|
Net Income
|
-0.16B | -0.31B | -0.11B | -0.22B | -0.23B | 0.01B | 0.04B | -0.02B | -0.14B | -0.01B | 0.01B | -0.00B | -0.00B | 7.36B | 4.89B | 0.00B |
|
Share-based Compensation
|
0.15B | 0.15B | 0.19B | 0.20B | 0.24B | 0.20B | 0.16B | 0.24B | 0.24B | 0.17B | 0.24B | 0.20B | 0.33B | 0.31B | 0.51B | 0.57B |
|
Deferred Taxes
|
| | | | | -0.08B | -0.40B | -0.69B | 1.43B | 0.71B | -0.30B | -1.63B | 0.60B | -0.77B | -0.72B | -0.85B |
|
Cash from Discontinued Operations
|
-0.02B | 0.35B | 0.10B | -0.04B | -0.26B | -0.19B | -0.08B | 0.03B | -0.36B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | | -0.00B |
|
Gains from Sales and Divestitures
|
| -0.00B | | 0.00B | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.22B | 0.14B | 0.02B | 0.01B | 0.01B | -0.14B | 0.61B | 0.43B | 0.66B | 0.80B | 0.88B | 0.82B | 0.67B | 0.63B | 1.32B | 1.62B |
|
Asset Writedowns and Impairment
|
| | | 0.05B | 0.04B | 0.02B | 0.03B | 0.02B | 0.01B | | | | | | | |
|
Non-cash Items
|
0.01B | 0.08B | | 0.14B | 0.26B | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.11B | 0.14B | -0.04B | 0.49B | -0.36B | 0.03B | 0.07B | 0.16B | 0.16B | 0.07B | 0.06B | -0.29B | -0.02B | 0.64B | 0.36B | 0.05B |
|
Change in Loans
|
1.23B | 0.24B | 1.09B | 2.69B | 2.47B | 5.37B | 6.80B | 8.39B | 9.60B | 8.44B | 10.67B | 9.86B | 9.12B | 9.68B | 4.43B | 3.87B |
|
Cash from Operations
|
2.08B | 8.14B | 7.46B | 9.52B | 9.98B | 9.30B | 10.13B | 11.86B | 14.18B | 12.98B | 16.64B | 16.70B | 12.31B | 13.81B | 20.57B | 18.16B |
|
Amortizatization of Intangibles
|
| | 0.00B | 0.02B | 0.06B | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.68B | 0.52B | 0.58B | 1.86B | 2.06B | 2.00B | 2.10B | 2.43B | 2.44B | 2.40B | 3.34B | 3.50B | 3.48B | 3.21B | 3.23B | 3.24B |
|
Change in Receivables
|
2.02B | 0.47B | -0.02B | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-1.71B | -0.13B | 1.40B | 0.90B | 0.55B | 0.10B | 0.57B | 2.01B | 1.16B | -1.55B | 0.19B | 1.21B | 1.59B | 0.51B | 1.85B | -1.10B |
|
Change in Net Loans
|
-1.93B | -2.61B | 13.78B | 7.61B | -2.29B | 16.56B | 18.57B | 22.04B | 12.31B | -1.01B | 21.28B | | | | | |
|
Capital Expenditures
|
0.24B | 0.34B | 0.32B | 0.56B | 0.82B | 0.50B | 0.53B | 0.78B | 1.02B | 0.87B | 0.89B | 0.71B | 0.70B | 0.93B | 0.96B | 1.20B |
|
Acquisitions
|
-0.78B | | | 17.60B | 0.20B | 0.02B | 9.31B | 0.63B | 3.19B | 0.60B | 8.39B | 0.01B | 0.67B | 1.18B | 2.79B | |
|
Change in Acquisitions & Divestments
|
13.41B | 12.47B | 9.71B | 17.78B | 13.66B | 7.97B | 7.74B | 7.87B | 8.18B | 7.51B | 8.55B | 22.32B | 26.97B | 19.07B | 8.84B | 11.85B |
|
Cash from Investing Activities
|
11.16B | 4.46B | -11.17B | -18.81B | 3.72B | -15.99B | -29.73B | -25.63B | -15.54B | -15.62B | -23.00B | -14.84B | -31.50B | -29.74B | -21.92B | -26.41B |
|
Other financing activities
|
-6.37B | 6.40B | 6.01B | 0.36B | -7.97B | 1.02B | 12.16B | 19.03B | 6.99B | 6.08B | 12.64B | 42.52B | 5.69B | 22.54B | 15.17B | 14.16B |
|
Long-Term Debt Issuances
|
12.07B | -0.29B | 5.77B | 13.82B | -5.14B | 4.29B | -16.07B | 6.26B | 5.98B | 8.67B | 6.66B | -6.67B | 6.23B | 9.73B | 3.29B | 1.80B |
|
Short-Term Debt issuances
|
| | | | 2.20B | | | | | | | | | | | |
|
Shares Issued
|
1.54B | 0.03B | 0.06B | 3.23B | 0.11B | 0.15B | 0.11B | 0.14B | 0.16B | 0.17B | 0.20B | 0.24B | 0.25B | 0.28B | 0.30B | 0.32B |
|
Shares Repurchased
|
0.01B | 0.02B | 0.04B | 0.04B | 1.03B | 2.04B | 2.44B | 3.66B | 0.24B | 2.28B | 1.48B | 0.39B | 7.61B | 4.95B | 0.72B | 0.73B |
|
Preferred Shares Issued
|
| | | 0.85B | | 0.97B | 1.47B | 1.07B | | | 1.46B | 1.33B | 2.05B | | | |
|
Preferred Shares Repurchased
|
-3.56B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.21B | 0.09B | 0.09B | 0.11B | 0.56B | 0.68B | 0.82B | 0.81B | 0.78B | 0.77B | 0.75B | 0.46B | 1.15B | 0.95B | 0.93B | 0.93B |
|
Cash from Financing Activities
|
-12.05B | -16.04B | 4.31B | 14.51B | -18.47B | 7.64B | 21.16B | 17.23B | 3.22B | 1.78B | 6.62B | 25.16B | 0.47B | 25.13B | 13.84B | 8.17B |
|
Change in Cash
|
1.19B | -3.44B | 0.59B | 5.22B | -4.77B | 0.95B | 1.56B | 3.45B | 1.86B | -0.86B | 0.26B | 27.02B | -18.72B | 9.20B | 12.50B | -0.08B |
|
Free Cash Flow
|
1.84B | 7.80B | 7.14B | 8.96B | 9.17B | 8.80B | 9.60B | 11.08B | 13.16B | 12.10B | 15.75B | 15.99B | 11.61B | 12.88B | 19.61B | 16.95B |
|
Net Cash Flow
|
1.19B | -3.44B | 0.59B | 5.22B | -4.77B | 0.95B | 1.56B | 3.45B | 1.86B | -0.86B | 0.26B | 27.02B | -18.72B | 9.20B | 12.50B | -0.08B |