|
Net Income
|
3.21B | 3.16B | 2.89B | 2.34B | 2.32B | 0.55B | 2.70B | 4.65B | 3.26B | 3.60B | 3.54B | -0.43B | 3.91B | 4.29B | 4.29B | -1.93B | 4.86B | 5.20B | 5.58B | 7.92B | 5.99B | 4.32B | 3.79B | -2.24B | 4.34B | 4.35B | 4.17B | 5.51B | 4.43B | 0.83B | 3.75B | 4.60B | 3.55B | 4.48B | 3.74B | 18.78B | 4.67B | 4.25B | 5.06B | 2.06B | 5.16B | 4.07B | 5.34B | 5.22B | 4.29B | 4.84B | 4.50B | 4.72B | 5.38B | 5.95B | 6.55B | 4.74B | 4.71B | 5.32B | 5.02B | 6.70B | 5.02B | 4.77B | 4.88B | -2.57B | 4.72B | 4.70B | 3.41B | 5.11B | 4.98B | 5.12B | 5.06B | 2.45B |
|
Share-based Compensation
|
0.50B | 0.92B | 1.11B | 0.43B | 0.54B | 3.44B | 1.72B | -1.72B | 0.37B | 0.35B | 0.70B | 6.00B | 0.38B | 0.38B | 0.38B | 7.07B | 0.29B | 0.06B | 0.29B | -5.70B | 0.28B | 0.28B | 0.28B | 7.29B | 0.28B | 0.28B | 0.62B | -2.93B | 0.36B | 3.67B | 0.51B | -1.83B | -0.11B | -0.11B | -0.11B | 0.77B | -0.15B | -0.15B | -0.59B | -1.77B | -0.20B | -0.10B | 0.19B | -0.18B | -0.00B | -0.03B | 0.90B | -0.03B | -0.25B | -1.57B | -0.11B | -1.46B | -0.21B | 0.09B | 0.60B | -2.52B | 0.05B | 0.05B | 0.05B | 1.04B | 0.06B | 0.29B | 0.12B | -0.52B | 0.14B | 0.19B | 0.11B | 0.58B |
|
Deferred Taxes
|
0.60B | 0.69B | 1.38B | -0.58B | 2.44B | -1.67B | 0.84B | 1.62B | 0.79B | 0.71B | 0.40B | -2.12B | 0.66B | 0.58B | 0.43B | -2.62B | 0.88B | 0.93B | 1.20B | 2.77B | -0.15B | 0.41B | 0.66B | -1.01B | 0.82B | 0.00B | 0.06B | 2.63B | 0.17B | -3.25B | 0.75B | 1.27B | 2.02B | -0.14B | 0.70B | -17.04B | 0.70B | 0.65B | 0.67B | -1.63B | 0.46B | 0.13B | 0.48B | 0.16B | -0.09B | -0.03B | 0.65B | 1.02B | 0.76B | 1.22B | 0.99B | 1.29B | 0.63B | 0.89B | 0.08B | 1.38B | 0.33B | 0.30B | 0.19B | 1.57B | 0.14B | 0.14B | -0.04B | 0.57B | 0.13B | -0.04B | 1.71B | 0.53B |
|
Gains from Investment Securities
|
0.12B | -0.29B | 0.10B | 0.49B | 0.12B | 0.11B | -0.38B | -0.10B | 0.09B | -0.75B | -0.28B | -0.03B | 0.09B | 0.06B | -0.67B | -0.01B | -0.14B | 0.02B | -0.06B | -0.55B | 1.89B | -0.05B | -0.06B | -0.04B | -0.05B | -0.84B | -0.08B | -0.21B | -0.24B | -0.26B | 0.15B | -1.25B | -0.46B | -0.33B | -0.61B | -0.24B | -0.27B | -0.03B | 0.01B | -0.09B | 0.41B | -0.01B | -0.87B | -0.78B | 1.27B | -1.20B | -0.14B | 0.97B | -0.03B | -0.02B | -0.17B | -0.47B | 0.06B | 0.00B | -0.02B | -0.10B | -0.08B | -0.05B | -0.12B | -0.91B | 0.42B | 0.01B | -0.10B | 0.36B | -0.52B | -0.48B | 0.07B | 0.12B |
|
Asset Writedowns and Impairment
|
