|
Net Income
|
-3.31B | 0.74B | 0.06B | -0.17B | -0.06B | 0.23B | 0.39B | -0.04B | 0.00B | 1.26B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B |
|
Deferred Taxes
|
0.40B | -0.27B | -0.20B | -1.49B | -0.67B | -0.12B | -0.56B | -0.46B | -0.53B | -0.33B | -0.18B | -0.24B | -0.12B | -0.55B | 0.08B | 0.44B |
|
Cash from Discontinued Operations
|
| 0.72B | -0.10B | -2.00B | 2.09B | -0.01B | 0.45B | | | | | | | | | |
|
Gains from Investment Securities
|
-2.10B | -3.12B | -0.80B | -0.18B | -0.18B | -0.18B | -0.15B | 0.31B | 0.22B | 0.34B | 0.38B | 0.45B | 1.29B | 0.53B | 0.58B | 0.61B |
|
Asset Writedowns and Impairment
|
0.61B | | | | | | | | | | | | | | | |
|
Change in Loans
|
78.67B | 80.09B | 61.19B | 34.07B | 8.70B | 0.06B | 1.66B | 0.24B | 0.31B | 0.95B | 1.29B | 3.16B | 4.11B | 3.77B | 2.81B | 2.64B |
|
Cash from Operations
|
-5.13B | 11.61B | 5.49B | 5.05B | 2.50B | 3.40B | 5.11B | 4.57B | 4.08B | 4.15B | 4.05B | 3.74B | 4.04B | 6.25B | 4.56B | 4.53B |
|
Amortization of Goodwill
|
| | | | | | | | | | | 0.05B | | | 0.15B | 0.12B |
|
Depreciation & Amortization (CF)
|
5.96B | 4.15B | 2.71B | 2.38B | 2.86B | 2.94B | 2.80B | 2.38B | 1.86B | 1.65B | 1.55B | 1.55B | 1.26B | 1.33B | 1.23B | 1.20B |
|
Change in Inventory
|
-0.73B | -0.04B | -0.48B | 0.59B | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-1.47B | -0.50B | 1.39B | -0.59B | -3.86B | -0.41B | -0.25B | -0.21B | -0.07B | 0.15B | -0.18B | -0.23B | 0.36B | 0.20B | 0.45B | 0.13B |
|
Change in Net Loans
|
-15.06B | 17.34B | 17.00B | 11.94B | 2.48B | 5.02B | 13.85B | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | 0.05B | | | |
|
Change in Intangibles
|
| | | | 0.91B | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | 0.17B | | 0.70B | | | |
|
Divestments
|
0.30B | 0.16B | 0.05B | 0.52B | 7.44B | 0.05B | 1.05B | | | | | | | | | 1.96B |
|
Change in Acquisitions & Divestments
|
10.15B | 17.87B | 14.23B | 7.66B | 5.51B | 4.26B | 6.87B | 10.36B | 3.58B | 3.21B | 7.08B | 11.90B | 10.72B | 4.28B | 2.06B | 2.14B |
|
Cash from Investing Activities
|
17.13B | -7.57B | -14.13B | -16.55B | -3.54B | -3.21B | -10.00B | -9.07B | -8.73B | -14.51B | -3.77B | 8.43B | -11.10B | -17.26B | -7.18B | 4.99B |
|
Other financing activities
|
10.70B | 6.56B | 6.07B | 6.65B | 5.36B | 4.85B | 8.25B | 12.51B | 14.17B | 12.87B | 14.55B | 16.26B | 4.51B | 10.70B | 2.34B | -3.23B |
|
Long-Term Debt Issuances
|
30.68B | 39.00B | 44.75B | 39.40B | 27.33B | 27.19B | 30.66B | 14.15B | 17.97B | 18.40B | 6.92B | 3.66B | 3.00B | 7.12B | 5.71B | 4.34B |
|
Long-Term Debt Repayments
|
61.49B | 49.53B | 40.47B | 39.91B | 31.89B | 30.43B | 31.35B | 26.41B | 27.91B | 17.94B | 17.22B | 16.11B | 6.07B | 6.46B | 4.59B | 4.48B |
|
Short-Term Debt issuances
|
-0.34B | -3.63B | 0.51B | 2.69B | 1.59B | -1.49B | 1.03B | 4.56B | -1.26B | -1.43B | -4.46B | -3.40B | -2.14B | 2.40B | 0.90B | -1.67B |
|
Shares Issued
|
1.25B | | | | 1.27B | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | 0.02B | 0.34B | 0.75B | 0.94B | 1.04B | 0.11B | 1.99B | 1.65B | 0.03B | 0.04B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | 2.32B | | | |
|
Preferred Shares Repurchased
|
| | | | -5.92B | | 0.56B | 0.70B | | | | | | | | |
|
Dividends Paid - Common
|
1.59B | 1.25B | 0.82B | 0.80B | 0.81B | 0.27B | 2.57B | 0.11B | 0.18B | 0.24B | 0.27B | 0.29B | 0.32B | 0.38B | 0.37B | 0.37B |
|
Cash from Financing Activities
|
-10.98B | -7.99B | 10.05B | 8.04B | -3.08B | -0.14B | 5.44B | 3.67B | 2.03B | 10.72B | -1.53B | 0.03B | -3.85B | 11.57B | 3.84B | -5.57B |
|
Exchange Rate Effect
|
-0.60B | 0.10B | 0.05B | -0.06B | 0.04B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | | -0.01B | 0.00B | -0.01B |
|
Change in Cash
|
0.41B | -3.84B | 1.46B | -3.53B | -4.08B | 0.04B | 0.55B | -0.83B | -2.61B | 0.36B | -1.25B | 12.19B | -10.90B | 0.55B | 1.22B | 3.94B |
|
Free Cash Flow
|
-5.13B | 11.61B | 5.49B | 5.05B | 2.50B | 3.40B | 5.11B | 4.57B | 4.08B | 4.15B | 4.05B | 3.74B | 4.00B | 6.25B | 4.56B | 4.53B |
|
Net Cash Flow
|
1.02B | -3.94B | 1.42B | -3.47B | -4.12B | 0.05B | 0.55B | -0.83B | -2.62B | 0.36B | -1.25B | 12.19B | -10.90B | 0.56B | 1.21B | 3.95B |