|
Net Income
|
0.16B | 0.31B | 0.19B | 0.20B | 0.16B | 0.20B | 0.16B | 0.16B | 0.15B | 0.15B | 0.17B | 0.16B | 0.18B | 0.18B | 0.17B | 0.16B | 0.19B | 0.21B | 0.17B | 0.18B | 0.18B | 0.20B | 0.24B | 0.23B | 0.27B | 0.23B | 0.28B | 0.27B | 0.30B | 0.36B | 0.38B | 0.39B | 0.37B | 0.41B | 0.35B | 0.39B | 0.38B | 0.37B | 0.36B | 0.31B | 0.29B | 0.24B | 0.38B | 0.37B | 0.40B | 0.41B | 0.39B | 0.40B | 0.39B | 0.16B | 0.33B | 0.33B | 0.33B | 0.11B | 0.21B | 0.90B | 0.46B | 0.46B | 0.39B | 0.42B | 0.46B |
|
Depreciation and Depletion
|
| | | | | | 0.03B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.16B | -1.50B | 0.10B | 0.38B | -0.58B | 0.02B | 0.57B | -0.53B | -0.09B | | | 0.04B | 0.01B | -0.02B | 0.12B | -0.03B | -0.22B | 0.90B | -0.76B | 0.02B | 0.25B | -0.23B | 0.12B | -0.40B | | | -0.23B | -0.06B | 0.22B | 0.04B | 0.77B | -0.09B | -0.03B | 0.22B | -0.38B | 0.10B | -0.21B | 0.27B | 0.15B | -0.48B | -0.15B | 0.80B | 0.09B | -0.21B | -0.68B | 0.97B | -0.07B | 0.18B | 0.24B | -0.03B | 0.20B | 0.63B | 0.73B | -0.02B | -0.65B | 0.71B | -0.97B | 0.28B | -0.06B | -0.27B | -0.67B |
|
Cash from Operations
|
0.45B | -0.10B | 0.35B | 0.32B | 0.03B | 0.73B | 0.15B | -0.13B | 0.07B | | | 0.76B | -0.22B | 0.25B | 0.02B | 0.31B | -1.59B | 2.24B | -0.12B | 0.54B | 1.00B | -0.27B | -0.34B | 0.49B | | | 0.78B | -0.47B | 0.56B | 0.85B | -0.48B | 0.33B | 1.45B | 0.46B | 0.29B | 0.08B | 0.58B | 1.64B | -2.69B | 3.18B | -0.08B | 1.48B | 0.07B | -1.24B | 0.48B | 2.04B | 0.75B | -1.61B | -0.90B | 4.15B | -0.16B | -0.10B | 0.09B | 2.80B | -1.45B | 2.99B | 0.61B | -2.63B | 2.75B | 1.87B | 0.53B |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.02B | 0.02B | 0.00B | -0.03B | -0.00B | -0.02B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | | | -0.02B | -0.03B | -0.04B | 0.40B | 0.08B | 0.09B | 0.08B | -0.35B | 0.08B | 0.08B | 0.08B | -0.32B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 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 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.18B | 0.18B | 0.18B | 0.19B | 0.20B | 0.20B |
|
Change in Receivables
|
-0.12B | 0.05B | 0.01B | -0.00B | -0.00B | -0.05B | 0.17B | -0.03B | 0.03B | | | 0.02B | 0.00B | 0.01B | 0.01B | 0.03B | -0.13B | 0.12B | 0.18B | 0.25B | -0.40B | 0.10B | 0.02B | -0.05B | | | 0.01B | 0.07B | 0.06B | -0.02B | 0.08B | 0.13B | 0.03B | -0.04B | 0.11B | 0.36B | -0.14B | -0.28B | 0.12B | -0.08B | -0.09B | 0.04B | 0.07B | 0.01B | 0.06B | 0.32B | -0.29B | 0.09B | 0.30B | -0.17B | 0.19B | -0.27B | 0.27B | -0.21B | 0.17B | 0.04B | 0.07B | -0.27B | 0.21B | -0.20B | 0.02B |
|
Change in Inventory
