|
Net Income
|
0.06B | 0.05B | 0.13B | 0.14B | 0.15B | 0.19B | 0.19B | 0.20B | 0.21B | 0.32B | 0.18B | 0.15B | 0.21B | 0.23B | 0.29B | 0.30B | 0.27B | 0.35B | 0.29B | 0.22B | 0.23B | 0.28B | 0.28B | 0.28B | 0.24B | 0.29B | 0.28B | 0.27B | 0.30B | 0.34B | 0.35B | 0.33B | 0.35B | 0.38B | 0.36B | 0.32B | 0.35B | 0.49B | 0.53B | 0.55B | 0.48B | 0.47B | 0.48B | 0.49B | 0.27B | 0.24B | 0.37B | 0.47B | 0.45B | 0.46B | 0.50B | 0.46B | 0.36B | 0.22B | 0.65B | 0.77B | 0.70B | 0.87B | 0.69B | 0.48B | 0.53B | 0.66B | 0.72B | 0.68B |
|
Depreciation and Depletion
|
| | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.01B | 0.07B | 0.02B | -0.00B | -0.01B | -0.01B | 0.07B | 0.00B | 0.01B | -0.03B | 0.03B | 0.02B | 0.02B | -0.00B | 0.10B | 0.02B | 0.02B | 0.01B | 0.06B | 0.05B | 0.04B | -0.00B | -0.01B | 0.06B | 0.04B | -0.01B | -0.01B | 0.38B | 0.05B | 0.04B | 0.01B | 0.06B | 0.04B | -0.02B | -0.01B | 0.39B | -0.12B | 0.00B | 0.05B | 0.09B | 0.01B | 0.00B | 0.00B | 0.04B | -0.04B | -0.05B | -0.03B | 0.09B | 0.04B | 0.02B | 0.02B | 0.02B | 0.00B | -0.08B | -0.01B | 0.06B | 0.01B | -0.02B | -0.03B | -0.06B | 0.00B | -0.02B | 0.00B | -0.01B |
|
Gains from Investment Securities
|
-0.07B | 0.34B | -0.31B | 0.11B | 0.01B | 0.13B | 0.07B | 0.07B | 0.08B | 0.19B | 0.04B | -0.06B | 0.03B | 0.18B | 0.07B | 0.13B | -0.01B | 0.24B | 0.10B | 0.06B | -0.02B | 0.22B | 0.13B | 0.08B | 0.09B | 0.14B | 0.15B | 0.01B | -0.09B | 0.19B | 0.03B | -0.42B | 0.03B | 0.29B | 0.14B | 0.03B | 0.04B | 0.13B | 0.02B | 0.18B | 0.15B | 0.02B | 0.02B | 0.02B | -0.42B | 0.22B | -0.15B | 0.63B | 0.18B | 0.14B | 0.07B | 0.12B | 0.22B | 0.11B | 0.19B | 0.10B | 0.25B | 0.11B | 0.23B | -0.14B | 0.28B | 0.10B | -0.14B | 0.30B |
|
Asset Writedowns and Impairment
|
0.03B | 0.05B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.11B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.05B | 0.00B | -0.05B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.00B | 0.03B |
|
Change in Loans
|
-0.26B | 0.50B | -0.25B | 0.07B | -0.25B | 0.02B | 0.16B | -0.13B | -0.37B | 0.21B | -0.15B | 0.08B | -0.15B | 0.19B | 0.49B | 0.40B | -0.21B | 0.43B | 0.59B | -0.13B | -0.12B | 0.31B | 0.03B | 0.13B | -0.20B | 0.28B | -0.31B | -0.09B | -0.00B | 0.19B | 0.10B | 0.38B | -0.71B | 0.17B | 0.02B | -0.19B | 0.07B | 0.68B | -0.50B | -0.10B | -0.20B | 0.42B | -0.20B | -0.15B | 0.16B | 0.06B | 0.20B | 0.12B | -0.16B | -0.01B | 0.29B | 0.05B | -0.43B | -0.14B | 0.01B | -0.21B | 0.27B | 0.07B | -0.08B | -0.07B | 0.35B | -0.36B | 0.56B | -0.42B |
|
Cash from Operations
|
