|
Net Income
|
-0.01B | -0.04B | -0.08B | -0.13B | -0.32B | -0.02B | 0.16B | -0.03B | -0.05B | -0.05B | -0.00B | -0.10B | -0.10B | -0.01B | -0.01B | -0.08B | -0.12B | -0.01B | -0.02B | 0.03B | -0.01B | -0.04B | 0.03B | 0.02B | 0.01B | -0.00B | 0.01B | -0.01B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | -0.03B | -0.11B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | | | | | 0.96B | 1.43B | 1.79B | 0.71B | 1.28B | | | 0.00B | 1.40B | -0.01B | -0.00B |
|
Share-based Compensation
|
| 0.04B | 0.04B | | | 0.03B | 0.03B | 0.07B | 0.04B | 0.02B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.05B | 0.03B | 0.04B | 0.05B | 0.07B | -0.00B | 0.04B | 0.04B | 0.05B | 0.06B | 0.09B | 0.08B | 0.03B | 0.05B | 0.08B | 0.07B | 0.04B | 0.04B | 0.02B | 0.07B | 0.06B | 0.05B | 0.06B | 0.02B | 0.05B | 0.05B | 0.07B | 0.12B | 0.09B | 0.06B | 0.06B | 0.11B | 0.07B | 0.07B | 0.08B | 0.15B | 0.12B | 0.10B | 0.14B | 0.19B | 0.10B | 0.13B | 0.14B | 0.18B | 0.23B | 0.17B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | -0.24B | -0.24B | -0.07B | -0.14B | -0.10B | -0.09B | 1.75B | 0.04B | 0.06B | 0.05B | 0.56B | 0.06B | -0.08B | -0.06B | -0.22B | -0.75B | -0.83B | 0.15B | -0.21B | 0.34B | 0.23B | 0.01B | 0.03B | 0.19B | -0.20B | -0.36B | -0.40B | -0.17B | -0.23B | -0.11B | -0.21B | 0.12B | -0.47B | -0.15B | -0.35B | 0.26B | -2.52B | 0.86B |
|
Cash from Discontinued Operations
|
| 0.05B | -0.06B | | | -0.00B | 0.34B | 0.03B | 0.02B | 0.03B | 0.01B | 0.15B | -0.13B | -0.01B | 0.09B | -0.11B | -0.07B | -0.01B | 0.04B | -0.05B | -0.01B | 0.07B | -0.23B | -0.05B | 0.11B | -0.13B | -0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | -0.06B | -0.30B | | | | -0.01B | | | | 0.01B | 0.00B | | | 0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | | -0.00B | | | | | | | | -0.00B | | | 0.12B |
|
Gains from Sales and Divestitures
|
| | | | | | -0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.17B | 0.43B | | | 0.03B | 0.01B | 0.00B | 0.01B | 0.24B | 0.01B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | | -0.46B | 0.01B | -0.00B | 0.01B | -0.15B | -0.07B | -0.00B | 0.00B | 0.18B | 0.02B | 0.00B | 0.00B | 0.15B | 0.10B | | 0.07B | 0.25B | 0.10B | 0.26B | 0.09B | 0.35B | 0.42B | 0.17B | 0.19B | 0.10B | 0.20B | 0.18B | 0.19B | 0.26B | -0.07B | 0.03B | 0.32B | 0.38B | 0.20B | 0.29B | 0.05B | 0.09B | 0.31B | 0.34B | 0.31B | 0.36B | 0.31B | 0.19B | 0.26B | 0.86B | 0.32B | 0.44B | 0.40B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | | 0.01B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 0.07B | | | | 