|
Net Income
|
0.64B | -3.43B | 0.86B | 0.84B | 1.04B | 1.65B | 1.72B | 1.79B | 1.06B | 2.32B | 2.07B | 1.61B | 1.51B |
|
Depreciation and Depletion
|
| 0.14B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.11B | 0.12B | 0.13B |
|
Share-based Compensation
|
0.03B | 0.03B | 0.05B | 0.02B | 0.02B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.08B | 0.09B | 0.10B |
|
Deferred Taxes
|
0.31B | -0.05B | 0.14B | 0.25B | 0.15B | -0.14B | 0.10B | 0.06B | -0.24B | -0.43B | 0.06B | -0.24B | -0.18B |
|
Gains from Investment Securities
|
0.09B | 0.14B | 0.08B | 0.09B | 0.17B | 0.40B | 0.42B | 0.11B | 0.07B | 0.32B | 0.77B | 0.06B | 0.09B |
|
Asset Writedowns and Impairment
|
0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | |
|
Non-cash Items
|
-0.48B | 3.61B | -0.42B | -0.56B | -0.51B | -0.57B | -0.06B | | | | | | |
|
Change in Loans
|
5.44B | 4.23B | 1.58B | 2.38B | 2.65B | 3.16B | -0.03B | 0.67B | -0.03B | -1.08B | -1.73B | -0.10B | 0.02B |
|
Cash from Operations
|
1.71B | 2.65B | 1.39B | 1.23B | 1.49B | 1.88B | 1.77B | 1.70B | 0.11B | 2.27B | 4.12B | 2.96B | 2.00B |
|
Amortization of Goodwill
|
| 4.43B | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | 0.05B | 0.02B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | | | | |
|
Depreciation & Amortization (CF)
|
0.47B | 0.40B | 0.39B | 0.47B | 0.52B | 0.49B | 0.49B | 0.63B | 0.58B | 0.62B | 0.56B | 0.48B | 0.50B |
|
Change in Account Payables
|
0.00B | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.17B | -0.40B | 0.24B | -0.16B | -0.06B | -0.12B | 0.30B | 0.33B | 1.00B | 0.76B | 1.04B | -0.34B | -0.31B |
|
Change in Net Loans
|
1.43B | 0.34B | 6.90B | 6.02B | 9.07B | 3.63B | 6.45B | 3.82B | 4.79B | 3.18B | 7.93B | -7.17B | -6.05B |
|
Capital Expenditures
|
0.19B | 0.21B | 0.17B | 0.18B | 0.17B | 0.25B | 0.23B | 1.59B | 3.31B | 3.78B | 1.01B | 0.17B | 0.66B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.03B | 0.00B | 0.01B | 0.00B | | | 0.03B | | | | | |
|
Acquisitions
|
| | | | | | 0.53B | 0.13B | 0.00B | 0.17B | 0.26B | | |
|
Change in Acquisitions & Divestments
|
6.67B | 4.71B | 3.33B | 3.92B | 3.79B | 3.47B | 3.26B | 5.02B | 6.94B | 7.81B | 3.42B | 2.94B | 3.62B |
|
Cash from Investing Activities
|
0.92B | -2.45B | -10.27B | -5.91B | -11.33B | -3.98B | -7.08B | -3.88B | -6.14B | -10.49B | -12.64B | 5.25B | 2.99B |
|
Other financing activities
|
2.58B | -2.97B | 3.81B | 6.83B | 7.26B | 5.29B | 4.49B | 5.74B | 21.85B | 7.20B | 6.15B | -3.38B | -2.57B |
|
Long-Term Debt Issuances
|
0.34B | 1.00B | 3.25B | 6.75B | 15.14B | 15.36B | 22.50B | 12.85B | 8.32B | | 24.62B | 25.98B | 13.19B |
|
Long-Term Debt Repayments
|
2.88B | 0.29B | 0.01B | 0.77B | 8.43B | 12.75B | 14.84B | 14.86B | 14.02B | 1.35B | 19.69B | 28.42B | 14.29B |
|
Short-Term Debt issuances
|
-2.60B | 1.75B | 4.00B | -4.38B | -3.19B | -0.33B | -4.87B | -1.05B | -0.04B | -0.15B | -0.10B | 0.50B | -0.51B |
|
Shares Issued
|
| | 0.00B | 0.25B | 0.01B | 0.01B | 0.59B | 0.73B | 0.40B | 0.30B | | | 0.39B |
|
Shares Repurchased
|
| | 0.33B | 0.50B | 0.43B | 0.82B | 1.02B | 1.22B | 0.27B | 0.29B | 0.15B | 0.91B | 1.10B |
|
Preferred Shares Repurchased
|
| | | | | | | | | 0.25B | | | 0.30B |
|
Dividends Paid - Common
|
0.15B | 1.19B | 0.81B | 0.21B | 0.24B | 0.32B | 0.47B | 0.62B | 0.67B | 0.67B | 0.78B | 0.81B | 0.77B |
|
Cash from Financing Activities
|
-3.26B | -0.50B | 9.40B | 4.49B | 10.46B | 1.43B | 6.35B | 1.49B | 15.37B | 4.64B | 9.91B | -7.13B | -6.01B |
|
Change in Cash
|
-0.63B | -0.31B | 0.52B | -0.19B | 0.62B | -0.67B | 1.04B | -0.69B | 9.35B | -3.58B | 1.39B | 1.08B | -1.03B |
|
Beginning Cash Balance
|
0.63B | 0.31B | -0.52B | 0.19B | -0.62B | 0.67B | -1.04B | 0.69B | -9.35B | 3.58B | -1.39B | -1.08B | 1.03B |
|
Free Cash Flow
|
1.52B | 2.44B | 1.22B | 1.05B | 1.32B | 1.63B | 1.53B | 0.10B | -3.20B | -1.50B | 3.11B | 2.79B | 1.35B |
|
Net Cash Flow
|
-0.63B | -0.31B | 0.52B | -0.19B | 0.62B | -0.67B | 1.04B | -0.69B | 9.35B | -3.58B | 1.39B | 1.08B | -1.03B |