|
Net Income
|
0.08B | -0.19B | -0.38B | 0.07B | -0.20B | -0.28B | -0.15B | 0.86B | 0.04B | 0.03B | 0.02B | -0.47B | -0.07B | 0.00B | -0.02B | -0.06B | 0.00B | -0.00B | -0.00B | -0.01B | 0.02B | 0.00B | 0.01B | 0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.27B | 0.01B | 0.00B | 0.01B | 0.01B | 0.32B | -0.00B | 0.01B | 0.41B | -0.00B | 0.27B | 0.41B | 0.39B | 0.39B | 0.41B | 0.39B | 0.16B | -0.21B | 0.53B | 0.62B | 0.64B | 0.79B | 0.65B | 0.44B |
|
Depreciation and Depletion
|
| | | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.14B | -0.16B | -0.17B | 0.23B | -0.11B | -0.03B | -0.07B | 0.43B | -0.01B | -0.07B | 0.02B | 0.08B | 0.06B | 0.15B | 0.10B | -0.73B | -0.12B | -0.10B | -0.09B | -0.09B | -0.12B | -0.05B | -0.01B | -0.02B | -0.04B | -0.00B | -0.03B | -0.13B | -0.02B | 0.01B | -0.01B | -0.05B | -0.06B | | -0.00B | -0.15B | -0.10B | -0.01B | -0.04B | -0.08B | -0.02B | 0.00B | 0.01B | -0.06B | 0.07B | 0.17B | -0.01B | -0.08B | -0.09B | -0.09B | -0.02B | 0.04B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | -0.03B | -0.00B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | | | 0.10B | 0.06B | -0.12B | 0.00B | 0.55B | 0.08B | 0.02B | 0.00B | -0.23B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | | | | 0.02B | | | 0.00B | 0.03B | 0.00B | 0.00B | -0.01B | 0.03B | 0.00B | | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Asset Writedowns and Impairment
|
0.00B | 0.07B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.03B | 0.07B | -0.00B | -0.03B | 0.04B | -0.04B | 0.05B | -0.09B | 0.02B | -0.09B | 0.07B | -0.06B | 0.04B | -0.05B | 0.02B | -0.02B | 0.02B | -0.04B | 0.01B | -0.02B | 0.00B | -0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
1.90B | 3.69B | 2.73B | -0.67B | 1.66B | 1.20B | 1.31B | 1.71B | 1.59B | 1.93B | 1.08B | 0.17B | 1.31B | 1.42B | 1.66B | 1.61B | 1.57B | 1.46B | 1.13B | 0.90B | 0.64B | 0.56B | 0.75B | 0.64B | 0.63B | 0.66B | 0.79B | 0.67B | 0.58B | 1.24B | 0.89B | 0.99B | 0.88B | 1.05B | 1.15B | 0.98B | 0.59B | 0.94B | 0.95B | 0.97B | 0.52B | 0.91B | 1.01B | 1.72B | 1.14B | 1.38B | 1.81B | 1.54B | 2.13B | 2.01B | 1.88B | 1.70B |
|
Cash from Operations
|
-0.62B | 2.35B | 0.36B | -0.05B | 1.73B | 1.07B | 0.54B | 0.89B | 1.33B | 1.51B | 1.77B | 0.14B | 0.76B | 0.28B | 1.18B | 0.23B | 1.13B | 1.04B | 0.98B | 0.60B | 0.42B | 0.32B | 0.78B | 0.59B | 0.32B | 0.35B | 0.74B | 0.19B | 0.79B | 0.36B | 0.61B | 0.28B | 0.73B | 0.42B | 0.85B | 0.29B | 0.15B | 0.51B | 0.61B | 1.00B | 0.58B | 0.74B | 0.76B | 0.50B | 0.79B | 0.86B | 0.68B | -0.00B | 0.72B | 0.71B | 0.84B | 0.76B |