0.08B | | | | | | | | 0.14B | | | | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| 0.04B | 0.19B | | | -0.05B | 0.04B | -0.04B | 0.00B | -0.07B | 0.07B | -0.04B | 0.47B | -0.01B | 0.08B | -0.32B | 0.08B | -0.15B | 0.03B | -0.01B | -0.03B | -0.11B | 0.18B | -0.00B | -0.03B | 0.04B | 0.05B | 0.03B | 0.01B | 0.01B | 0.10B | 0.02B | -0.02B | 0.05B | 0.11B | -0.04B | -0.00B | 0.03B | 0.09B | 0.00B | -0.07B | 0.08B | 0.05B | -0.07B | -0.11B | -0.02B | -0.08B | -0.09B | -0.01B | 0.04B | 0.04B | 0.02B | 0.13B | 0.24B | 0.25B | 0.13B | 0.05B | 0.17B | 0.01B | 0.04B | -0.02B | 0.08B | -0.04B | 0.07B | -0.15B | 0.08B |
|
Change in Loans
|
| -0.18B | 0.61B | | | 0.03B | -0.28B | 0.14B | 0.20B | 0.35B | 0.41B | 0.45B | 0.55B | 1.19B | 0.50B | 0.38B | 0.25B | 0.37B | 1.47B | 0.67B | 0.78B | 1.72B | 2.19B | 1.23B | 2.33B | 1.71B | 1.53B | 1.57B | 1.56B | 2.75B | 2.50B | 2.25B | 1.87B | 2.26B | 3.21B | 1.27B | 2.30B | 2.13B | 2.73B | 2.47B | 2.40B | 3.26B | 2.54B | 1.51B | 2.50B | 1.83B | 4.02B | 1.65B | 2.06B | 2.52B | 2.90B | 2.04B | 2.32B | 1.89B | 3.44B | 1.06B | 1.91B | 0.87B | 0.58B | 0.61B | 1.39B | 0.89B | 0.98B | 0.72B | 1.67B | 0.87B |
|
Cash from Operations
|
| 0.03B | -0.80B | | | 3.21B | 0.12B | 1.87B | 2.49B | 1.55B | 1.54B | 1.84B | 2.19B | 4.99B | 0.51B | 2.37B | 2.55B | 3.52B | 1.54B | 3.16B | 1.76B | 2.78B | 1.60B | 1.99B | 2.35B | 4.66B | 1.12B | 4.10B | 2.47B | 3.29B | 2.00B | 3.16B | 3.86B | 3.07B | 4.09B | 1.61B | 4.08B | 3.35B | 3.94B | 4.88B | 4.23B | 3.41B | 4.12B | 5.41B | 3.81B | 2.86B | 4.63B | 1.64B | 4.06B | 1.95B | 4.66B | -0.08B | 2.95B | 2.78B | 8.16B | 2.99B | 3.35B | 7.13B | 7.10B | 3.01B | 6.24B | 6.46B | 2.45B | 4.67B | 6.07B | 9.15B |
|
Depreciation & Amortization (CF)
|
| 0.20B | 0.10B | | | 0.11B | 0.10B | 0.17B | 0.13B | 0.11B | 0.17B | 0.22B | 0.45B | 0.59B | 0.60B | 0.34B | 0.81B | 0.49B | 0.42B | 0.51B | 0.50B | 0.52B | 0.47B | 0.48B | 0.53B | 0.55B | 0.54B | 0.59B | 0.62B | 0.61B | 0.61B | 0.57B | 0.56B | 0.59B | 0.72B | 0.55B | 0.58B | 0.59B | 0.68B | 0.70B | 0.88B | 0.85B | 0.91B | 0.89B | 0.91B | 0.90B | 0.80B | 0.85B | 0.86B | 0.91B | 0.85B | 0.84B | 0.78B | 0.74B | 0.84B | 1.25B | 0.33B | 0.85B | 0.80B | 0.81B | 0.81B | 0.81B | 0.81B | 0.81B | 1.01B | 1.83B |
|
Change in Receivables
|