|
0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.03B | 0.02B | -0.01B | 0.01B | -0.02B | 0.01B | -0.00B | 0.01B | -0.01B | | | -0.01B | 0.01B | 0.00B | -0.01B | -0.02B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.01B | | | 0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | -0.02B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.07B | 0.08B | 0.06B | -0.02B | 0.04B | -0.00B | 0.06B | -0.05B | 0.00B | -0.05B | 0.04B | -0.02B | 0.02B |
|
Change in Net Loans
|
-0.35B | -1.36B | -0.80B | -0.33B | 0.20B | 0.47B | -0.50B | 0.31B | -0.20B | | | 0.10B | 0.45B | -0.05B | -0.03B | -0.64B | -0.01B | 0.26B | 0.37B | 0.27B | 1.04B | 0.03B | 0.94B | 1.00B | | | -0.15B | -0.38B | -0.18B | -0.74B | -0.49B | 0.39B | -1.11B | 1.14B | -1.88B | 0.36B | -0.12B | 0.55B | 6.43B | -4.08B | -1.01B | 0.98B | 0.59B | 3.06B | 2.07B | 1.02B | -1.23B | 2.00B | 2.84B | -1.17B | -0.53B | 1.17B | 0.04B | 4.02B | -0.25B | -5.20B | -0.21B | 1.50B | -2.58B | 2.43B | -0.35B |
|
Capital Expenditures
|
0.05B | 0.04B | 0.02B | 0.07B | 0.02B | 0.09B | 0.05B | 0.07B | 0.07B | | | 0.05B | 0.05B | 0.05B | 0.09B | 0.06B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | | | 0.08B | 0.10B | 0.11B | 0.09B | 0.08B | 0.09B | 0.11B | 0.12B | 0.08B | 0.13B | 0.10B | 0.14B | 0.09B | 0.09B | 0.10B | 0.14B | 0.09B | 0.07B | 0.11B | 0.14B | 0.12B | 0.15B | 0.16B | 0.17B | 0.12B | 0.15B | 0.14B | 0.15B | 0.11B | 0.16B | 0.18B | 0.19B | 0.17B | 0.21B | 0.15B |
|
Acquisitions
|
| | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
2.26B | 3.73B | 4.71B | 1.23B | 4.34B | 1.58B | 2.85B | 2.66B | 4.59B | | | 8.45B | 7.15B | 3.56B | 2.03B | 3.73B | 1.03B | 1.60B | 2.10B | 2.80B | 2.38B | 4.07B | 2.22B | 1.69B | | | 3.24B | 2.58B | 1.79B | 2.50B | 4.68B | 4.57B | 5.09B | 5.70B | 5.95B | 4.32B | 2.18B | 3.84B | 6.29B | 6.60B | 11.01B | 11.76B | 16.13B | 14.72B | 13.09B | 10.97B | 13.98B | 9.30B | 7.79B | 6.60B | 10.41B | 7.66B | 7.80B | 6.25B | 8.61B | 6.84B | 7.56B | 7.07B | 7.93B | 8.38B | 8.54B |
|
Cash from Investing Activities
|
1.42B | 4.41B | -2.81B | -4.70B | 5.51B | -2.72B | -0.48B | -4.07B | -8.01B | | | 7.90B | -3.29B | 0.72B | -3.71B | 4.44B | -1.73B | -2.20B | -6.19B | -0.82B | -2.26B | -5.98B | 0.83B | 2.81B | | | 1.03B | -1.32B | -5.67B | -8.06B | 11.16B | -7.54B | 1.73B | -1.02B | 11.61B | -4.28B | 1.67B | -12.40B | -21.50B | 7.21B | 1.18B | -16.81B | 5.13B | -7.37B | 2.42B | -18.79B | 10.33B | 14.90B | -3.45B | 4.16B | 4.92B | -5.35B | 10.08B | -4.86B | -4.79B | 0.95B | 3.49B | -2.21B | -10.29B | -3.62B | 0.81B |
|
Other financing activities
|
