|
Net Income
|
-3.09B | 0.31B | 0.54B | 0.63B | 0.64B | 0.63B | 0.69B | 0.71B | 1.19B | 1.39B | 1.41B | 0.82B | 1.30B | 2.25B | 1.97B | 1.96B |
|
Share-based Compensation
|
| | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.09B | 0.08B | 0.08B | 0.08B | 0.13B | 0.10B | 0.10B | 0.11B |
|
Deferred Taxes
|
0.47B | -0.16B | 0.16B | 0.19B | 0.11B | 0.04B | 0.07B | 0.17B | 0.17B | 0.06B | 0.02B | -0.09B | -0.08B | 0.32B | -0.30B | -0.03B |
|
Gains from Investment Securities
|
-0.11B | 0.12B | 0.08B | -0.03B | 0.11B | 0.14B | 0.15B | -0.05B | 0.08B | -0.10B | -0.23B | -0.14B | 0.27B | -0.15B | 0.09B | 0.12B |
|
Asset Writedowns and Impairment
|
| 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Change in Loans
|
4.67B | 3.54B | 2.82B | 3.73B | -0.13B | 0.06B | -0.05B | 0.12B | -0.01B | 0.30B | 0.21B | 0.53B | 0.06B | -0.68B | 0.08B | 0.23B |
|
Cash from Operations
|
1.97B | 0.84B | 1.59B | 1.00B | 1.01B | 0.89B | 1.03B | 1.22B | 1.95B | 1.73B | 1.57B | 1.32B | 2.06B | 4.03B | 2.66B | 1.81B |
|
Amortization of Goodwill
|
2.61B | | | | | 0.00B | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.23B | 0.29B | 0.28B | 0.27B | 0.28B | 0.33B | 0.34B | 0.38B | 0.41B | 0.49B | 0.39B | 0.37B | 0.39B | 0.48B | 0.80B | 0.62B |
|
Change in Inventory
|
-0.86B | 0.10B | -0.14B | 0.05B | -0.06B | 0.01B | -0.01B | 0.10B | -0.05B | 0.01B | 0.03B | -0.04B | -0.02B | -0.03B | 0.11B | -0.07B |
|
Change in Accured Expenses
|
| | -0.04B | -0.49B | -0.34B | 0.28B | -0.04B | 0.00B | 0.23B | 0.02B | 0.19B | 0.68B | 0.03B | 1.02B | 0.34B | -0.34B |
|
Change in Net Loans
|
-1.54B | 2.76B | 4.15B | 3.29B | 3.39B | 4.23B | 3.19B | 3.95B | 3.68B | 5.33B | 2.15B | | | | | |
|
Capital Expenditures
|
0.05B | 0.07B | 0.14B | 0.13B | 0.10B | 0.06B | 0.09B | 0.12B | 0.19B | 0.11B | 0.11B | 0.12B | 0.25B | 0.21B | 0.14B | 0.14B |
|
Sales of Property, Plant and Equipment
|
0.06B | 0.11B | 0.06B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | | | | | | | |
|
Change in Intangibles
|
| | | | | 0.00B | | 0.48B | | | | | | | | |
|
Acquisitions
|
| | | 0.04B | | -0.69B | 0.46B | 0.13B | | 0.01B | | | 0.47B | 0.22B | | |
|
Divestments
|
| | | | | | | -0.48B | | | 0.55B | | 0.62B | | | |
|
Change in Acquisitions & Divestments
|
3.59B | 4.28B | 3.21B | 1.78B | 1.41B | 1.48B | 1.91B | 6.15B | 2.49B | 2.11B | 3.90B | 5.70B | 7.28B | 4.05B | 2.69B | 11.00B |
|
Cash from Investing Activities
|
-1.60B | -2.78B | -1.30B | -1.08B | -4.24B | -5.00B | -4.93B | -3.44B | -4.87B | -3.66B | -1.88B | -8.64B | -3.96B | -11.61B | -3.00B | -12.12B |
|
Other financing activities
|
2.56B | 1.35B | 1.42B | 2.26B | 1.26B | 2.92B | 3.64B | -0.29B | 1.43B | 7.73B | -1.70B | 16.60B | 6.50B | 4.65B | 3.32B | 11.22B |
|
Long-Term Debt Issuances
|
0.60B | 0.45B | 0.55B | 2.52B | 1.25B | 2.00B | 3.23B | 2.13B | 1.89B | 2.23B | 1.80B | 1.39B | 0.78B | 11.00B | 14.96B | 7.66B |
|
Long-Term Debt Repayments
|
2.63B | 0.45B | 0.36B | | 0.10B | 0.20B | 1.04B | 1.27B | 0.95B | 2.80B | 0.74B | 3.05B | 3.40B | 8.02B | 12.38B | 3.56B |
|
Short-Term Debt issuances
|
-0.28B | 1.13B | -0.58B | -0.94B | 0.85B | 0.12B | -1.82B | 1.90B | 1.37B | -3.02B | 0.59B | -2.37B | -1.25B | 2.16B | -1.29B | -0.78B |
|
Short-Term Debt repayments
|
| | | | | | | | | 0.40B | | | | | | |
|
Shares Issued
|
1.14B | 0.89B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | |
|
Shares Repurchased
|
| | | -0.15B | 0.12B | 0.33B | 0.25B | | 0.26B | 0.94B | 0.44B | 0.09B | 0.65B | | | |
|
Preferred Shares Issued
|
| | | | | | | 0.58B | | 0.49B | | 0.99B | 0.49B | | 0.32B | |
|
Preferred Shares Repurchased
|
| 1.40B | 0.00B | | | | | | | | | | 0.70B | | 0.08B | 0.41B |
|
Dividends Paid - Common
|
0.16B | 0.14B | 0.09B | 0.17B | 0.15B | 0.17B | 0.19B | 0.24B | 0.35B | 0.51B | 0.60B | 0.61B | 0.75B | 0.90B | 0.90B | 0.90B |
|
Cash from Financing Activities
|
0.31B | 1.26B | -0.02B | 0.23B | 2.97B | 4.34B | 3.52B | 2.77B | 3.05B | 3.09B | -1.20B | 12.74B | 0.83B | 8.76B | 3.77B | 13.02B |
|
Change in Cash
|
0.68B | -0.67B | 0.27B | 0.15B | -0.26B | 0.22B | -0.37B | 0.54B | 0.14B | 1.15B | -1.50B | 5.42B | -1.07B | 1.18B | 3.42B | 2.72B |
|
Beginning Cash Balance
|
-0.68B | 0.67B | -0.27B | -0.15B | 0.26B | -0.22B | 0.37B | -0.54B | -0.14B | -1.15B | 1.50B | -5.42B | 1.07B | -1.18B | -3.42B | -2.72B |
|
Free Cash Flow
|
1.92B | 0.77B | 1.45B | 0.87B | 0.91B | 0.83B | 0.94B | 1.09B | 1.76B | 1.62B | 1.47B | 1.20B | 1.81B | 3.81B | 2.52B | 1.67B |
|
Net Cash Flow
|
0.68B | -0.67B | 0.27B | 0.15B | -0.26B | 0.22B | -0.37B | 0.54B | 0.14B | 1.15B | -1.50B | 5.42B | -1.07B | 1.18B | 3.42B | 2.72B |