 0.19B | -0.23B | 0.24B | 0.16B | 0.07B | 0.02B | 0.19B | 0.00B | 0.14B | 0.02B | 0.07B | 0.22B | -0.28B | 0.43B | 221.00 | 0.35B | -0.35B | 0.49B | -28.00 | |
|
Gains from Investment Securities
|
-0.04B | -0.18B | -0.09B | -0.26B | -0.06B | -0.15B | -0.22B | -0.23B | -0.05B | -0.65B | -0.19B | | -0.15B | -0.21B | -0.38B | | -0.22B | -0.21B | -0.26B | | -0.29B | -0.12B | -0.32B | | -0.21B | -0.17B | 0.39B | | -670.00 | -0.88B | 0.88B | | -545.00 | |
|
Non-cash Items
|
6.67B | 1.65B | -3.11B | -1.24B | -0.91B | 0.37B | 0.51B | -0.26B | -0.56B | 1.27B | -1.06B | | -0.56B | -1.01B | 1.23B | | 0.17B | -0.64B | -0.25B | | -0.24B | -0.34B | -1.22B | | 6.63B | -1.88B | -4.75B | | 0.00B | 9.40B | -9.40B | | -816.00 | |
|
Change in Working Capital
|
-5.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-9.96B | -0.98B | 9.46B | 4.45B | -15.99B | -23.32B | 3.65B | 18.49B | -8.69B | -14.19B | -15.48B | -13.48B | 3.30B | 13.25B | -9.09B | 21.58B | 4.00B | -2.35B | -4.45B | 22.50B | 35.83B | 4.95B | -7.27B | 3.45B | 0.36B | -2.50B | 2.14B | 31.42B | 0.00B | 18.15B | -18.15B | 14.65B | -0.00B | |
|
Amortization of Goodwill
|
| | | | | | | | | 0.53B | | | 0.28B | 0.53B | | 0.02B | 0.02B | 0.02B | 0.05B | 0.12B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | |
|
Amortization
|
| | | | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | | | | | | | |
|
Capital Expenditures
|
-0.42B | -0.42B | -0.51B | 3.16B | -0.43B | -0.54B | -0.44B | 3.16B | -0.31B | -0.41B | -0.43B | 2.77B | -0.38B | -0.46B | -0.36B | 2.90B | -0.37B | -0.41B | -0.37B | 2.74B | -0.37B | -0.46B | -0.50B | 3.18B | -0.43B | -0.46B | 0.90B | 1.84B | -402.00 | -0.76B | 0.76B | 1.64B | -375.00 | |
|
Sales of Property, Plant and Equipment
|
0.53B | 0.02B | | 0.02B | 0.00B | 0.19B | | 0.02B | 0.02B | | 0.01B | 0.04B | 0.03B | 0.00B | 0.07B | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.35B | 0.01B | | 0.26B | -0.26B | 0.29B | | | -0.00B | 0.16B | | |
|
Acquisitions
|
| | | 277.90B | 274.89B | 272.09B | 275.76B | 266.01B | 267.91B | 269.99B | | 257.00B | 265.71B | 259.07B | 260.00B | 246.00B | 246.00B | 247.00B | 249.00B | 248.00B | 250.00B | 251.00B | 261.00B | 269.00B | 285.00B | 284.00B | 275.00B | 275.00B | 280.00B | | | | | 31.59B |
|
Cash from Investing Activities
|
-20.58B | 4.17B | 7.00B | 0.49B | 27.32B | 11.36B | 2.05B | -3.83B | -0.21B | 1.21B | 0.72B | 3.47B | -1.65B | -1.74B | 0.26B | -2.98B | -0.13B | -0.49B | -1.35B | 0.41B | -1.50B | -6.32B | 0.54B | 0.49B | -0.39B | 0.69B | -0.30B | -2.12B | -0.00B | -4.63B | 4.63B | -12.45B | -0.00B | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.52B | -0.01B | 0.00B | | -0.57B | -0.00B | -0.00B | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | 0.12B | -12.42B | -1.94B | -11.37B | 3.76B | 8.61B | 0.23B | -0.16B | 12.65B | -1.86B | | | | | | | | |
|
Change in Cash
|
| | | 168.76B | 161.11B | 169.02B | 161.97B | 148.00B | 153.38B | 150.22B | | 130.00B | 142.34B | 128.01B | 131.00B | 127.00B | 3.98B | 121.00B | 122.00B | 124.00B | 38.09B | 134.00B | 137.00B | 141.00B | 146.00B | 149.00B | 147.00B | -402.35B | | | | | | |
|
Free Cash Flow
|
-9.54B | -0.56B | 9.97B | 1.29B | -15.55B | -22.78B | 4.09B | 15.33B | -8.38B | -13.78B | -15.05B | -16.25B | 3.85B | 13.71B | -8.72B | | 4.36B | -1.93B | -4.08B | 19.77B | 36.21B | 5.41B | -6.78B | 0.27B | 0.79B | -2.03B | 1.24B | 29.58B | 0.00B | 18.91B | -18.91B | 13.00B | -0.00B | |
|
Net Cash Flow
|
-30.54B | 3.19B | 16.47B | 4.93B | 11.33B | -11.95B | 5.69B | 14.66B | -8.90B | -12.98B | -14.76B | -10.02B | 1.81B | 11.51B | -8.83B | | 3.98B | -15.25B | -7.74B | 11.55B | 38.09B | 7.24B | -6.51B | 3.78B | 12.62B | -3.67B | 1.84B | 29.31B | 0.00B | 13.52B | -13.52B | 2.20B | -0.00B | |