|
Net Income
|
1.96B | 1.26B | 0.34B | 1.74B | 3.73B | -0.84B | 0.47B | 1.43B | 1.57B | 0.05B | -2.16B | -0.89B | 2.40B | 1.73B | -1.64B | 1.01B |
|
Depreciation and Depletion
|
| | | | 0.00B | 0.00B | 0.01B | 0.04B | 0.03B | 0.07B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | | |
|
Gains from Investment Securities
|
0.10B | 0.18B | 0.21B | 0.43B | 0.42B | 0.09B | 0.06B | 0.03B | -0.00B | -1.12B | -0.05B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B |
|
Change in Interest Receivables
|
0.04B | 0.03B | 0.06B | 0.01B | -0.14B | 0.02B | -0.05B | -0.03B | 0.05B | 0.02B | 0.09B | -0.16B | -0.03B | 0.40B | 0.59B | -0.15B |
|
Change in Loans
|
| | | | | | 0.46B | 0.30B | 0.41B | 0.10B | 0.28B | 0.17B | 0.09B | 0.00B | 0.00B | 0.05B |
|
Cash from Operations
|
10.82B | 10.86B | 2.42B | 7.64B | -12.89B | 6.13B | -3.64B | 1.58B | 1.63B | 2.62B | -1.20B | 0.53B | 3.08B | 5.37B | 2.37B | 3.31B |
|
Amortization of Goodwill
|
| | | | 0.02B | | 0.02B | | | | | | | | | |
|
Amortizatization of Intangibles
|
-0.25B | -0.66B | -0.79B | -1.47B | -0.97B | -0.66B | -0.79B | -0.81B | -0.87B | -0.69B | -1.11B | -1.37B | -0.78B | -0.09B | -0.19B | -0.11B |
|
Amortization of Deferred Charges
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B | 0.07B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Change in Accured Expenses
|
-0.11B | 0.03B | 0.02B | 0.05B | -0.03B | 0.03B | -0.03B | 0.04B | 0.09B | 0.30B | -0.09B | -0.29B | -0.10B | 0.23B | 0.07B | 0.08B |
|
Change in Net Loans
|
| | | | 0.11B | 0.32B | 0.44B | 0.65B | 0.35B | | | | | | | |
|
Capital Expenditures
|
10.05B | 4.03B | | 403.56B | 449.19B | 107.90B | 52.85B | 60.99B | 67.68B | 85.03B | 97.69B | 58.80B | 16.73B | 24.50B | 128.62B | 609.32B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.02B | 0.03B | 0.23B | 0.04B | 0.01B | | 0.02B | 0.15B | 0.05B | | | |
|
Change in Intangibles
|
| | 0.00B | | | | | | 0.00B | | | 0.07B | 0.08B | 0.01B | | 0.07B |
|
Acquisitions
|
| | | | 0.72B | | | -0.04B | | 0.26B | | 0.01B | | | | |
|
Divestments
|
| | | | 0.02B | | 0.13B | | 0.01B | | | | 1.12B | | | |
|
Change in Acquisitions & Divestments
|
10.36B | 9.26B | 19.34B | 402.61B | 450.90B | 107.90B | 52.95B | 60.99B | 67.68B | 85.32B | 98.34B | 58.80B | 18.74B | 25.06B | 128.62B | 609.32B |
|
Cash from Investing Activities
|
-7.34B | -13.85B | -25.12B | -18.69B | 37.55B | -7.80B | 12.15B | -2.06B | -14.67B | -0.91B | -20.64B | 40.35B | 4.90B | -14.53B | -8.42B | -14.98B |
|
Other financing activities
|
| | | | | 0.01B | -0.71B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.07B | -0.01B | -0.01B |
|
Long-Term Debt Issuances
|
| 0.58B | | 0.73B | | 0.26B | 2.38B | 1.38B | | 0.92B | 3.44B | 2.39B | 3.72B | 5.47B | 4.48B | 10.33B |
|
Long-Term Debt Repayments
|
| | | 0.62B | | | 0.86B | | | -0.00B | -0.03B | -0.06B | -0.00B | | | |
|
Short-Term Debt issuances
|
327.76B | 224.79B | 273.02B | 352.50B | 381.64B | 195.37B | 202.27B | 2,452.60B | 3,606.92B | 5,117.16B | 5,470.73B | 2,776.33B | 2,288.70B | 3,571.04B | 5,351.05B | 6,004.60B |
|
Shares Issued
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | 0.00B | 2.35B | 1.53B | 1.83B | 0.00B | 0.55B | 2.64B | 0.67B | 1.56B |
|
Shares Repurchased
|
0.03B | 0.02B | 0.01B | 0.26B | 0.14B | | 0.11B | 0.10B | | | 0.22B | 0.21B | | | | |
|
Preferred Shares Issued
|
| | | 0.45B | | | | | 0.70B | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | 0.19B | 0.41B | 0.23B | 0.46B | | | | |
|
Dividends Paid - Common
|
1.27B | 1.60B | 2.04B | 2.15B | 1.64B | 1.21B | 1.21B | 1.22B | 1.35B | 1.54B | 1.69B | 1.48B | 1.36B | 1.52B | 1.52B | 1.49B |
|
Cash from Financing Activities
|
-2.88B | 1.76B | 23.41B | 10.68B | -24.72B | 2.86B | -8.47B | 0.25B | 12.20B | -0.68B | 21.96B | -41.49B | -7.88B | 9.39B | 5.88B | 11.75B |
|
Change in Cash
|
0.60B | -1.22B | 0.71B | -0.38B | -0.06B | 1.19B | 0.03B | -0.23B | -0.83B | 1.03B | 0.11B | -0.61B | 0.10B | 0.23B | -0.16B | 0.08B |
|
Beginning Cash Balance
|
-0.60B | 1.22B | -0.71B | 0.38B | 0.06B | -1.19B | -0.03B | 0.23B | 0.83B | -1.03B | -0.11B | 0.61B | -0.10B | -0.23B | 0.16B | -0.08B |
|
Free Cash Flow
|
0.77B | 6.83B | 2.42B | -395.92B | -462.08B | -101.77B | -56.49B | -59.41B | -66.04B | -82.41B | -98.89B | -58.27B | -13.66B | -19.13B | -126.25B | -606.01B |
|
Net Cash Flow
|
0.60B | -1.22B | 0.71B | -0.38B | -0.06B | 1.19B | 0.03B | -0.23B | -0.83B | 1.03B | 0.11B | -0.61B | 0.10B | 0.23B | -0.16B | 0.08B |