0.36B | 0.28B | 0.27B | 0.39B | 0.37B | 0.31B | 0.24B | 0.32B | 0.27B | 0.23B | 0.26B | 0.27B | 0.28B | 0.24B | 0.19B | 0.26B | 0.26B | 0.25B | 0.24B | 0.25B | 0.23B | 0.24B | 0.21B | 0.41B | 0.38B | 0.36B | 0.39B | 0.47B | 0.35B | 0.30B | 0.31B | 0.46B | 0.33B | 0.30B | 0.21B | 0.33B | 0.24B | 0.22B | 0.24B | 0.28B | 0.32B | 0.42B | 0.39B | 0.46B | 0.55B | 0.28B | 0.27B | 0.28B | 0.22B | 0.18B | 0.20B | 0.18B | 0.33B | 0.34B | 0.38B | 0.56B | 0.53B | 0.53B | 0.54B | 0.62B | 0.57B | 0.55B | 0.50B | 0.71B | 0.59B | 0.55B | 0.48B | 0.74B |
|
Cash from Operations
|
6.62B | 7.51B | 8.98B | 8.27B | 7.08B | 9.72B | 8.31B | 8.25B | 5.04B | 7.76B | 8.72B | 8.27B | 5.96B | 9.31B | 9.49B | 6.73B | 7.53B | 9.62B | 11.24B | 10.43B | 7.14B | 7.67B | 8.35B | 7.47B | 10.17B | 8.74B | 9.52B | 10.60B | 7.50B | 5.41B | 4.82B | 3.96B | 1.38B | 7.93B | 7.17B | 7.84B | 6.65B | 9.79B | 9.81B | 8.10B | 7.08B | 8.76B | 10.91B | 9.00B | 8.82B | 14.73B | 8.92B | 9.30B | 9.69B | 10.74B | 10.72B | 8.38B | 6.82B | 10.84B | 10.53B | 8.94B | 8.29B | 9.73B | 10.78B | 8.68B | 7.08B | 9.48B | 9.91B | 10.43B | 7.78B | 8.97B | 11.27B | 9.11B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.03B | 4.09B | 4.17B | 4.24B | 4.12B | 4.18B | 4.02B | 4.08B | 4.02B | 4.11B | 4.18B | 4.18B | 4.03B | 4.13B | 4.17B | 4.14B | 4.12B | 4.15B | 4.15B | 4.18B | 4.14B | 4.16B | 4.17B | 4.07B | 3.99B | 3.98B | 4.01B | 4.04B | 4.02B | 3.98B | 3.94B | 3.99B | 4.06B | 4.17B | 4.27B | 4.46B | 4.32B | 4.35B | 4.38B | 4.35B | 4.23B | 4.23B | 4.11B | 4.11B | 4.15B | 4.18B | 4.19B | 4.20B | 4.17B | 4.02B | 3.96B | 4.05B | 4.24B | 4.32B | 4.32B | 4.22B | 4.32B | 4.36B | 4.43B | 4.52B | 4.45B | 4.48B | 4.46B | 4.51B | 4.58B | 4.63B | 4.62B | 4.52B |
|
Other Working Capital Changes
|
1.57B | 0.50B | 0.27B | -1.35B | 1.55B | -3.05B | 3.24B | 0.19B | 2.07B | 0.31B | 0.46B | 0.05B | 1.62B | 0.68B | 0.85B | -6.58B | 1.49B | 0.60B | 0.80B | -5.85B | 1.63B | -4.03B | -0.85B | 0.16B | 1.20B | -1.61B | -1.03B | 0.13B | 1.16B | -0.10B | 2.94B | -7.11B | 5.00B | -1.28B | 2.54B | -5.58B | 2.03B | -0.49B | 0.41B | -1.73B | 2.70B | 1.89B | -0.69B | -0.41B | 1.21B | -4.50B | 5.71B | 0.37B | -0.57B | 0.81B | -1.40B | 1.00B | 3.49B | -1.53B | -4.34B | -1.40B | -1.20B | -0.47B | -0.93B | -1.11B | 2.53B | 1.04B | -0.96B | -1.98B | 2.62B | 0.70B | 0.74B | -6.31B |
|
Capital Expenditures
|
3.71B | 4.39B | 4.36B | 4.42B | 3.42B | 4.20B | 4.12B | 4.71B | 4.36B | 4.55B | 3.63B | 3.70B | 3.56B | 3.87B | 3.88B | 4.86B | 3.60B | 4.01B | 4.19B | 4.80B | 4.15B | 4.34B | 4.13B | 4.57B | 3.67B | 4.49B | 4.39B | 5.24B | 3.39B | 3.89B | 4.12B | 5.66B | 3.07B | 3.94B | 4.27B | 5.96B | 4.55B | 3.29B | 4.19B | 4.63B | 4.27B | 3.70B | 4.37B | 5.61B | 5.27B | 4.58B | 4.32B | 4.02B | 4.49B | 4.22B | 5.14B | 6.42B | 5.82B | 4.67B | 5.32B | 7.28B | 5.96B | 4.11B | 4.09B | 4.60B | 4.38B | 3.69B | 3.95B | 5.07B | 4.14B | 3.81B | 4.31B | 4.75B |