|
Amortizatization of Intangibles
|
0.06B | 0.07B | 0.06B | -0.12B | -0.04B | -0.05B | -0.06B | -0.11B | -0.05B | -0.04B | -0.05B | -0.07B | -0.07B | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
-0.00B | -0.01B | -0.00B | -0.01B | | | -0.00B | -0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
6.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.18B | 0.17B | 0.18B | 0.18B | 0.19B | 0.17B | 0.17B | 0.15B | 0.15B | 0.12B | 0.13B | 0.14B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.16B | 0.15B | 0.14B | 0.13B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.13B | 0.13B | 0.06B | 0.10B | 0.09B | 0.10B | 0.08B |
|
Change in Inventory
|
0.30B | -0.24B | 0.28B | 1.65B | -1.80B | 0.02B | 0.32B | -0.46B | 0.17B | -0.06B | 0.24B | -0.20B | -0.14B | -0.05B | 0.00B | 0.00B | 0.01B | -0.02B | 0.02B | -0.01B | 0.01B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.04B | -0.03B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.01B | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.03B | 0.43B | -0.68B | 0.13B | -0.73B | 0.36B | 0.12B | 0.47B | -0.48B | -0.06B | 0.16B | 0.01B | -0.22B | 0.26B | 0.59B | -0.98B | -0.76B | 0.04B | 0.27B | -0.46B | 0.04B | 0.02B | 0.00B | 0.36B | -0.12B | -0.23B | 0.25B | -0.35B | -0.04B | 0.23B | -0.04B | 0.03B | -0.08B | -0.01B | 0.08B | 0.12B | -0.53B | 0.09B | 0.01B | -0.04B | 0.22B | 0.16B | 0.17B | -0.10B | 0.22B | 0.27B | 0.02B | -0.05B | -0.27B | 0.14B | 0.04B | 0.01B |
|
Change in Taxes
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.09B | 0.05B | -0.02B | 0.11B | 0.04B | 0.03B | 0.05B | 0.07B | 0.03B | 0.10B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.03B | 0.04B | 0.05B | 0.06B | 0.04B | 0.06B | 0.07B | 0.08B | 0.05B | 0.02B | 0.12B | 0.18B | 0.06B | -0.02B | 0.07B | 0.10B | 0.01B | 0.03B | 0.04B | 0.07B | 0.06B | 0.02B | 0.06B | 0.02B | 0.04B | 0.02B | 0.07B | 0.05B | 0.04B | 0.04B | 0.01B | 0.04B | 0.03B | 0.01B | 0.02B | 0.04B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | 1.18B |
|
Change in Acquisitions & Divestments
|
1.09B | 1.58B | 1.33B | 1.45B | 1.85B | 0.02B | 0.15B | 4.72B | 2.42B | 4.06B | 0.05B | 1.33B | 1.59B | 0.27B | 0.07B | 1.92B | 1.76B | 1.61B | 1.23B | 0.80B | 0.71B | 0.77B | 0.87B | 0.86B | 0.86B | 1.05B | 1.05B | 0.93B | 1.06B | 0.93B | 1.34B | 0.75B | 0.89B | 0.85B | 0.93B | 0.90B | 0.80B | 0.88B | 0.89B | 0.81B | 0.80B | 3.32B | 0.64B | 0.61B | 0.84B | 1.06B | 1.45B | 1.56B | 1.44B | 1.52B | 1.44B | 1.45B |
|