0.07B | 0.34B | 0.66B | 0.11B | 0.65B | 0.38B | 0.22B | 0.43B | 0.77B | 0.09B | 0.42B | 0.49B | 0.54B | 0.11B | -0.17B | 0.03B | 0.70B | -0.08B | -0.11B | 0.43B | 0.56B | -0.09B | 0.31B | 0.32B | 0.46B | 0.10B | 0.69B | 0.49B | 0.45B | 0.20B | 0.42B | 0.11B | 1.29B | 0.34B | 0.44B | 0.72B | 0.48B | 0.04B | 1.02B | 0.55B | 0.41B | 0.07B | 0.75B | 1.13B | -0.39B | 0.53B | -0.01B | 0.66B | 0.99B | 0.54B | 0.49B | 0.70B | 1.30B | 1.19B | 1.14B | 0.95B | 0.43B | 1.26B | 1.42B | 0.80B | 0.61B | 1.35B | -0.03B | 1.68B |
|
Amortizatization of Intangibles
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.04B | 0.04B | 0.01B | 0.01B | 0.04B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.08B | 0.08B | 0.06B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
Change in Inventory
|
0.00B | 0.04B | -0.06B | 0.03B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
-0.08B | -0.03B | -0.40B | -0.14B | -0.55B | -0.21B | -0.33B | 1.29B | 0.58B | -0.13B | 0.07B | 1.71B | 1.04B | 1.76B | 0.77B | 2.10B | -0.40B | 0.63B | -1.13B | 0.78B | 0.22B | 0.35B | 0.85B | 1.00B | 0.67B | 0.80B | 0.74B | 0.12B | 0.44B | 0.49B | 1.09B | 0.93B | -0.80B | -0.34B | -1.12B | 0.33B | -0.30B | -0.56B | -0.58B | 1.92B | 0.41B | 0.85B | 0.22B | 1.31B | 3.11B | 3.61B | 0.51B | 0.00B | 0.99B | -2.16B | -3.81B | -0.70B | -0.64B | 0.90B | -0.21B | 3.58B | 1.17B | 0.48B | -0.80B | 1.92B | 0.72B | 1.06B | 0.52B | -0.28B |
|
Capital Expenditures
|
0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B | 0.03B | 0.04B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.04B | 0.03B | 0.05B | 0.04B | 0.06B | 0.05B | 0.04B | 0.03B | 0.05B | 0.03B | 0.01B | 0.04B | 0.06B | 0.03B | 0.06B | 0.04B | 0.09B | 0.06B | 0.05B | 0.07B | 0.09B | 0.04B | 0.07B | 0.03B | 0.09B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.03B | 0.02B | 0.14B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.50B | 0.57B | 0.73B | 0.38B | 0.37B | 0.36B | 0.37B | 0.44B | 0.41B | 1.50B | 0.00B | 0.64B | -1.13B | 0.21B | 2.07B | 0.43B | -1.17B | -1.25B | 0.63B | 0.27B | -1.65B | 0.27B | -4.64B | 1.21B | 0.37B | 2.06B | -0.67B | 4.69B | -1.95B | 3.02B | -4.25B | 5.78B | -1.94B | 3.10B | 0.50B | 0.48B | -1.06B | -0.53B | 0.15B | -1.58B | 0.50B | 1.00B | -5.90B | 7.01B | -1.71B | -11.99B | 0.69B | -3.47B | -7.74B | -2.46B | -4.58B | -3.43B | 5.85B | 11.78B | 8.05B | 0.43B | 2.65B | -4.80B | -3.01B | 2.05B | -4.08B | 7.60B | 1.73B | 3.94B |
|
Cash from Investing Activities
|
0.58B | 0.87B | 1.23B | -0.18B | -0.05B | 0.29B | 0.01B | 0.22B | -0.41B | 1.25B | -0.23B | -0.25B | -1.68B | -1.37B | 0.33B | -1.33B | -0.37B | -0.42B | 0.23B | -1.64B | -3.44B | -1.87B | -6.82B | 0.42B | -1.80B | 1.25B | -1.04B | 9.31B | -2.02B | 1.11B | -3.09B | 3.28B | -0.83B | 2.49B | 0.51B | 1.22B | -0.25B | 0.91B | 0.87B | -2.95B | 0.27B | -0.85B | -3.42B | 4.73B | -3.85B | -15.09B | 0.97B | -4.04B | -8.93B | -0.05B | -1.20B | -3.45B | 4.20B | 9.84B | 6.22B | -3.67B | -1.75B | -4.90B | -1.91B | 0.68B | -7.08B | 5.62B | -1.39B | 2.29B |