|
Change in Intangibles
|
| | | | | | | | | | | 0.04B | 0.03B | 0.01B | 3.78B | 0.48B | 0.12B | 0.15B | 1.85B | | 0.21B | 2.15B | | | 9.55B | 0.12B | 0.13B | 0.13B | 0.13B | 0.15B | 0.13B | 0.12B | 0.20B | 0.12B | 0.15B | 0.11B | 0.97B | 0.18B | 0.15B | 0.12B | 0.10B | 0.10B | 0.10B | 0.60B | 0.43B | 1.37B | 1.96B | 0.14B | 44.78B | 0.49B | 1.75B | 0.57B | 1.84B | 0.44B | 0.61B | 0.76B | 0.60B | 0.49B | 0.77B | 3.94B | 0.45B | 0.16B | 0.15B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | 0.40B | | | | | 0.00B | 3.22B | -0.02B | 0.34B | 0.16B | 0.02B | 0.79B | 2.80B | 1.75B | 4.49B | 0.02B | -0.37B | 0.03B | 0.01B | 0.00B | 0.19B | 0.03B | 0.00B | 0.00B | | | 0.40B | 0.11B | 0.01B | 0.41B | 0.05B | 0.00B | 3.61B | | -0.25B | -0.00B | | | | | 0.03B | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-8.76B | -4.52B | -4.67B | -5.21B | -3.62B | -1.92B | -4.52B | -4.99B | -4.38B | -5.50B | -3.54B | -3.84B | -3.67B | -3.91B | -7.84B | -5.08B | -3.60B | -4.24B | -2.19B | -4.81B | -4.53B | -1.81B | -4.08B | -5.43B | -13.18B | -7.00B | -4.42B | -5.45B | -3.44B | 6.09B | -5.19B | -7.33B | -4.55B | -4.71B | -3.73B | -5.47B | -5.29B | -3.44B | -4.41B | -4.80B | -4.80B | -3.79B | -3.57B | -5.42B | -6.98B | -5.14B | -6.34B | -5.04B | -49.65B | -4.75B | -2.62B | -10.13B | -8.00B | -6.66B | -8.66B | -5.34B | -6.11B | -4.09B | -5.41B | -7.82B | -5.25B | -3.87B | -4.00B | -5.56B | -3.75B | -3.44B | -4.49B | -4.98B |
|
Other financing activities
|
-0.45B | -0.52B | -0.47B | -0.43B | -0.47B | -0.66B | -0.55B | -0.41B | -0.28B | -0.52B | -0.54B | -0.35B | -0.45B | -0.94B | -0.98B | -2.29B | -0.99B | -1.19B | -1.37B | -1.71B | -2.11B | -0.87B | -0.10B | -0.79B | 2.54B | -0.12B | -0.52B | -0.32B | 0.03B | -1.91B | -0.54B | -0.48B | -1.67B | -0.16B | -1.03B | -1.57B | 0.94B | -1.69B | -0.84B | -0.23B | 0.36B | -1.19B | -0.58B | -1.51B | 0.35B | -0.49B | -1.20B | -1.35B | -0.79B | -1.05B | -0.28B | -1.71B | 0.17B | 0.25B | -1.21B | -1.27B | 0.02B | -0.17B | -0.94B | -0.52B | 1.66B | -2.35B | -0.98B | 0.59B | -0.78B | -0.37B | -0.42B | -0.37B |
|
Cash from Financing Activities
|
-3.67B | -6.16B | -3.92B | -2.27B | -2.43B | -6.08B | -3.16B | -1.98B | 6.68B | -10.03B | -1.10B | -1.39B | -9.74B | -1.31B | -1.93B | -8.27B | -1.55B | -9.07B | 45.87B | -8.80B | -53.23B | -2.98B | -2.83B | 1.33B | -3.21B | -3.12B | -4.23B | -4.56B | -2.69B | -14.49B | 3.96B | -0.16B | 4.67B | -2.77B | -3.50B | -4.55B | -1.32B | -6.55B | -4.56B | -2.96B | -2.66B | -5.39B | -6.26B | -3.86B | 2.56B | -8.79B | -1.50B | 9.06B | 27.96B | -11.41B | -3.08B | -5.19B | 0.24B | -4.08B | -1.62B | -3.08B | -2.38B | -3.20B | -6.05B | -3.02B | -1.43B | -5.63B | -4.42B | -5.62B | -5.89B | -4.38B | -2.55B | 7.21B |
