|
Net Income
|
0.07B | -0.07B | -0.41B | -0.10B | -0.02B | 0.02B | -0.02B | 0.02B | 0.02B | 0.27B | 1.58B | 1.09B | 2.52B | 2.25B | 2.07B | 1.89B |
|
Depreciation and Depletion
|
0.28B | 0.28B | 0.27B | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.24B | 0.21B | 0.02B | -0.43B | -0.40B | -0.20B | -0.20B | -0.07B | -0.21B | -0.23B | -0.06B | 0.16B | -0.17B | -0.02B | -0.03B | -0.02B |
|
Cash from Discontinued Operations
|
| | | 0.02B | | | | | | 0.28B | | | | | | |
|
Gains from Investment Securities
|
0.19B | 0.42B | -0.12B | 0.05B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | 0.01B | 0.02B | 0.02B | 0.04B | -0.21B |
|
Asset Writedowns and Impairment
|
0.07B | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.01B | -0.05B | -0.06B | -0.01B | -0.03B | | | | | | | | | | | |
|
Change in Loans
|
7.65B | 5.88B | 4.77B | 6.00B | 5.05B | 2.59B | 2.75B | 3.70B | 4.05B | 3.45B | 4.14B | 5.87B | 7.73B | 5.22B | 4.44B | 6.30B |
|
Cash from Operations
|
2.04B | 4.23B | 4.75B | 2.44B | 3.75B | 2.11B | 1.60B | 2.04B | 2.30B | 2.27B | 2.58B | 2.32B | 3.03B | 3.10B | 2.31B | 1.60B |
|
Amortization of Goodwill
|
| | 0.74B | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-0.01B | -0.22B | -0.21B | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
-0.02B | -0.01B | 0.01B | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.28B | 0.73B | 0.68B | 0.72B | 0.65B | 0.52B | 0.52B | 0.57B | 0.54B | 0.46B | 0.43B | 0.42B | 0.37B | 0.35B | 0.24B | 0.14B |
|
Change in Inventory
|
1.99B | -1.92B | 0.15B | -0.19B | -0.01B | -0.01B | 0.04B | -0.02B | 0.06B | | | | | | | |
|
Change in Accured Expenses
|
-0.09B | 0.22B | -0.37B | -0.35B | -0.92B | 0.42B | -0.45B | 0.19B | 0.11B | -0.47B | 0.45B | 0.46B | -0.08B | 2.09B | -0.66B | 0.00B |
|
Capital Expenditures
|
0.23B | 0.19B | 0.20B | 0.18B | 0.19B | 0.24B | 0.37B | 0.20B | 0.15B | 0.15B | 0.18B | 0.13B | 0.09B | 0.09B | 0.19B | 0.17B |
|
Acquisitions
|
| | | | | | | 0.06B | -0.14B | | | 0.38B | 1.18B | | | |
|
Divestments
|
| | | 0.85B | | | | | | 0.36B | | | | | | |
|
Change in Acquisitions & Divestments
|
5.45B | 10.34B | 7.86B | 6.84B | 5.41B | 3.21B | 3.89B | 4.07B | 3.58B | 3.38B | 5.37B | 4.92B | 5.85B | 4.43B | 2.93B | 5.00B |
|
Cash from Investing Activities
|
-1.64B | 4.08B | 0.66B | 1.01B | -0.07B | -3.78B | -6.12B | -0.70B | -0.80B | -3.04B | 0.51B | -4.85B | -2.87B | -12.94B | -1.61B | -0.26B |
|
Other financing activities
|
7.50B | -4.07B | 1.01B | -0.15B | -3.02B | 1.75B | 4.23B | 0.60B | -2.15B | -2.40B | 2.98B | 25.00B | 13.84B | -7.33B | -3.96B | -0.18B |
|
Long-Term Debt Issuances
|
2.79B | 3.74B | 1.00B | | 0.75B | | 6.00B | 3.36B | 6.65B | 21.75B | 21.27B | 4.70B | 0.65B | | 2.00B | 3.74B |
|
Long-Term Debt Repayments
|
3.25B | 9.12B | 6.00B | 2.20B | 1.72B | 1.35B | 1.14B | 3.92B | 6.25B | 17.45B | 25.93B | 10.92B | 1.78B | | 2.00B | 0.10B |
|
Short-Term Debt issuances
|
-12.15B | 0.27B | -0.87B | -0.56B | 0.61B | 0.07B | -2.24B | -0.01B | 0.50B | 1.10B | 0.45B | -2.05B | -0.10B | | | 0.50B |
|
Shares Issued
|
1.77B | | | 0.88B | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | 0.34B | 0.26B | 0.62B | 0.84B | 1.27B | 2.12B | 1.10B | | 0.47B | 0.23B | 0.25B | 0.35B |
|
Preferred Shares Issued
|
0.28B | | | 0.49B | | 0.49B | | | | | 0.49B | 0.35B | 0.39B | | | 0.49B |
|
Preferred Shares Repurchased
|
| | | 3.50B | | | | | | | | | 0.50B | | | 0.50B |
|
Dividends Paid - Common
|
0.19B | 0.05B | 0.17B | 0.05B | 0.14B | 0.25B | 0.30B | 0.32B | 0.35B | 0.45B | 0.58B | 0.59B | 0.61B | 0.66B | 0.79B | 0.89B |
|
Cash from Financing Activities
|
-3.36B | -9.40B | -5.09B | -5.20B | -3.89B | 0.41B | 5.83B | -1.20B | -2.97B | 0.33B | -2.51B | 16.37B | 11.29B | -8.35B | -5.13B | 2.58B |
|
Change in Cash
|
-2.96B | -1.09B | 0.33B | -1.76B | -0.22B | -1.27B | 1.31B | 0.14B | -1.47B | -0.44B | 0.58B | 13.84B | 11.46B | -18.18B | -4.43B | 3.91B |
|
Beginning Cash Balance
|
2.96B | 8.01B | 6.92B | 1.76B | 0.22B | 1.27B | -1.31B | -0.14B | 1.47B | 0.44B | -0.58B | -13.84B | -11.46B | 18.18B | 4.43B | -3.91B |
|
Free Cash Flow
|
1.80B | 4.04B | 4.55B | 2.26B | 3.56B | 1.86B | 1.23B | 1.83B | 2.15B | 2.12B | 2.40B | 2.19B | 2.94B | 3.01B | 2.12B | 1.42B |
|
Net Cash Flow
|
-2.96B | -1.09B | 0.33B | -1.76B | -0.22B | -1.27B | 1.31B | 0.14B | -1.47B | -0.44B | 0.58B | 13.84B | 11.46B | -18.18B | -4.43B | 3.91B |