|
Net Income
|
4.32B | 4.72B | 5.03B | 5.30B | 5.22B | 5.61B | 5.68B | 5.71B | 6.08B | 5.79B | 5.96B | 5.79B | 5.88B | 5.79B | 5.98B | 5.62B | 5.51B | 5.57B | 5.65B | 5.30B | 5.72B | 5.89B | 4.60B | 6.24B | 5.33B | 5.31B | 6.09B | 6.15B | 5.97B | 6.34B | 4.81B | 3.09B | 0.51B | -3.80B | 3.40B | 3.29B | 4.69B | 6.74B | 5.41B | 6.96B | 3.92B | 2.98B | 3.56B | 2.92B | 4.88B | 4.90B | 5.74B | 3.51B | 4.62B | 4.91B | 5.17B | 5.26B | 4.80B | 5.52B | 5.61B |
|
Share-based Compensation
|
0.54B | 0.50B | 0.26B | 0.40B | 0.62B | 0.51B | 0.40B | 0.39B | 0.69B | 0.45B | 0.38B | 0.39B | 0.71B | 0.47B | 0.35B | 0.43B | 0.72B | 0.46B | 0.30B | 0.47B | 0.74B | 0.45B | 0.41B | 0.45B | 0.79B | 0.49B | 0.57B | 0.40B | 0.90B | 0.49B | 0.50B | 0.39B | 0.58B | 0.37B | 0.38B | 0.43B | 0.93B | 0.55B | 0.38B | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.09B | -0.48B | 0.37B | 1.50B | -0.23B | -1.94B | -0.63B | -2.17B | -0.41B | 0.88B | -1.14B | -1.69B | 0.43B | -0.07B | 2.06B | -0.16B | 1.24B | 1.05B | -0.67B | -3.41B | -1.01B | -0.27B | -0.47B | 1.08B | -0.48B | -0.63B | 0.18B | -1.03B | -0.31B | 1.13B | 2.32B | 0.05B | 1.45B | -1.33B | 1.45B | 1.72B | -0.39B | 1.88B | 1.19B | -1.58B | 0.14B | 0.10B | -0.72B | -0.76B | -0.60B | -0.13B | -0.01B | 0.79B | -0.29B | 0.92B | 0.84B | -0.56B | 0.42B | 0.77B | 0.45B |
|
Gains from Investment Securities
|
1.66B | -0.29B | 0.74B | 1.55B | 2.69B | 3.71B | 1.04B | 1.94B | 0.35B | 0.03B | 1.84B | 1.54B | 2.30B | 0.82B | 1.05B | 2.32B | -1.85B | 0.75B | 1.59B | 5.85B | 1.16B | -0.54B | 0.72B | 0.18B | 2.31B | 3.98B | 2.63B | -1.37B | 1.42B | -0.06B | 1.53B | 4.61B | -7.64B | 0.49B | 0.41B | -0.28B | 5.33B | 0.85B | 2.26B | 3.75B | 6.12B | 5.96B | 6.20B | -3.75B | 6.14B | -9.41B | 1.33B | -5.21B | 1.94B | 0.12B | -5.88B | 5.55B | -3.37B | -2.65B | -0.39B |
|
Change in Interest Receivables
|
0.11B | -0.15B | 0.04B | -0.30B | 0.29B | -0.10B | 0.03B | -0.20B | 0.14B | -0.14B | 0.55B | -0.18B | 0.30B | 0.08B | 0.26B | -0.02B | 0.25B | 0.03B | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | | | | -0.20B | 0.60B | -0.57B | -0.16B | 0.60B | -0.19B | 0.12B | 0.43B | -0.73B | 0.11B | 0.38B | 114.40B | 31.97B | 37.22B | 30.45B | 22.95B | 24.76B | 30.75B | 22.85B | 22.94B | 18.32B | 23.30B | 13.28B | 10.51B | 7.78B | 5.61B | 6.96B | 6.45B | 5.05B | 7.34B | 8.34B | 11.09B | 8.63B | 7.72B | 11.61B |
|
Cash from Operations
|