| -1.79B | 2.84B | | | -0.08B | 0.49B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -0.60B | 0.01B | | | 1.50B | -1.35B | -0.51B | 0.63B | 0.97B | 0.31B | -0.57B | 1.03B | 1.22B | -0.77B | -0.81B | 0.43B | 0.08B | 0.85B | -0.60B | -0.09B | 0.31B | 0.47B | -0.06B | 0.04B | 1.25B | -0.66B | 0.30B | 0.45B | 0.41B | 0.85B | -1.45B | 0.19B | 1.07B | 1.35B | -1.64B | 0.52B | 0.26B | -0.70B | -0.44B | 1.08B | -1.16B | 0.72B | 0.59B | 0.19B | 0.00B | 0.43B | -0.43B | 1.39B | 1.25B | -0.62B | 0.52B | -0.11B | 0.40B | -0.30B | -2.20B | -0.05B | 2.55B | 1.54B | -0.65B | 0.33B | -0.29B | -0.49B | 0.18B | 0.36B | 0.82B |
|
Change in Net Loans
|
| -1.01B | -1.49B | | | 1.05B | 1.37B | -1.71B | 6.19B | 2.13B | 7.17B | -0.90B | 2.42B | 1.77B | 4.32B | -6.30B | 1.59B | -4.41B | 6.83B | -2.82B | 6.86B | 4.30B | 8.21B | -3.14B | 6.93B | 4.89B | 9.90B | -0.27B | 8.54B | 4.80B | 8.97B | -2.91B | 5.93B | 4.67B | 4.62B | -3.99B | -9.91B | 4.25B | 8.63B | 2.97B | 0.43B | 7.16B | 10.72B | 0.69B | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 0.04B | 0.03B | | | 0.07B | 0.12B | 0.07B | 0.09B | 0.11B | 0.05B | 0.16B | 0.11B | 0.10B | 0.20B | 0.24B | 0.21B | 0.17B | 0.20B | 0.13B | 0.12B | 0.15B | 0.10B | 0.15B | 0.08B | 0.18B | 0.12B | 0.13B | 0.19B | 0.18B | 0.27B | 0.22B | 0.26B | 0.29B | 0.24B | 0.20B | 0.22B | 0.24B | 0.20B | 0.18B | 0.21B | 0.23B | 0.26B | 0.15B | 0.19B | 0.20B | 0.17B | 0.18B | 0.16B | 0.16B | 0.19B | 0.23B | 0.19B | 0.22B | 0.29B | 0.23B | 0.21B | 0.26B | 0.26B | 0.25B | 0.29B | 0.31B | 0.36B | 0.35B | 0.40B | 0.39B |
|
Acquisitions
|
| | | | | | | 1.44B | | | -1.44B | 13.74B | -11.10B | | 14.96B | | | | 0.20B | | | | | | | | | 9.00B | | -9.01B | 0.64B | | | | -0.03B | | | | 0.60B | | | | 8.31B | | | 0.01B | | | | 0.53B | 0.12B | | | 1.13B | 0.05B | 2.54B | 0.25B | | | | | | | | | -0.00B |
|
Divestments
|
| 0.00B | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 6.56B | 2.43B | | | 2.42B | 0.98B | 2.60B | 2.12B | 4.26B | 0.73B | 7.34B | 6.92B | 0.02B | 3.50B | 4.88B | 3.61B | 0.04B | 12.31B | 2.98B | 0.58B | 3.27B | 1.14B | 1.89B | 0.97B | 0.90B | 1.68B | 1.92B | 0.78B | 0.83B | 2.09B | 2.89B | 0.23B | 2.67B | 2.39B | 1.82B | | 2.45B | 1.67B | 3.10B | 0.91B | 0.24B | 2.45B | 3.82B | | 0.67B | 6.73B | 7.01B | | 1.10B | 6.17B | 4.90B | 1.80B | 0.33B | 2.17B | 1.99B | | | 2.18B | 2.40B | 2.95B | 0.17B | 3.12B | 3.07B | 5.84B | 4.38B |
|
Cash from Investing Activities
|
| 3.73B | 4.24B | | | -0.52B | -1.49B | -0.46B | -2.32B | -0.37B | -8.03B | 22.76B | -27.14B | -7.68B | -6.76B | 6.16B | -1.77B | 5.37B | -6.04B | 3.39B | -7.25B | -4.22B | -7.90B | 3.07B | -7.54B | -5.09B | -20.17B | -0.73B | -8.19B | -6.26B | -10.45B | 2.08B | -6.37B | -7.45B | -3.80B | 0.68B | -4.30B | -2.26B | -9.75B | 5.01B | -5.14B | -5.76B | -17.11B | 1.04B | 4.02B | -13.98B | -5.92B | 7.27B | -14.96B | -7.36B | -16.45B | 1.77B | -14.28B | -5.79B | -11.45B | -2.99B | -4.17B | -5.07B | -9.69B | 1.68B | -7.53B | -6.30B | -14.25B | 0.84B | 16.47B | -9.95B |