|
Dividends Paid - Common
|
1.31B | 1.31B | 1.31B | 1.35B | 1.35B | 1.34B | 1.34B | 1.38B | 1.38B | 1.38B | 1.38B | 1.42B | 4.50B | | | 3.83B | 1.47B | 1.68B | 1.27B | 1.52B | 58.89B | | | | 2.15B | 2.11B | 2.11B | 2.17B | 2.30B | 2.30B | 2.30B | 2.35B | 2.35B | 2.36B | 2.36B | 2.40B | 2.41B | 2.44B | 2.44B | 2.49B | 2.49B | 2.49B | 2.49B | 2.54B | 2.55B | 2.54B | 2.55B | 2.60B | 2.60B | 2.60B | 2.60B | 2.65B | 2.65B | 2.72B | 2.69B | 2.74B | 2.74B | 2.74B | 2.74B | 2.79B | 2.80B | 2.80B | 2.80B | 2.85B | 2.86B | 2.86B | 2.86B | 2.91B |
|
Change in Cash
|
-5.80B | -3.16B | 0.40B | 0.79B | 1.03B | 1.72B | 0.63B | 1.27B | 7.34B | -7.77B | 4.08B | 3.04B | -7.45B | 4.09B | -0.29B | -6.62B | 2.38B | -3.69B | 54.92B | -3.18B | -50.62B | 2.87B | 1.44B | 3.38B | -6.21B | -1.38B | 0.87B | 0.59B | 1.38B | -2.99B | 3.58B | -3.53B | 1.49B | 0.46B | -0.06B | -2.18B | 0.05B | -0.21B | 0.85B | 0.34B | -0.38B | -0.42B | 1.09B | -0.29B | 4.41B | 0.79B | 1.07B | 13.31B | -12.00B | -5.41B | 5.03B | -6.95B | -0.93B | 0.10B | 0.25B | 0.52B | -0.20B | 2.44B | -0.69B | -2.16B | 0.41B | -0.01B | 1.49B | -0.75B | -1.86B | 1.16B | 4.22B | 11.34B |
|
Free Cash Flow
|
2.92B | 3.13B | 4.62B | 3.85B | 3.66B | 5.53B | 4.18B | 3.54B | 0.67B | 3.20B | 5.09B | 4.57B | 2.39B | 5.45B | 5.60B | 1.87B | 3.93B | 5.60B | 7.05B | 5.63B | 2.99B | 3.32B | 4.22B | 2.91B | 6.50B | 4.25B | 5.13B | 5.37B | 4.11B | 1.52B | 0.69B | -1.70B | -1.69B | 3.99B | 2.90B | 1.88B | 2.10B | 6.50B | 5.62B | 3.46B | 2.81B | 5.06B | 6.55B | 3.39B | 3.55B | 10.15B | 4.60B | 5.27B | 5.20B | 6.52B | 5.58B | 1.95B | 1.00B | 6.17B | 5.21B | 1.67B | 2.33B | 5.62B | 6.68B | 4.07B | 2.71B | 5.79B | 5.96B | 5.36B | 3.64B | 5.17B | 6.96B | 4.37B |
|
Net Cash Flow
|
-5.80B | -3.16B | 0.40B | 0.79B | 1.03B | 1.72B | 0.63B | 1.27B | 7.34B | -7.77B | 4.08B | 3.04B | -7.45B | 4.09B | -0.29B | -6.62B | 2.38B | -3.69B | 54.92B | -3.18B | -50.62B | 2.87B | 1.44B | 3.38B | -6.21B | -1.38B | 0.87B | 0.59B | 1.38B | -2.99B | 3.58B | -3.53B | 1.49B | 0.46B | -0.06B | -2.18B | 0.05B | -0.21B | 0.85B | 0.34B | -0.38B | -0.42B | 1.09B | -0.29B | 4.41B | 0.79B | 1.07B | 13.31B | -12.00B | -5.41B | 5.03B | -6.95B | -0.93B | 0.10B | 0.25B | 0.52B | -0.20B | 2.44B | -0.69B | -2.16B | 0.41B | -0.01B | 1.49B | -0.75B | -1.86B | 1.16B | 4.22B | 11.34B |