15.90B | 19.48B | 14.81B | 8.35B | 9.14B | 12.98B | 21.10B | 14.42B | 2.84B | -3.24B | 15.06B | 2.87B | 2.52B | -1.65B | 18.94B | -3.90B | 5.91B | -7.33B | -2.40B | 4.83B | 13.14B | -4.33B | 9.53B | 0.28B | 15.23B | -0.85B | 6.66B | 15.03B | 7.95B | -0.67B | -12.97B | 12.42B | 17.27B | 16.12B | -8.58B | -22.77B | -3.47B | -8.06B | -4.81B | 4.82B | 0.20B | 7.59B | 12.02B | 7.25B | 7.41B | -0.76B | 15.51B | 18.20B | -12.12B | 2.05B | 4.21B | 8.90B | -11.04B | -11.22B | -0.87B |
|
Depreciation & Amortization (CF)
|
0.65B | 0.73B | 0.70B | 0.72B | 0.83B | 0.81B | 0.86B | 0.79B | 0.57B | 0.73B | 0.63B | 0.58B | 0.73B | 0.83B | 0.84B | 0.89B | 1.29B | 0.94B | 1.36B | 1.37B | 1.24B | 1.24B | 1.32B | 1.61B | 1.43B | 1.40B | 1.39B | 1.37B | 1.45B | 1.65B | 1.84B | 1.63B | 1.87B | 1.99B | 2.28B | 2.08B | 2.15B | 2.02B | 1.92B | 1.80B | 1.79B | 1.77B | 1.69B | 1.58B | 1.55B | 1.63B | 1.60B | 1.49B | 1.82B | 1.97B | 1.78B | 1.98B | 1.86B | 1.89B | 1.84B |
|
Change in Inventory
|
-43.48B | -21.47B | 151.08B | 19.31B | 13.13B | 14.79B | 11.21B | 4.50B | 4.19B | -1.51B | 9.57B | 2.00B | 5.78B | 14.02B | 20.51B | 2.45B | 12.23B | 4.27B | 14.27B | -94.08B | -14.63B | -10.37B | -3.57B | -4.93B | -10.86B | -5.51B | -8.34B | -10.35B | -6.97B | -7.81B | -2.33B | -4.96B | -20.41B | -16.05B | -10.86B | 4.11B | -11.12B | 3.59B | -0.11B | -11.70B | -11.77B | -9.17B | -9.04B | -1.59B | -1.66B | 12.09B | -13.08B | -0.69B | 12.24B | 11.77B | -1.47B | -2.06B | 7.17B | 6.44B | 30.80B |
|
Change in Accured Expenses
|
-6.62B | 1.58B | 4.69B | -11.61B | 1.54B | -2.66B | 2.07B | -8.09B | -2.45B | 3.56B | 7.25B | -1.58B | 3.83B | -9.63B | 6.82B | -2.53B | 0.99B | -1.38B | 1.90B | -1.71B | -0.37B | -0.27B | 3.02B | 2.45B | 3.76B | -3.24B | 0.59B | -1.97B | -0.54B | -6.58B | 8.07B | 1.76B | 0.93B | -3.75B | -0.16B | 4.92B | -1.20B | -0.37B | 4.19B | -1.89B | 3.11B | -1.22B | 2.39B | -5.15B | -1.15B | 3.17B | -3.63B | 6.23B | 0.11B | 2.57B | 0.09B | -1.95B | 2.34B | -1.12B | 10.91B |
|
Change in Net Loans
|
2.19B | 1.42B | 0.99B | 2.21B | 2.76B | 1.93B | 1.20B | 1.80B | 3.59B | 5.62B | 4.72B | 7.64B | 2.60B | 2.65B | 3.65B | 2.77B | 2.13B | 2.60B | 2.22B | 3.10B | 2.50B | 4.24B | 1.73B | 1.97B | 3.80B | 4.08B | 4.48B | 3.94B | 3.41B | 4.79B | 2.22B | 1.62B | 1.96B | 3.37B | 1.50B | 2.53B | 11.36B | 10.82B | 4.21B | 5.46B | 4.14B | 4.03B | 2.76B | 1.51B | 1.59B | 1.03B | 0.53B | 1.13B | 0.56B | 0.57B | 1.33B | 1.16B | 0.96B | 0.83B | 0.77B |