-9.06B | 0.24B | 1.74B | 2.96B | -0.85B | 1.20B | -0.19B | 5.75B | 6.88B | | | -8.74B | 3.06B | -0.06B | 4.48B | -5.78B | 2.18B | 0.75B | 5.78B | 2.08B | 2.39B | 4.09B | -0.07B | -2.82B | | | -1.67B | 2.99B | 0.77B | 6.44B | -7.84B | 2.84B | -1.30B | 0.13B | -8.84B | 4.53B | -2.05B | 10.62B | 23.96B | -10.53B | -0.73B | 19.44B | -5.84B | 8.81B | -3.23B | 18.16B | -9.86B | -13.43B | -2.83B | -6.88B | -10.48B | -0.58B | -2.04B | 4.61B | 7.98B | -2.39B | -3.48B | 4.22B | 7.17B | 3.56B | -0.80B |
|
Long-Term Debt Issuances
|
| | | | | | 0.04B | 0.50B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | | | | | | | | | | | | | | 0.99B | | | 2.00B | | | | | | | | |
|
Long-Term Debt Repayments
|
0.13B | 0.01B | 0.23B | 0.05B | 0.26B | 0.03B | 0.64B | 0.00B | 0.21B | | | 0.35B | 0.13B | 0.25B | 0.20B | 0.20B | 0.20B | 0.40B | 0.00B | 0.00B | 0.60B | 0.04B | 0.00B | 0.23B | | | 0.00B | 0.00B | 0.00B | -0.22B | 0.00B | -0.00B | -0.31B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
1.46B | -2.29B | 0.02B | 1.44B | -0.46B | -0.00B | -0.04B | -0.07B | 0.88B | | | -0.91B | -0.05B | 0.15B | 0.32B | 1.06B | 0.40B | -0.08B | -0.12B | -1.00B | -0.64B | 1.59B | -0.11B | 1.06B | | | -1.03B | -0.03B | 2.03B | 1.11B | 1.00B | 0.61B | 0.09B | 0.17B | -0.16B | 0.01B | 0.03B | -1.07B | -0.78B | 1.53B | -1.68B | -1.76B | 1.42B | -0.28B | 0.47B | -1.12B | -0.20B | 0.47B | 3.30B | 0.40B | 3.77B | 1.02B | -5.51B | -0.34B | -0.27B | 0.48B | -0.82B | 0.29B | -0.13B | 0.51B | -0.47B |
|
Shares Issued
|
0.01B | 0.82B | -0.00B | | 0.00B | 0.01B | 0.04B | 0.01B | 0.03B | | | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.06B | 0.03B | 0.01B | 0.05B | 0.02B | 0.05B | 0.01B | 0.03B | | | 0.04B | 0.03B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | | |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.04B | | | 0.01B | 0.04B | 0.05B | 0.06B | 0.07B | 0.02B | 0.10B | 0.12B | 0.16B | 0.07B | 0.08B | 0.17B | 0.11B | | | 0.07B | 0.16B | 0.12B | 0.17B | 0.26B | 0.19B | 0.24B | 0.23B | 0.26B | 0.27B | 0.31B | 0.26B | 0.30B | 0.00B | 0.00B | 0.00B | 0.14B | 0.03B | 0.10B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.10B | 0.10B | 0.00B | 0.15B | 0.13B | 0.25B | 0.30B | 0.25B | 0.29B | 0.34B | 0.28B |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40B | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | | 0.07B | 0.07B | 0.07B | 0.14B | 0.00B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | | | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.09B | 0.12B | 0.16B | 0.13B | 0.13B | 0.15B | 0.18B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.16B | 0.31B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Cash from Financing Activities
