|
Net Income
|
0.12B | 0.29B | 0.77B | 1.28B | 1.26B | -0.23B | 0.21B | | | | | | | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B |
|
Gains from Investment Securities
|
| | | | | 0.35B | 0.03B | -0.04B | 0.03B | -0.03B | | | | | | |
|
Cash from Operations
|
0.09B | 0.23B | 1.07B | 2.32B | 2.50B | 1.62B | 1.43B | 1.35B | 1.26B | 1.11B | 1.18B | 1.75B | 1.54B | 1.01B | -0.12B | 0.09B |
|
Amortizatization of Intangibles
|
-0.03B | -0.10B | -0.36B | -0.67B | -0.52B | -0.47B | -0.41B | -0.40B | -0.38B | -0.33B | -0.60B | -1.08B | -0.37B | -0.01B | -0.20B | -0.12B |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.03B | 0.09B | 0.33B | -0.02B | 0.01B | 0.05B | 0.08B | 0.12B | -0.01B | -0.22B | -0.02B | 0.07B | 0.90B | -0.70B |
|
Capital Expenditures
|
| 0.25B | 37.87B | 102.80B | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 0.56B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.30B | 22.40B | 39.01B | 54.95B | 56.07B | 48.35B | 10.39B | 14.56B | 21.31B | 11.96B | -1.53B | 1.27B | 4.00B | -4.51B | -4.79B |
|
Cash from Investing Activities
|
-2.57B | -9.06B | -39.57B | -31.18B | 8.88B | 12.35B | 4.09B | 3.20B | -11.06B | -27.94B | -14.22B | 36.52B | 3.84B | 11.19B | -14.67B | -11.17B |
|
Long-Term Debt Issuances
|
| 0.08B | | 1.00B | | | 12.96B | 2.10B | | | | | | | | |
|
Long-Term Debt Repayments
|
| 0.01B | 0.02B | 0.15B | 0.21B | 0.16B | 9.20B | 2.81B | 3.04B | 0.08B | 0.06B | 0.06B | 0.05B | 0.02B | 0.02B | 0.01B |
|
Short-Term Debt issuances
|
2.50B | 83.82B | 339.05B | 404.85B | 564.97B | 291.74B | 380.58B | 217.54B | 483.52B | 2,031.46B | 4,234.97B | 3,133.01B | 2,189.55B | 2,360.33B | 3,282.22B | 5,600.34B |
|
Short-Term Debt repayments
|
| 75.98B | 303.04B | 378.06B | 575.92B | 304.97B | 389.12B | 221.43B | 471.08B | 2,006.04B | 4,221.51B | 3,169.82B | 2,194.54B | 2,371.45B | 3,268.05B | 5,589.96B |
|
Shares Issued
|
0.22B | 1.05B | 4.38B | 3.60B | 1.80B | | | | 1.24B | 2.61B | 0.19B | 0.44B | | 0.53B | 1.08B | 1.97B |
|
Shares Repurchased
|
| | | 0.08B | 0.86B | 0.07B | 0.28B | 0.12B | | | 0.10B | 0.38B | 0.28B | 0.05B | | |
|
Preferred Shares Issued
|
| | | 0.17B | | 0.17B | | | 0.32B | | 0.62B | 0.56B | | 0.14B | | |
|
Preferred Shares Repurchased
|
| | | | | | | | 0.17B | | 0.17B | | | | | |
|
Dividends Paid - Common
|
0.08B | 0.17B | 0.66B | 1.42B | 1.66B | 1.09B | 0.90B | 0.80B | 0.80B | 0.97B | 1.14B | 0.97B | 0.86B | 0.87B | 1.00B | 1.24B |
|
Cash from Financing Activities
|
2.62B | 8.79B | 39.70B | 29.92B | -11.66B | -14.39B | -6.13B | -5.66B | 9.88B | 26.98B | 12.80B | -37.23B | -6.17B | -11.39B | 14.23B | 11.08B |
|
Change in Cash
|
0.15B | -0.03B | 1.19B | 1.06B | -0.29B | -0.42B | -0.61B | -1.11B | 0.08B | 0.16B | -0.24B | 1.04B | -0.80B | 0.81B | -0.56B | |
|
Beginning Cash Balance
|
-0.15B | 0.03B | -1.19B | -1.06B | 0.29B | 0.42B | 0.61B | 1.11B | -0.08B | -0.16B | 0.24B | -1.04B | 0.80B | -0.81B | 0.56B | |
|
Free Cash Flow
|
0.09B | -0.01B | -36.80B | -100.47B | 2.50B | 1.62B | 1.43B | 1.35B | 1.26B | 1.11B | 1.18B | 1.75B | 1.54B | 1.01B | -0.12B | 0.09B |
|
Net Cash Flow
|
0.15B | -0.03B | 1.19B | 1.06B | -0.29B | -0.42B | -0.61B | -1.11B | 0.08B | 0.16B | -0.24B | 1.04B | -0.80B | 0.81B | -0.56B | |