|
Other financing activities
|
| -2.22B | 1.31B | | | 1.88B | 3.00B | 3.24B | 0.67B | 2.20B | -0.09B | 3.88B | -2.60B | -0.68B | -0.24B | -0.08B | -2.55B | -3.03B | -2.31B | 3.80B | -2.44B | -0.89B | 0.55B | 4.89B | -1.66B | 4.12B | 4.82B | 4.05B | -0.72B | 4.92B | 10.78B | 4.41B | -1.44B | -0.70B | 4.72B | 7.29B | -2.60B | -1.02B | 2.41B | 5.24B | -0.73B | 2.56B | 5.57B | 6.70B | 34.53B | 1.53B | -0.24B | 4.94B | -3.99B | -0.35B | 5.09B | 2.56B | -5.47B | 9.68B | 15.77B | 16.65B | -5.91B | 2.34B | 2.09B | 2.62B | 0.43B | 1.94B | 9.17B | 4.68B | -6.15B | 0.42B |
|
Long-Term Debt Issuances
|
| 1.77B | 3.25B | | | 14.50B | 1.43B | 0.51B | 2.47B | 0.01B | 2.78B | -6.71B | 4.72B | 3.75B | 12.06B | -8.99B | -0.20B | -3.09B | 7.13B | -11.79B | 7.03B | 0.72B | 8.32B | -10.40B | -4.80B | -0.84B | -0.03B | -0.06B | 1.98B | 3.07B | 1.27B | 2.99B | -0.00B | | 2.99B | 0.07B | 0.93B | | 7.67B | -9.08B | 0.01B | 0.10B | 15.62B | 1.25B | -8.01B | 0.12B | -0.04B | 0.17B | -0.01B | 2.83B | 3.24B | 3.77B | 2.71B | 1.75B | 1.50B | 1.25B | 1.20B | -0.00B | 0.85B | 0.03B | 0.15B | 0.82B | 0.81B | 0.01B | 0.17B | 1.32B |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | 0.75B | 0.70B | | 0.75B | 0.95B | 1.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.01B | 0.01B | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | -0.00B | 3.19B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.02B | 0.06B | 0.02B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.07B | 0.02B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.08B | 0.06B | 0.08B | 0.09B | 0.07B | 0.06B | 0.08B | 0.10B | 0.08B | 0.07B | 0.09B | 0.11B | 0.09B |
|
Shares Repurchased
|
| 0.00B | 0.01B | | | 0.00B | | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | | 0.00B | | 0.03B | 0.00B | 0.26B | 0.75B | 0.04B | 0.94B | 0.56B | 0.50B | 0.56B | 0.62B | 0.63B | 0.63B | 0.97B | 0.63B | 1.19B | 0.87B | 0.22B | 0.00B | 0.02B | 0.00B | 0.27B | 0.80B | 0.57B | 0.64B | 0.07B | 0.00B | 0.47B | 0.94B | 0.39B | 0.00B | 0.00B | 0.00B | 0.57B | 1.67B | 2.71B | 2.65B | 2.48B | 1.99B | 0.32B | 0.16B | 0.25B | 0.16B | 0.16B | 0.16B | 0.25B | 0.16B | 0.16B | 0.16B | 0.38B | 0.17B | 1.04B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | 0.48B | | | 0.48B | | | | 0.58B | 0.48B | | | | | | | | | | | 1.46B | -0.00B | 1.21B | | 0.12B | | | 1.64B | 0.41B | -0.00B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 0.36B | 0.02B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.22B | 0.22B | 0.21B | 0.21B | 0.20B | 0.20B | 0.19B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.18B | 0.18B | 0.18B | 0.05B | 0.04B | 0.18B | 0.18B | 0.53B | 0.25B | 0.25B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.39B | 0.39B |