|
Other financing activities
|
-0.10B | -0.78B | -0.24B | 0.60B | 0.09B | -0.01B | 1.14B | 0.66B | 0.75B | -0.18B | 0.26B | -0.08B | 1.52B | 1.64B | 1.46B | 1.61B | -0.52B | 0.57B | 0.55B | 0.91B | 1.58B | 1.13B | 4.51B | -0.76B | -0.05B | -0.91B | 0.32B | 1.14B | 2.26B | 0.44B | 3.49B | -2.64B | 1.55B | -3.50B | -0.03B | -1.10B | -1.48B | -1.67B | -0.13B | 1.02B | 0.31B | 1.21B | 3.43B | -0.34B | 5.41B | 14.79B | 0.20B | 4.64B | 8.67B | -0.21B | 0.43B | 2.84B | -5.22B | -8.93B | -6.51B | -0.33B | -4.44B | 2.99B | 2.06B | -0.86B | 3.92B | -7.29B | 4.64B | -3.46B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | 0.80B | | | | 1.50B | 1.15B | 1.70B | | 1.50B | | | | | | | | | | 1.25B | | 1.00B | | 0.77B | | | | | | | | | | | | | 0.00B | | | | 0.50B | 3.49B | | 0.55B | 1.00B | 3.36B | | 0.65B | 1.49B |
|
Long-Term Debt Repayments
|
0.52B | 0.48B | 1.30B | 0.09B | 0.25B | 0.85B | 0.29B | 1.12B | 0.53B | 0.80B | 0.42B | 0.06B | 0.20B | 0.80B | 0.72B | 0.35B | 0.00B | 0.25B | 0.00B | 0.00B | 0.35B | 0.01B | 0.01B | 0.05B | 0.00B | 0.32B | 0.00B | 8.59B | 0.32B | 0.01B | 0.10B | 0.69B | 1.40B | 1.33B | 0.30B | 0.40B | 0.50B | 0.20B | 0.00B | 0.75B | 0.00B | 0.88B | 0.68B | 0.00B | 0.75B | 0.00B | 0.85B | 1.06B | 0.85B | 0.00B | 0.00B | -0.00B | 0.00B | 0.90B | 0.01B | -0.00B | 0.00B | -0.00B | 0.78B | 0.04B | 0.05B | 0.11B | 0.52B | 0.33B |
|
Short-Term Debt issuances
|
-0.37B | 0.13B | -0.03B | -0.48B | -0.57B | 0.29B | -0.95B | -0.29B | -0.44B | -0.09B | 0.13B | 0.09B | -0.27B | 0.46B | -0.38B | 0.48B | -0.70B | -0.07B | -0.06B | 0.01B | -0.03B | -0.07B | 0.00B | 0.03B | 0.00B | -0.04B | 0.02B | -2.15B | -0.34B | -1.35B | -0.19B | -0.05B | 0.02B | 1.51B | -1.49B | -0.03B | 1.45B | 1.61B | -1.93B | 3.09B | -0.80B | 1.01B | 0.90B | -5.45B | -0.00B | -0.01B | -0.01B | 0.01B | -0.00B | 0.03B | 0.01B | -0.06B | 0.00B | -0.08B | 0.05B | 2.64B | 3.44B | 0.91B | -1.18B | -1.42B | -0.52B | -0.03B | -2.16B | -1.54B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.15B | 0.35B | 0.04B | 0.53B | 0.22B | 0.22B | 0.22B | 0.72B | 0.48B | 0.50B | 0.50B | 0.37B | 0.40B | 0.30B | 0.28B | 0.37B | | | | | | | | | | 0.60B | 0.60B | 0.59B | | | | | | 0.20B | 0.20B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | 0.35B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.22B | 0.22B | 0.22B | 0.23B | 0.23B | 0.22B |
|
Cash from Financing Activities
|