Cash from Investing Activities
|
-0.54B | 0.19B | 1.55B | -2.84B | 1.40B | 1.62B | 0.66B | 0.41B | -0.93B | 0.25B | 0.25B | 1.09B | -1.80B | 1.24B | 0.59B | 0.98B | -0.58B | -0.89B | 1.07B | 0.32B | -0.58B | -0.97B | -1.11B | -1.12B | -0.93B | -2.12B | -1.13B | -1.94B | -0.66B | -0.42B | 0.57B | -0.20B | -0.12B | -0.43B | 0.56B | -0.80B | -0.04B | -0.67B | -1.12B | -1.21B | -1.69B | 1.72B | 0.19B | 0.29B | -5.28B | -1.14B | -0.41B | 1.98B | -0.07B | -1.41B | 1.13B | -2.51B |
|
Other financing activities
|
2.35B | 1.19B | 0.15B | 3.80B | -0.35B | -2.08B | -1.27B | -0.36B | 1.75B | -0.04B | -0.39B | -0.31B | 1.51B | -2.04B | -0.22B | 0.59B | -1.34B | -1.68B | -0.13B | 0.13B | 0.94B | 0.43B | 0.31B | 0.07B | 3.28B | -0.40B | 0.10B | 1.25B | -0.28B | -0.91B | 2.04B | -0.25B | 0.39B | -1.33B | -0.50B | -0.70B | 0.10B | -1.71B | -2.03B | 1.24B | 1.23B | -0.75B | -0.67B | 3.17B | 2.56B | 16.75B | 1.67B | 4.03B | 7.12B | 1.88B | 0.56B | 4.28B |
|
Long-Term Debt Issuances
|
0.10B | 1.10B | 0.40B | 1.19B | | | | 3.00B | 0.60B | 0.40B | | | | | | | | | | | | | | | | 1.25B | 3.75B | 1.00B | 0.50B | 1.11B | | 1.75B | | 1.25B | 1.59B | 3.81B | 4.35B | 3.75B | 2.70B | 10.95B | 12.03B | 8.75B | 0.50B | | 3.95B | 0.75B | | | | | 0.65B | |
|
Long-Term Debt Repayments
|
0.56B | 1.36B | 0.56B | 0.76B | 2.87B | 1.03B | 1.09B | 4.13B | 1.55B | 0.95B | 1.50B | 2.00B | 0.90B | 0.95B | | 0.35B | | 1.70B | 0.02B | | 0.60B | 0.40B | -0.00B | 0.35B | 0.29B | 0.85B | | | 1.00B | | 2.91B | 0.01B | 1.75B | 0.50B | 2.25B | 1.75B | 4.50B | 1.80B | 1.40B | 9.75B | 11.53B | 12.55B | 0.60B | 1.25B | 1.80B | 6.29B | 1.48B | 1.35B | 0.63B | 0.04B | 1.07B | 0.03B |
|
Short-Term Debt issuances
|
-6.47B | -2.16B | -1.91B | -1.62B | -0.98B | 0.28B | 0.70B | 0.28B | -0.76B | -0.46B | 0.22B | 0.12B | -0.16B | 1.33B | -1.37B | -0.36B | 0.26B | 2.05B | -2.10B | 0.41B | -0.20B | -0.16B | 0.07B | 0.36B | -0.17B | -0.24B | -1.85B | 0.01B | -0.01B | 0.00B | -0.00B | | | 0.60B | | -0.10B | -0.50B | 1.40B | 1.85B | -1.65B | | 2.65B | 1.15B | -3.35B | 1.10B | -3.15B | | | | | | -0.10B |
|
Shares Issued
|
0.01B | 1.80B | | | 0.00B | | | | | | | | 0.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | 0.17B | 0.17B | 0.34B | 0.01B | | | 0.25B | 0.10B | 0.17B | 0.44B | 0.52B | 0.17B | 0.18B | 0.21B | 0.48B | 0.15B | 0.12B | 0.50B | 0.50B | 0.23B | 0.23B | 1.28B | 0.37B | 0.19B | 0.19B | 0.59B | 0.13B | | | | | | 0.17B | | 0.30B |
|
Dividends Paid - Common
|