|
Cash from Financing Activities
|
| -4.40B | 1.11B | | | -2.94B | 1.67B | 1.31B | -1.50B | -1.47B | 5.97B | 0.22B | 0.27B | 2.68B | 11.34B | -12.84B | -2.88B | -7.82B | 5.06B | -6.65B | 6.04B | 0.85B | 7.39B | -3.42B | 3.45B | 0.11B | 21.01B | -6.22B | 6.94B | 4.93B | 11.57B | -7.93B | -0.27B | 6.16B | 5.27B | -2.32B | -0.80B | -2.76B | 7.67B | -3.94B | -2.71B | 4.07B | 9.20B | 5.10B | 23.43B | -0.44B | -2.93B | 2.60B | -6.28B | -2.83B | 6.99B | 3.34B | 6.49B | 6.05B | 9.26B | 15.72B | -4.11B | 1.20B | 1.04B | 3.06B | -2.38B | 1.74B | 5.75B | -0.22B | -9.92B | -2.25B |
|
Change in Cash
|
| -0.65B | 4.56B | | | -0.26B | 0.31B | 2.72B | -1.33B | -0.28B | -0.52B | 24.82B | -24.68B | -0.01B | 5.09B | -4.31B | -2.09B | 1.06B | 0.57B | -0.11B | 0.55B | -0.58B | 1.09B | 1.65B | -1.74B | -0.32B | 1.97B | -2.85B | 1.22B | 1.97B | 3.11B | -2.69B | -2.79B | 1.77B | 5.56B | -0.04B | -1.02B | -1.67B | 1.86B | 5.95B | -3.62B | 1.72B | -3.79B | 11.55B | 31.26B | -11.56B | -4.23B | 11.50B | -17.19B | -8.23B | -4.80B | 5.03B | -4.83B | 3.04B | 5.96B | 15.72B | -4.92B | 3.26B | -1.55B | 7.75B | -3.67B | 1.89B | -6.05B | 5.29B | 12.61B | -3.05B |
|
Free Cash Flow
|
| -0.01B | -0.83B | | | 3.13B | 0.01B | 1.80B | 2.40B | 1.45B | 1.49B | 1.68B | 2.09B | 4.89B | 0.30B | 2.13B | 2.34B | 3.34B | 1.35B | 3.03B | 1.64B | 2.63B | 1.51B | 1.84B | 2.28B | 4.47B | 1.00B | 3.97B | 2.28B | 3.11B | 1.72B | 2.94B | 3.60B | 2.77B | 3.85B | 1.40B | 3.86B | 3.11B | 3.73B | 4.70B | 4.01B | 3.18B | 3.86B | 5.25B | 3.62B | 2.66B | 4.46B | 1.46B | 3.90B | 1.79B | 4.47B | -0.31B | 2.76B | 2.56B | 7.87B | 2.76B | 3.15B | 6.87B | 6.84B | 2.76B | 5.95B | 6.15B | 2.09B | 4.32B | 5.67B | 8.77B |
|
Net Cash Flow
|
| -0.65B | 4.56B | | | -0.26B | 0.31B | 2.72B | -1.33B | -0.28B | -0.52B | 24.82B | -24.68B | -0.01B | 5.09B | -4.31B | -2.09B | 1.06B | 0.57B | -0.11B | 0.55B | -0.58B | 1.09B | 1.65B | -1.74B | -0.32B | 1.97B | -2.85B | 1.22B | 1.97B | 3.11B | -2.69B | -2.79B | 1.77B | 5.56B | -0.04B | -1.02B | -1.67B | 1.86B | 5.95B | -3.62B | 1.72B | -3.79B | 11.55B | 31.26B | -11.56B | -4.23B | 11.50B | -17.19B | -8.23B | -4.80B | 5.03B | -4.83B | 3.04B | 5.96B | 15.72B | -4.92B | 3.26B | -1.55B | 7.75B | -3.67B | 1.89B | -6.05B | 5.29B | 12.61B | -3.05B |