|
Net Income
|
0.38B | 0.54B | 0.48B | 0.50B | 0.48B | 0.49B | -0.05B | 0.50B | 0.47B | 0.42B | 0.40B | 0.73B | 0.60B | 0.65B | -0.08B | -1.12B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.02B | 0.02B | 0.04B | 0.05B |
|
Share-based Compensation
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B |
|
Deferred Taxes
|
0.01B | -0.04B | 0.03B | 0.04B | 0.03B | | | 0.04B | 0.02B | 0.02B | 0.10B | 0.22B | -0.01B | -0.00B | -0.19B | -0.41B |
|
Cash from Discontinued Operations
|
| | 0.01B | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | |
|
Gains from Investment Securities
|
0.18B | | | | | | | 0.18B | 0.22B | 0.00B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
0.10B | 0.00B | 0.02B | | 0.00B | | | | | | | | | | | 0.08B |
|
Change in Loans
|
0.85B | 10.14B | 7.42B | 10.99B | 7.11B | | | 4.55B | 2.05B | 0.04B | | | 0.05B | -0.15B | -0.03B | -0.53B |
|
Cash from Operations
|
0.22B | -0.07B | 0.83B | 0.58B | 1.38B | 0.72B | -0.42B | 0.76B | 1.33B | 0.54B | 0.51B | 0.33B | 0.29B | 1.03B | 0.26B | 0.09B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | 2.43B | |
|
Amortizatization of Intangibles
|
0.02B | 0.03B | 0.03B | 0.02B | 0.02B | | | 0.03B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.04B | 0.22B | 0.18B |
|
Amortization of Deferred Charges
|
0.00B | -0.00B | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B |
|
Change in Account Payables
|
| | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | | |
|
Change in Accured Expenses
|
-0.09B | 0.01B | -0.13B | 0.01B | 0.05B | -0.02B | 0.02B | -0.00B | 0.02B | -0.05B | 0.01B | 0.01B | -0.01B | -0.10B | -0.26B | -0.77B |
|
Change in Net Loans
|
1.16B | -0.17B | 1.49B | 1.36B | 2.02B | | | 1.68B | 2.29B | 0.20B | 0.12B | 0.00B | 0.04B | | | |
|
Capital Expenditures
|
0.01B | 0.05B | 0.04B | 0.04B | 0.04B | | | 0.08B | 0.03B | 0.01B | -0.01B | -0.00B | 2.56B | 5.02B | 4.33B | -14.77B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | 0.05B | 1.42B |
|
Acquisitions
|
4.03B | 0.14B | 0.10B | | | | | | | | | | | 0.33B | 24.90B | |
|
Change in Acquisitions & Divestments
|
2.47B | 4.12B | 2.80B | 2.47B | 0.68B | | | 2.50B | 0.55B | 0.82B | 1.96B | 2.06B | 1.73B | 0.73B | 1.40B | 2.10B |
|
Cash from Investing Activities
|
3.75B | 1.30B | -1.21B | -1.73B | -5.17B | -2.15B | -1.40B | 1.22B | 1.06B | -4.02B | -2.06B | -1.02B | -2.76B | -6.32B | 20.67B | 15.45B |
|
Other financing activities
|
-0.27B | -0.90B | 0.47B | 2.55B | 0.78B | | | 0.46B | 0.21B | 1.66B | 0.89B | 0.78B | 2.62B | 7.66B | -10.74B | -5.67B |
|
Long-Term Debt Issuances
|
| | | | | | | 1.18B | 3.00B | 5.67B | 4.79B | 6.92B | 2.07B | 9.48B | 19.85B | 28.24B |
|
Long-Term Debt Repayments
|
-0.86B | -1.17B | -0.64B | -0.22B | -0.79B | | | | 3.30B | 4.37B | 5.54B | 6.55B | 2.54B | 13.96B | 19.37B | 30.84B |
|
Short-Term Debt issuances
|
-1.01B | 0.50B | 1.06B | -0.31B | 2.47B | | | -3.26B | -0.46B | | 1.10B | 1.15B | 0.95B | 2.55B | -0.55B | -4.25B |
|
Shares Issued
|
1.01B | 0.03B | 0.00B | | 0.00B | 0.00B | 0.63B | | | | | | | | | 1.00B |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.16B | 0.07B | 0.05B | | 0.01B | | |
|
Preferred Shares Issued
|
| | | | | | | | 0.50B | | | | | | | 0.00B |
|
Dividends Paid - Common
|
0.35B | 0.43B | 0.44B | 0.44B | 0.44B | 0.44B | 0.45B | 0.33B | 0.33B | 0.33B | 0.32B | 0.32B | 0.32B | 0.32B | 0.49B | 0.05B |
|
Cash from Financing Activities
|
-1.50B | -1.97B | 0.45B | 1.58B | 2.01B | 1.34B | 1.79B | -1.95B | -0.42B | 2.43B | 0.82B | 1.90B | 2.73B | 5.17B | -11.41B | -11.59B |
|
Change in Cash
|
2.47B | | | 0.43B | -1.78B | -0.08B | -0.03B | 0.02B | 1.97B | -1.05B | -0.73B | 1.21B | 0.26B | -0.13B | 9.53B | 3.95B |
|
Beginning Cash Balance
|
0.20B | 1.93B | 2.00B | 2.00B | 2.43B | 0.64B | 0.03B | 0.54B | 0.56B | 2.53B | 1.47B | 0.74B | -0.20B | 2.16B | -9.53B | -3.95B |
|
Free Cash Flow
|
0.21B | -0.12B | 0.79B | 0.54B | 1.34B | 0.72B | -0.42B | 0.67B | 1.30B | 0.53B | 0.52B | 0.34B | -2.27B | -3.99B | -4.07B | 14.86B |
|
Net Cash Flow
|
2.47B | -0.74B | 0.07B | 0.43B | -1.78B | -0.08B | -0.03B | 0.02B | 1.97B | -1.05B | -0.73B | 1.21B | 0.26B | -0.13B | 9.53B | 3.95B |