|
-2.37B | -3.95B | 2.76B | 3.98B | -5.37B | 2.90B | 0.15B | 3.46B | 8.68B | | | -8.79B | 2.91B | -1.17B | 3.98B | -4.67B | 4.23B | -1.99B | 6.81B | 0.79B | 1.43B | 5.28B | -0.42B | -2.19B | | | -2.71B | 2.89B | 4.63B | 6.44B | -9.17B | 6.21B | -2.94B | 0.08B | -11.45B | 4.43B | -2.48B | 10.11B | 25.71B | -11.84B | -0.84B | 14.84B | -4.91B | 8.80B | -3.47B | 15.64B | -10.32B | -11.74B | 3.90B | -8.28B | -4.60B | 5.67B | -9.96B | 1.71B | 6.94B | -2.64B | -4.01B | 3.15B | 6.82B | 3.52B | -2.30B |
|
Exchange Rate Effect
|
-0.05B | 0.08B | 0.05B | 0.00B | -0.01B | -0.03B | 0.14B | 0.07B | 0.02B | | | 0.09B | -0.08B | | 0.06B | -0.06B | -0.05B | 0.01B | -0.03B | 0.01B | 0.10B | -0.05B | 0.03B | -0.08B | | | 0.21B | -0.05B | 0.05B | 0.02B | 0.05B | -0.20B | -0.06B | -0.01B | 0.04B | 0.03B | -0.07B | 0.07B | -0.15B | 0.07B | 0.01B | 0.14B | -0.10B | 0.02B | -0.04B | -0.03B | -0.03B | -0.21B | -0.18B | 0.13B | 0.02B | -0.15B | -0.14B | 0.19B | -0.17B | -0.04B | 0.22B | -0.50B | 0.40B | 0.29B | -0.11B |
|
Change in Cash
|
-0.54B | 0.43B | 0.35B | -0.39B | 0.16B | 0.87B | -0.03B | -0.67B | 0.77B | | | -0.04B | -0.69B | -0.20B | 0.36B | 0.02B | 0.86B | -1.94B | 0.47B | 0.51B | 0.27B | -1.03B | 0.11B | 1.02B | | | -0.68B | 1.05B | -0.43B | -0.74B | 1.56B | -1.19B | 0.19B | -0.49B | 0.49B | 0.27B | -0.31B | -0.58B | 1.37B | -1.37B | 0.28B | -0.35B | 0.19B | 0.21B | -0.60B | -1.14B | 0.73B | 1.34B | -0.63B | 0.16B | 0.17B | 0.07B | 0.06B | -0.16B | 0.52B | 1.26B | 0.30B | -2.19B | -0.31B | 2.05B | -1.08B |
|
Free Cash Flow
|
0.40B | -0.14B | 0.33B | 0.25B | 0.02B | 0.65B | 0.10B | -0.20B | 0.00B | | | 0.71B | -0.27B | 0.20B | -0.07B | 0.25B | -1.66B | 2.17B | -0.21B | 0.46B | 0.92B | -0.34B | -0.43B | 0.42B | | | 0.70B | -0.57B | 0.45B | 0.76B | -0.56B | 0.24B | 1.34B | 0.34B | 0.21B | -0.04B | 0.48B | 1.50B | -2.78B | 3.09B | -0.18B | 1.34B | -0.03B | -1.31B | 0.37B | 1.90B | 0.62B | -1.76B | -1.05B | 3.98B | -0.28B | -0.25B | -0.06B | 2.66B | -1.57B | 2.83B | 0.43B | -2.82B | 2.58B | 1.66B | 0.37B |
|
Net Cash Flow
|
-0.50B | 0.35B | 0.30B | -0.40B | 0.17B | 0.90B | -0.17B | -0.74B | 0.75B | | | -0.13B | -0.60B | -0.20B | 0.30B | 0.08B | 0.91B | -1.95B | 0.50B | 0.50B | 0.17B | -0.97B | 0.08B | 1.11B | | | -0.90B | 1.10B | -0.48B | -0.77B | 1.51B | -1.00B | 0.24B | -0.48B | 0.45B | 0.24B | -0.24B | -0.65B | 1.52B | -1.44B | 0.26B | -0.49B | 0.30B | 0.20B | -0.56B | -1.11B | 0.76B | 1.55B | -0.44B | 0.03B | 0.16B | 0.22B | 0.20B | -0.35B | 0.69B | 1.30B | 0.09B | -1.69B | -0.71B | 1.76B | -0.97B |