0.07B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | -0.09B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.16B | 0.08B | 0.10B | | 0.10B | 0.10B | 0.10B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | 0.04 | | | | 0.10 | | | | 0.18 | | | | 0.23 | | | | 0.26 | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-4.68B | 0.76B | -1.97B | 2.53B | -4.26B | -2.15B | -1.72B | -1.27B | -0.01B | -1.10B | -1.73B | -2.24B | 1.27B | -5.22B | -1.60B | 0.35B | -1.11B | -0.80B | -2.47B | 0.49B | 0.08B | 0.27B | 0.30B | -0.25B | 2.63B | -0.50B | 1.64B | 2.06B | -1.06B | -0.09B | -1.18B | 1.13B | -1.68B | -0.23B | -1.78B | 0.73B | -0.91B | 1.26B | -0.28B | 0.25B | 1.38B | -1.78B | -0.37B | -1.74B | 5.63B | 8.22B | 0.01B | 2.51B | 6.31B | 1.38B | -0.06B | 3.66B |
|
Change in Cash
|
-5.84B | 3.29B | -0.06B | -0.36B | -1.14B | 0.54B | -0.52B | 0.03B | 0.40B | 0.65B | 0.29B | -1.02B | 0.23B | -3.71B | 0.16B | 1.56B | -0.56B | -0.65B | -0.42B | 1.41B | -0.08B | -0.38B | -0.04B | -0.78B | 2.02B | -2.27B | 1.25B | 0.31B | -0.92B | -0.15B | 0.00B | 1.21B | -1.08B | -0.24B | -0.37B | 0.22B | -0.80B | 1.10B | -0.79B | 0.04B | 0.27B | 0.68B | 0.58B | -0.95B | 1.14B | 7.94B | 0.28B | 4.48B | 6.96B | 0.67B | 1.91B | 1.90B |
|
Beginning Cash Balance
|
10.97B | -3.29B | 0.06B | 8.37B | 1.14B | -0.54B | 0.52B | 6.89B | 6.92B | -0.65B | -0.29B | 8.26B | 7.25B | 3.71B | -0.16B | -1.56B | 0.56B | 0.65B | 0.42B | -1.41B | 0.08B | 0.38B | 0.04B | 0.78B | -2.02B | 2.27B | -1.25B | -0.31B | 0.92B | 0.15B | -0.00B | -1.21B | 1.08B | 0.24B | 0.37B | -0.22B | 0.80B | -1.10B | 0.79B | -0.04B | -0.27B | -0.68B | -0.58B | 0.95B | -1.14B | -7.94B | -0.28B | -4.48B | -6.96B | -0.67B | -1.91B | -1.90B |
|
Free Cash Flow
|
-0.71B | 2.29B | 0.38B | -0.16B | 1.68B | 1.04B | 0.49B | 0.82B | 1.30B | 1.41B | 1.74B | 0.10B | 0.72B | 0.24B | 1.14B | 0.16B | 1.10B | 1.00B | 0.93B | 0.54B | 0.38B | 0.26B | 0.71B | 0.51B | 0.27B | 0.33B | 0.62B | 0.01B | 0.73B | 0.37B | 0.54B | 0.18B | 0.72B | 0.39B | 0.82B | 0.22B | 0.10B | 0.49B | 0.56B | 0.98B | 0.54B | 0.72B | 0.69B | 0.45B | 0.74B | 0.81B | 0.67B | -0.04B | 0.69B | 0.70B | 0.82B | 0.72B |
|
Net Cash Flow
|
-5.84B | 3.29B | -0.06B | -0.36B | -1.14B | 0.54B | -0.52B | 0.03B | 0.40B | 0.65B | 0.29B | -1.02B | 0.23B | -3.71B | 0.16B | 1.56B | -0.56B | -0.65B | -0.42B | 1.41B | -0.08B | -0.38B | -0.04B | -0.78B | 2.02B | -2.27B | 1.25B | 0.31B | -0.92B | -0.15B | 0.00B | 1.21B | -1.08B | -0.24B | -0.37B | 0.22B | -0.80B | 1.10B | -0.79B | 0.04B | 0.27B | 0.68B | 0.58B | -0.95B | 1.14B | 7.94B | 0.28B | 4.48B | 6.96B | 0.67B | 1.91B | 1.90B |