|
Sales of Property, Plant and Equipment
|
2.37B | 2.62B | 2.44B | 2.30B | 2.00B | 2.00B | 2.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.43B | 3.65B | 0.24B | 0.00B | | | | | | | | | | | | 0.00B | 28.90B | 0.08B | 0.81B | 0.79B | 0.05B | -0.04B | 0.02B | 0.30B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
29.78B | 0.82B | 25.48B | 36.87B | 13.30B | 14.42B | 18.70B | 31.77B | 8.88B | 14.79B | 21.61B | -3.50B | 33.03B | -59.07B | 49.73B | 10.23B | 30.52B | -5.03B | 2.80B | 12.70B | 12.39B | 11.96B | 12.71B | 8.62B | 6.91B | 10.47B | 10.98B | 8.37B | 18.41B | 13.50B | -1.55B | 16.18B | -15.68B | 51.02B | 24.05B | 18.78B | 21.84B | 23.99B | 15.25B | 18.44B | 8.63B | 7.34B | 6.84B | 4.86B | 3.91B | 6.00B | 4.09B | 4.38B | -11.71B | 27.46B | 10.50B | 8.07B | 21.50B | -7.98B | 35.72B |
|
Cash from Investing Activities
|
-32.96B | -14.76B | -38.06B | -54.11B | -26.16B | -14.82B | -61.78B | -50.74B | -18.23B | -34.52B | -42.53B | -33.10B | -42.92B | 14.80B | -44.31B | -34.80B | -50.37B | -19.14B | -39.68B | -32.73B | -1.90B | 10.03B | 6.65B | -27.94B | 10.16B | 0.55B | -0.22B | -18.25B | -9.03B | -10.70B | -7.38B | -2.53B | -44.30B | 103.69B | 42.66B | 20.51B | 15.53B | 15.28B | -7.02B | -31.40B | -22.96B | -4.51B | 0.92B | -15.93B | -7.96B | 20.60B | 7.63B | -4.23B | 21.09B | -14.58B | -21.10B | -1.06B | -27.51B | 8.05B | -82.86B |
|
Other financing activities
|
10.19B | -1.33B | 23.31B | 50.60B | 7.90B | 10.85B | 20.29B | 37.31B | 15.40B | 24.00B | 12.05B | 37.69B | 28.59B | -10.84B | 16.35B | 20.76B | 18.18B | 3.98B | 30.42B | 30.18B | 19.36B | -19.61B | 0.88B | 29.29B | -32.28B | -34.83B | -2.27B | 21.34B | -22.16B | 24.10B | 20.07B | 14.13B | 53.90B | 34.18B | -27.50B | 21.17B | 33.22B | 3.35B | 29.91B | 12.10B | -1.12B | -56.20B | -27.00B | -14.17B | -21.36B | -18.05B | 9.43B | 4.16B | 24.97B | -17.25B | -16.25B | 22.16B | -10.08B | -21.02B | 26.66B |
|
Long-Term Debt Issuances
|
9.00B | 8.13B | 7.87B | 2.70B | 7.82B | 7.89B | 28.77B | 8.74B | 3.11B | 15.38B | 19.87B | 3.79B | 5.29B | 8.55B | 10.66B | 18.54B | 23.93B | 24.04B | 19.71B | 22.43B | 12.97B | 15.02B | 10.37B | 5.22B | 15.52B | 5.79B | 10.09B | 16.20B | 17.34B | 15.75B | 7.13B | 13.16B | 18.89B | 18.77B | 0.24B | 0.23B | 0.11B | 1.01B | 0.02B | 0.13B | 8.09B | 8.29B | 19.71B | 17.65B | 0.16B | 5.47B | 27.82B | 15.63B | 14.59B | 6.10B | 4.18B | 4.14B | 7.34B | 12.02B | 10.76B |
