|
Net Income
|
0.53B | -0.01B | 0.38B | 0.40B | 0.46B | 0.54B | 0.60B | 0.65B | 0.61B | 0.56B | 0.55B | 0.25B | 0.42B | 0.48B | 0.52B | 0.53B | 0.53B | 0.54B | 0.63B |
|
Share-based Compensation
|
0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Deferred Taxes
|
0.06B | -0.03B | 0.01B | -0.12B | 0.05B | 0.06B | 0.06B | 0.15B | 0.06B | -0.02B | -0.03B | -0.31B | -0.03B | 0.00B | -0.03B | 0.03B | -0.03B | -0.15B | -0.09B |
|
Gains from Investment Securities
|
-0.02B | 0.22B | 0.06B | 0.01B | -0.05B | -0.06B | -0.00B | -0.04B | -0.06B | 0.15B | -0.16B | 0.15B | 0.05B | 0.04B | 0.01B | 0.02B | 0.03B | 0.12B | 0.06B |
|
Change in Loans
|
0.41B | -0.46B | 0.17B | -0.06B | -0.46B | -0.02B | 0.02B | -0.21B | -0.04B | 0.12B | 0.08B | -0.08B | 0.00B | 0.19B | 0.01B | 0.03B | -0.07B | 0.30B | -0.04B |
|
Cash from Operations
|
-0.11B | 1.10B | 0.58B | 0.50B | 0.85B | 0.97B | 0.85B | 1.36B | 0.13B | 0.63B | 1.00B | 0.90B | 0.48B | 0.30B | -0.06B | 1.09B | 0.51B | 0.55B | 0.49B |
|
Depreciation & Amortization (CF)
|
0.07B | 0.20B | 0.03B | 0.09B | 0.11B | 0.10B | 0.15B | 0.13B | 0.14B | 0.20B | 0.21B | 0.24B | 0.19B | 0.17B | 0.13B | 0.13B | 0.21B | 0.19B | 0.17B |
|
Change in Inventory
|
-0.01B | 0.04B | -0.02B | -0.03B | 0.03B | -0.04B | -0.00B | -0.01B | -0.00B | 0.11B | -0.01B | 0.00B | 0.04B | -0.01B | 0.32B | -0.42B | 0.42B | 0.00B | -0.40B |
|
Change in Accured Expenses
|
-0.43B | 0.69B | 0.19B | -0.43B | -0.10B | 0.17B | 0.83B | 0.13B | -0.46B | 0.24B | 0.50B | 0.05B | 0.18B | -0.10B | -0.83B | 0.41B | | | |
|
Capital Expenditures
|
0.27B | 0.23B | 0.28B | -0.52B | 0.40B | 0.10B | 0.08B | -0.35B | 0.03B | 0.03B | 0.02B | 0.06B | 0.03B | 0.04B | 0.27B | -0.20B | 0.20B | 0.12B | 0.31B |
|
Divestments
|
| | | 1.24B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.76B | 4.08B | 0.02B | 1.42B | 1.38B | 1.02B | 0.90B | 0.76B | 0.43B | 0.62B | 0.68B | 0.95B | 1.59B | 3.09B | 3.49B | 2.83B | 1.48B | 1.21B | 2.65B |
|
Cash from Investing Activities
|
-0.38B | 4.36B | -3.20B | -4.75B | -5.36B | -3.85B | -1.14B | -1.26B | -2.30B | 1.17B | 1.44B | -3.31B | -2.26B | -2.19B | -2.88B | -4.78B | -2.15B | -2.50B | -0.27B |
|
Other financing activities
|
3.24B | 1.96B | -0.06B | 1.36B | 3.70B | -1.53B | 0.88B | 1.60B | -2.64B | 2.75B | 0.84B | 2.36B | 2.00B | 1.14B | 3.98B | 4.10B | 2.89B | -1.96B | 1.83B |
|
Long-Term Debt Issuances
|
0.04B | 0.02B | 0.59B | 0.13B | 0.04B | 2.04B | 3.30B | 5.62B | 3.54B | 10.05B | 1.30B | 0.07B | 2.79B | 2.52B | 0.07B | 2.29B | 1.95B | 0.05B | 0.46B |
|
Long-Term Debt Repayments
|
1.14B | 1.39B | 0.12B | 0.76B | 0.53B | 0.62B | 0.74B | 6.12B | 0.27B | 8.27B | 3.10B | 0.74B | 0.16B | 0.93B | 1.17B | 1.31B | 0.38B | 0.76B | 0.62B |
|
Short-Term Debt issuances
|
0.05B | -1.21B | 0.09B | -0.18B | 0.56B | 2.65B | -2.43B | 1.38B | 5.13B | -5.33B | -0.86B | -0.23B | -0.52B | -0.19B | 0.37B | -0.44B | -0.08B | -0.06B | 0.01B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | 0.02B | -0.01B | 0.38B | | 0.50B | -0.10B | -0.35B |
|
Shares Repurchased
|
| | 0.50B | 0.15B | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
0.48B | | 0.00B | | | | | | 0.32B | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | 0.10B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.15B | 0.15B | 0.22B | 0.22B | 0.23B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B |
|
Cash from Financing Activities
|
2.48B | -0.80B | -0.89B | 0.03B | 3.51B | 2.26B | 0.76B | 2.23B | 5.83B | -1.09B | -2.09B | 1.10B | 3.83B | 2.26B | 2.98B | 3.95B | 4.10B | -3.01B | 2.16B |
|
Change in Cash
|
1.99B | 4.67B | -3.51B | -4.22B | -1.00B | -0.62B | 0.47B | 2.33B | 3.67B | 0.71B | 0.36B | -1.31B | 2.05B | 0.37B | 0.04B | 0.26B | 2.46B | -4.95B | 2.38B |
|
Beginning Cash Balance
|
-1.99B | -4.67B | 3.51B | 4.22B | 1.00B | 0.62B | -0.47B | -2.33B | -3.67B | -0.71B | -0.36B | 1.31B | -2.05B | -0.37B | -0.04B | -0.26B | -2.46B | 4.95B | -2.38B |
|
Free Cash Flow
|
-0.38B | 0.87B | 0.30B | 1.02B | 0.45B | 0.88B | 0.77B | 1.71B | 0.10B | 0.60B | 0.98B | 0.84B | 0.45B | 0.26B | -0.33B | 1.30B | 0.32B | 0.43B | 0.18B |
|
Net Cash Flow
|
1.99B | 4.67B | -3.51B | -4.22B | -1.00B | -0.62B | 0.47B | 2.33B | 3.67B | 0.71B | 0.36B | -1.31B | 2.05B | 0.37B | 0.04B | 0.26B | 2.46B | -4.95B | 2.38B |