-1.07B | -1.21B | -1.67B | -0.06B | -0.81B | -0.65B | -0.20B | -0.80B | -0.31B | -0.99B | -0.18B | -0.14B | 1.04B | 1.35B | 0.04B | 1.67B | -0.49B | 0.15B | 0.47B | 0.83B | 2.97B | 2.12B | 6.12B | -0.89B | 1.34B | -1.36B | 0.25B | -9.68B | 1.38B | -1.20B | 2.72B | -3.40B | -0.49B | -2.77B | -0.93B | -1.88B | -0.36B | -0.87B | -1.95B | 2.69B | -1.02B | 0.79B | 3.22B | -6.24B | 4.11B | 14.62B | -0.83B | 3.44B | 7.64B | -0.34B | 0.78B | 2.61B | -5.42B | -10.75B | -6.79B | 1.98B | 1.62B | 3.68B | 0.41B | -1.52B | 6.44B | -6.90B | 1.85B | -4.28B |
|
Change in Cash
|
-0.41B | -0.00B | 0.22B | -0.13B | -0.20B | 0.01B | 0.03B | -0.16B | 0.05B | 0.35B | 0.02B | 0.10B | -0.11B | 0.08B | 0.20B | 0.36B | -0.16B | -0.35B | 0.59B | -0.39B | 0.09B | 0.15B | -0.39B | -0.15B | -0.01B | -0.02B | -0.10B | 0.12B | -0.19B | 0.11B | 0.05B | -0.01B | -0.03B | 0.06B | 0.02B | 0.05B | -0.13B | 0.08B | -0.06B | 0.29B | -0.34B | 0.00B | 0.55B | -0.38B | -0.14B | 0.06B | 0.13B | 0.06B | -0.29B | 0.15B | 0.07B | -0.14B | 0.07B | 0.28B | 0.57B | -0.74B | 0.30B | 0.03B | -0.08B | -0.04B | -0.04B | 0.08B | 0.44B | -0.31B |
|
Beginning Cash Balance
|
0.41B | 0.00B | -0.22B | 1.37B | 0.20B | -0.01B | -0.03B | 1.09B | -0.05B | -0.35B | 1.33B | 1.35B | 1.45B | 1.34B | 1.42B | 1.62B | 1.99B | 1.83B | 1.47B | 2.06B | 1.67B | 1.76B | 1.92B | 1.52B | 1.37B | 1.37B | 1.35B | 1.25B | 1.37B | 1.18B | 1.28B | 1.33B | 0.03B | -0.06B | -0.02B | 1.37B | 0.13B | -0.08B | 0.06B | 1.31B | 0.34B | -0.00B | -0.55B | 1.82B | 0.14B | -0.06B | -0.13B | 1.49B | 0.29B | -0.15B | -0.07B | 1.57B | -0.07B | -0.28B | -0.57B | 2.56B | -0.30B | -0.03B | 0.08B | 0.04B | 0.04B | -0.08B | -0.44B | 0.31B |
|
Free Cash Flow
|
0.06B | 0.33B | 0.65B | 0.08B | 0.64B | 0.36B | 0.20B | 0.40B | 0.76B | 0.09B | 0.40B | 0.45B | 0.52B | 0.08B | -0.19B | 0.00B | 0.68B | -0.11B | -0.16B | 0.39B | 0.54B | -0.11B | 0.29B | 0.30B | 0.45B | 0.09B | 0.67B | 0.46B | 0.43B | 0.18B | 0.39B | 0.07B | 1.26B | 0.31B | 0.43B | 0.70B | 0.47B | 0.01B | 1.00B | 0.51B | 0.38B | 0.01B | 0.71B | 1.07B | -0.45B | 0.48B | -0.04B | 0.62B | 0.96B | 0.52B | 0.44B | 0.64B | 1.27B | 1.13B | 1.10B | 0.87B | 0.37B | 1.21B | 1.35B | 0.71B | 0.57B | 1.29B | -0.06B | 1.59B |
|
Net Cash Flow
|
-0.41B | -0.00B | 0.22B | -0.13B | -0.20B | 0.01B | 0.03B | -0.16B | 0.05B | 0.35B | 0.02B | 0.10B | -0.11B | 0.08B | 0.20B | 0.36B | -0.16B | -0.35B | 0.59B | -0.39B | 0.09B | 0.15B | -0.39B | -0.15B | -0.01B | -0.02B | -0.10B | 0.12B | -0.19B | 0.11B | 0.05B | -0.01B | -0.03B | 0.06B | 0.02B | 0.05B | -0.13B | 0.08B | -0.06B | 0.29B | -0.34B | 0.00B | 0.55B | -0.38B | -0.14B | 0.06B | 0.13B | 0.06B | -0.29B | 0.15B | 0.07B | -0.14B | 0.07B | 0.28B | 0.57B | -0.74B | 0.30B | 0.03B | -0.08B | -0.04B | -0.04B | 0.08B | 0.44B | -0.31B |