|
Long-Term Debt Repayments
|
5.24B | 13.88B | 3.15B | 5.82B | 7.13B | 8.94B | 2.65B | 6.70B | 4.21B | 2.52B | 3.14B | 5.96B | 5.64B | 12.46B | 6.00B | 3.23B | 4.52B | 9.62B | 9.37B | 10.96B | 11.94B | 35.88B | 12.29B | 20.70B | 11.62B | 10.68B | 7.11B | 11.15B | 11.90B | 14.46B | 19.58B | 15.06B | 17.56B | 27.01B | 16.58B | 4.20B | 21.68B | 8.13B | 14.93B | 2.40B | 7.89B | 4.09B | 5.21B | 2.40B | 5.16B | 7.05B | 4.04B | 6.64B | 26.61B | 14.34B | 7.84B | 6.81B | 9.62B | 12.32B | 9.34B |
|
Short-Term Debt issuances
|
1.49B | 5.06B | -4.07B | 5.22B | 3.51B | -3.71B | -3.13B | -0.06B | 3.81B | 4.16B | -0.42B | 0.49B | 14.17B | 5.27B | 5.11B | 9.46B | 10.18B | 12.55B | 4.15B | -28.08B | -1.06B | 7.18B | -1.46B | 9.37B | -5.17B | 6.41B | 0.95B | 0.34B | 0.81B | 8.75B | 8.56B | -19.40B | -12.22B | -31.80B | -5.26B | 3.77B | -0.08B | -13.29B | -3.65B | -7.57B | -0.98B | 3.47B | 11.31B | 2.76B | 29.86B | 3.25B | 9.07B | -3.77B | 19.45B | 9.82B | -6.94B | -3.62B | 30.97B | 48.22B | 42.65B |
|
Shares Issued
|
0.88B | 0.43B | 0.69B | 0.09B | 0.64B | 0.69B | 0.60B | 0.29B | 0.62B | 0.43B | 0.32B | 0.46B | 0.61B | 0.40B | 0.44B | 0.27B | 0.48B | 0.32B | 0.23B | 0.39B | 0.57B | 0.15B | 0.18B | 0.31B | 0.38B | 0.06B | 0.10B | 0.08B | 0.18B | 0.06B | 0.11B | 0.02B | 0.21B | 0.24B | 0.06B | 0.06B | 0.07B | 0.05B | 0.10B | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
0.06B | 2.04B | 0.50B | 1.32B | 0.38B | 1.46B | 2.14B | 1.38B | 1.02B | 2.95B | 2.49B | 2.94B | 2.59B | 1.99B | 2.14B | 1.97B | 2.03B | 2.21B | 1.84B | 2.03B | 2.17B | 2.29B | 2.60B | 2.85B | 3.03B | 2.92B | 7.38B | 7.30B | 4.82B | 4.90B | 7.45B | 7.37B | 3.41B | 0.00B | 0.00B | 0.00B | 0.60B | 1.56B | 5.29B | 7.01B | 6.02B | 0.00B | 0.01B | 0.01B | 4.02B | 4.00B | 1.48B | 2.35B | 6.00B | 6.01B | 3.44B | 4.00B | 3.50B | 3.02B | 6.00B |
|
Preferred Shares Issued
|
| | 0.74B | 0.64B | 0.61B | | 1.71B | 0.83B | | 2.00B | 0.78B | | 2.00B | | 0.97B | | 0.97B | 1.13B | | | | 0.68B | | | | | | | | | | | 1.97B | | | 1.15B | 4.53B | | 1.23B | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55B | | 2.47B | | | 1.13B | 4.53B | 0.35B | 1.80B | | | | | | | | 1.73B | | 0.84B | 2.00B | | | | 2.00B | |
|
Dividends Paid - Common
|
