|
Net Income
|
0.04B | 0.37B | 3.07B | 2.99B | 4.21B | 4.21B | 4.14B | 3.98B | 5.39B | 0.94B | 0.99B | 5.78B | 5.72B | 6.11B | 5.65B | 5.95B |
|
Depreciation and Depletion
|
0.47B | 0.46B | 0.47B | 0.52B | 0.55B | 0.62B | 0.64B | 0.68B | 0.74B | 0.75B | 0.78B | 0.79B | 0.84B | 0.90B | 0.90B | 0.91B |
|
Share-based Compensation
|
0.09B | 0.11B | 0.10B | 0.10B | 0.15B | 0.20B | 0.20B | 0.20B | | | | | | | | |
|
Deferred Taxes
|
0.93B | 1.20B | 0.84B | 0.56B | 1.20B | 0.26B | 0.40B | 0.33B | -0.40B | 0.13B | 0.30B | -2.24B | 0.18B | 0.35B | -0.25B | -0.03B |
|
Cash from Discontinued Operations
|
| 0.64B | | | | | | | | 0.26B | 0.30B | 11.54B | | | | |
|
Gains from Investment Securities
|
1.08B | -0.75B | 0.16B | -0.10B | -0.13B | 0.20B | 0.71B | 0.82B | 1.22B | 1.68B | 0.70B | 1.26B | 2.68B | 3.00B | 1.99B | 1.10B |
|
Asset Writedowns and Impairment
|
1.94B | 0.33B | 0.15B | 0.11B | 0.02B | 0.01B | | | | | | | | | | |
|
Change in Loans
|
-1.11B | 1.15B | -0.08B | 1.12B | 0.09B | 0.41B | -0.39B | 0.94B | 1.15B | -1.64B | 0.12B | 0.37B | 0.48B | -1.04B | -0.21B | 0.15B |
|
Cash from Operations
|
5.75B | 4.81B | 6.03B | 6.81B | 5.55B | 5.58B | 5.53B | 3.50B | 5.58B | 7.84B | 7.36B | 4.66B | 7.21B | 9.08B | 10.11B | 7.88B |
|
Amortization of Goodwill
|
| | | 0.04B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.98B | 1.06B | 1.14B | 1.16B | 1.15B | 0.99B | 1.09B | 1.19B | 1.12B | 1.13B | 1.31B | 1.50B | 1.77B | 0.65B | 0.22B | 0.26B |
|
Change in Inventory
|
-0.06B | -0.47B | -0.33B | -1.35B | 0.46B | -0.76B | -0.20B | 1.17B | -0.30B | 0.89B | -0.56B | -0.96B | -0.67B | -0.43B | 0.77B | -0.04B |
|
Change in Accured Expenses
|
-8.12B | -1.57B | 3.33B | -0.69B | -3.99B | 0.17B | -1.79B | 0.65B | -0.70B | 0.29B | 0.13B | -0.25B | 0.75B | 0.60B | 0.51B | -1.37B |
|
Change in Taxes
|
0.72B | 0.05B | 0.04B | 0.02B | 0.00B | 0.01B | 0.29B | 0.11B | 0.02B | 0.47B | 0.02B | 0.01B | 0.07B | 0.03B | 0.83B | 0.04B |
|
Change in Net Loans
|
-13.86B | -7.86B | 10.22B | 14.33B | 10.79B | 12.15B | 3.97B | 5.94B | 10.48B | 7.33B | 14.96B | 3.38B | -15.62B | 41.73B | -12.44B | -5.06B |
|
Acquisitions
|
3.40B | -2.20B | -0.43B | 4.13B | | 0.06B | | | 1.34B | | -0.07B | | 10.51B | | | |
|
Divestments
|
| 1.20B | | | | | | | | | 0.07B | 14.22B | | | | |
|
Change in Acquisitions & Divestments
|
18.86B | 23.34B | 20.53B | 9.36B | 9.67B | -19.64B | 7.92B | 11.06B | 10.73B | 17.70B | -12.52B | -61.76B | 30.69B | 13.32B | 7.00B | 15.71B |
|
Cash from Investing Activities
|
9.48B | 5.73B | -6.55B | -17.26B | -18.93B | -24.89B | -16.26B | -7.31B | -14.89B | -3.97B | -24.99B | -51.12B | -2.79B | -60.36B | 10.11B | -3.23B |
|
Other financing activities
|
0.00B | -0.10B | | 0.02B | 0.02B | 0.03B | 0.03B | | | | | | | | | |
|
Long-Term Debt Issuances
|
0.23B | 0.40B | 0.46B | 0.99B | 1.99B | 0.74B | -0.58B | 0.02B | | 1.50B | 4.80B | | | 0.85B | | |
|
Long-Term Debt Repayments
|
9.67B | 4.37B | 1.08B | 10.50B | | | | | | | | 6.30B | | | | |
|
Short-Term Debt issuances
|
-1.73B | 4.42B | 9.56B | 16.48B | 12.60B | 8.80B | -1.73B | 0.27B | 0.46B | 0.39B | 4.26B | -5.86B | -0.05B | 0.64B | -0.55B | 0.43B |
|
Shares Issued
|
0.25B | 3.49B | 0.07B | 0.16B | 0.24B | 0.25B | 0.14B | 0.15B | 0.13B | 0.07B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Shares Repurchased
|
0.19B | 0.20B | 0.07B | 0.22B | 0.02B | 1.18B | 2.15B | 2.06B | 2.45B | 2.88B | 3.58B | 1.62B | 1.08B | 3.73B | 0.65B | 0.69B |
|
Preferred Shares Issued
|
| -0.00B | 0.99B | 2.45B | 0.50B | | | 0.52B | | | | | 1.48B | 2.23B | 1.48B | |
|
Preferred Shares Repurchased
|
| | | 0.50B | 0.15B | | 0.50B | | | | | | | | | |
|
Dividends Paid - Common
|
0.43B | 0.20B | 0.60B | 0.82B | 0.91B | 1.00B | 1.04B | 1.06B | 1.27B | 1.60B | 1.90B | 1.98B | 2.06B | 2.39B | 2.46B | 2.54B |
|
Cash from Financing Activities
|
-15.42B | -11.53B | 1.32B | 11.57B | 12.20B | 19.62B | 10.44B | 4.62B | 9.69B | -3.51B | 17.08B | 48.42B | -3.43B | 3.38B | -3.85B | -9.12B |
|
Change in Cash
|
-0.18B | -0.99B | 0.81B | 1.11B | -1.18B | 0.32B | -0.29B | 0.81B | 0.37B | 0.36B | -0.85B | -9.59B | 0.99B | -47.89B | 16.36B | -4.47B |
|
Beginning Cash Balance
|
0.18B | 72.89B | 65.85B | 9.87B | 11.83B | 9.94B | 8.89B | 7.99B | -0.37B | -0.36B | 0.85B | 9.59B | -0.99B | 47.89B | -16.36B | 4.47B |
|
Free Cash Flow
|
5.75B | 4.81B | 6.03B | 6.81B | 5.55B | 5.58B | 5.53B | 3.50B | 5.58B | 7.84B | 7.36B | 4.66B | 7.21B | 9.08B | 10.11B | 7.88B |
|
Net Cash Flow
|
-0.18B | -0.99B | 0.81B | 1.11B | -1.18B | 0.32B | -0.29B | 0.81B | 0.37B | 0.36B | -0.55B | 1.96B | 0.99B | -47.89B | 16.36B | -4.47B |