1.17B | 1.17B | 1.16B | 1.16B | 1.32B | 1.59B | 1.59B | 1.58B | 1.58B | 1.84B | 1.83B | 1.82B | 1.80B | 1.93B | 1.93B | 1.92B | 1.90B | 1.93B | 1.92B | 1.91B | 1.90B | 1.90B | 1.94B | 1.92B | 1.91B | 1.90B | 2.06B | 2.02B | 2.05B | 2.02B | 2.23B | 2.14B | 2.10B | 2.09B | 0.41B | 0.41B | 0.41B | 0.41B | 0.81B | 0.79B | 0.96B | 0.95B | 1.14B | 1.13B | 1.14B | 1.11B | 1.28B | 1.26B | 1.25B | 1.21B | 1.36B | 1.32B | 1.32B | 1.29B | 1.43B |
|
Cash from Financing Activities
|
14.62B | -4.91B | 23.42B | 50.64B | 11.38B | 3.56B | 41.66B | 37.30B | 15.20B | 38.66B | 24.86B | 31.78B | 40.63B | -13.25B | 23.08B | 40.41B | 44.42B | 27.80B | 40.96B | 9.61B | 15.05B | -37.09B | -7.28B | 18.40B | -38.94B | -38.65B | -10.36B | 16.98B | -23.24B | 26.83B | 4.66B | -17.38B | 36.59B | -8.11B | -49.81B | 20.09B | 10.06B | -19.77B | 4.34B | -5.87B | -9.57B | -49.84B | -2.62B | 2.38B | -2.18B | -21.86B | 39.16B | 5.37B | 23.57B | -25.28B | -29.76B | 9.93B | 12.82B | 20.12B | 63.12B |
|
Change in Cash
|
-2.44B | -0.19B | 0.17B | 4.87B | -5.64B | 1.72B | 0.99B | 0.99B | -0.19B | 0.90B | -2.60B | 1.54B | 0.22B | -0.11B | -2.29B | 1.72B | -0.03B | 1.32B | -1.12B | -18.30B | 26.29B | -31.39B | 8.91B | -9.26B | -13.55B | -38.95B | -3.93B | 13.76B | -24.32B | 15.46B | -15.70B | -7.48B | 9.56B | 111.69B | -15.73B | 17.84B | 22.12B | -12.56B | -7.49B | -32.46B | -32.34B | -46.76B | 10.31B | -6.30B | -2.73B | -2.01B | 62.30B | 19.34B | 32.54B | -37.82B | -46.65B | 17.77B | -25.72B | 16.95B | -20.62B |
|
Free Cash Flow
|
15.90B | 19.48B | 14.81B | 8.35B | 9.14B | 12.98B | 21.10B | 14.42B | 2.84B | -3.24B | 15.06B | 2.87B | 2.52B | -1.65B | 18.94B | -3.90B | 5.91B | -7.33B | -2.40B | 4.83B | 13.14B | -4.33B | 9.53B | 0.28B | 15.23B | -0.85B | 6.66B | 15.03B | 7.95B | -0.67B | -12.97B | 12.42B | 17.27B | 16.12B | -8.58B | -22.77B | -3.47B | -8.06B | -4.81B | 4.82B | 0.20B | 7.59B | 12.02B | 7.25B | 7.41B | -0.76B | 15.51B | 18.20B | -12.12B | 2.05B | 4.21B | 8.90B | -11.04B | -11.22B | -0.87B |
|
Net Cash Flow
|
-2.44B | -0.19B | 0.17B | 4.87B | -5.64B | 1.72B | 0.99B | 0.99B | -0.19B | 0.90B | -2.60B | 1.54B | 0.22B | -0.11B | -2.29B | 1.72B | -0.03B | 1.32B | -1.12B | -18.30B | 26.29B | -31.39B | 8.91B | -9.26B | -13.55B | -38.95B | -3.93B | 13.76B | -24.32B | 15.46B | -15.70B | -7.48B | 9.56B | 111.69B | -15.73B | 17.84B | 22.12B | -12.56B | -7.49B | -32.46B | -32.34B | -46.76B | 10.31B | -6.30B | -2.73B | -2.01B | 62.30B | 19.34B | 32.54B | -37.82B | -46.65B | 17.77B | -25.72B | 16.95B | -20.62B |