|
Net Income
|
0.79B | 0.40B | 0.86B | 0.93B | 1.05B | 1.30B | 1.45B | 1.89B | 2.35B | 3.51B | 3.70B | 3.30B | 5.86B | 7.18B | 5.07B | 5.94B |
|
Depreciation and Depletion
|
| | 0.14B | 0.15B | 0.15B | 0.15B | 0.18B | 0.20B | 0.23B | 0.28B | 0.32B | | | | | |
|
Share-based Compensation
|
0.07B | 0.09B | 0.10B | 0.10B | 0.12B | 0.12B | 0.14B | 0.14B | 0.15B | 0.20B | 0.18B | 0.20B | 0.25B | 0.37B | 0.32B | 0.34B |
|
Deferred Taxes
|
0.02B | -0.05B | 0.05B | 0.01B | -0.02B | -0.03B | -0.01B | 0.01B | 0.06B | 0.05B | 0.00B | -0.14B | 0.05B | -0.02B | -0.48B | -0.19B |
|
Gains from Sales and Divestitures
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Gains from Investment Securities
|
0.03B | 0.03B | 0.06B | 0.06B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | -0.14B | -0.20B | -0.35B | -0.37B | -0.49B | -0.70B | -0.55B |
|
Asset Writedowns and Impairment
|
0.06B | 0.04B | 0.03B | 0.03B | 0.01B | 0.00B | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.04B | 0.43B | 0.51B | 0.53B | 0.65B | | | | | | | | |
|
Change in Loans
|
2.69B | 1.94B | 1.70B | 0.51B | | | | | | | | | | | | |
|
Cash from Operations
|
1.44B | -0.01B | 2.46B | 1.27B | 1.66B | 2.35B | 1.25B | 3.60B | -0.84B | 12.46B | 9.32B | 6.85B | 2.12B | 2.06B | 19.59B | 2.67B |
|
Amortizatization of Intangibles
|
0.02B | -0.04B | -0.14B | -0.22B | -0.16B | -0.12B | -0.16B | -0.27B | -0.34B | -0.35B | -0.45B | -1.59B | -2.35B | -1.38B | -0.83B | -0.81B |
|
Depreciation & Amortization (CF)
|
0.16B | 0.15B | 0.15B | 0.20B | 0.20B | 0.20B | 0.22B | 0.23B | 0.27B | 0.28B | 0.32B | 0.41B | 0.55B | 0.65B | 0.80B | 0.92B |
|
Change in Account Payables
|
5.99B | 4.89B | 3.41B | 4.95B | -5.00B | -1.03B | -1.12B | 2.71B | -4.65B | 1.48B | 6.49B | 22.91B | 21.47B | -28.23B | -12.65B | 16.77B |
|
Change in Accured Expenses
|
-0.11B | 0.29B | -0.18B | -0.24B | 0.40B | 0.20B | 0.30B | 0.17B | -0.73B | 0.61B | -0.24B | 2.85B | 1.32B | -0.68B | 3.05B | 0.22B |
|
Change in Net Loans
|
1.41B | 1.44B | 1.12B | 0.98B | 1.63B | 1.02B | 0.98B | 1.10B | 1.07B | 0.13B | | | 10.85B | 5.79B | -0.10B | 4.79B |
|
Capital Expenditures
|
0.14B | 0.13B | 0.18B | 0.15B | 0.25B | 0.40B | 0.27B | 0.35B | 0.40B | 0.57B | 0.71B | 0.63B | 0.92B | 0.97B | 0.70B | 0.62B |
|
Acquisitions
|
| 0.04B | -0.05B | 0.08B | | | | | | | | 14.75B | | | | |
|
Change in Acquisitions & Divestments
|
7.06B | 13.26B | 7.98B | 13.87B | 10.77B | 6.56B | 7.34B | 11.90B | 11.63B | 17.41B | 24.50B | 63.25B | 94.91B | 49.94B | 36.51B | 25.59B |
|
Cash from Investing Activities
|
-14.06B | -15.41B | -8.67B | -16.26B | -20.05B | -8.39B | -28.62B | -38.77B | -20.47B | -40.55B | 11.96B | -125.85B | -75.66B | 32.05B | 57.41B | 35.43B |
|
Other financing activities
|
14.98B | 11.33B | 10.26B | 18.52B | 13.60B | 9.84B | 26.69B | 33.95B | 6.19B | 61.77B | -11.33B | 137.93B | 85.76B | -77.05B | -76.77B | -30.83B |
|
Long-Term Debt Issuances
|
0.75B | 0.70B | | 0.35B | 0.28B | | 1.35B | | 2.13B | 3.02B | 0.59B | 3.07B | 7.04B | 12.50B | 49.20B | 23.00B |
|
Long-Term Debt Repayments
|
0.08B | 0.20B | 0.12B | 0.73B | 0.01B | 0.01B | 0.36B | 0.01B | 0.26B | 0.91B | | 0.70B | | 0.10B | 35.20B | 32.70B |
|
Short-Term Debt issuances
|
| | | 0.30B | | | | | 15.00B | -15.00B | 1.40B | 1.23B | 11.11B | 20.89B | 17.00B | 27.02B |
|
Short-Term Debt repayments
|
| | | | | | | 8.50B | | 15.00B | 1.40B | 1.23B | 6.25B | | | |
|
Shares Issued
|
0.05B | 0.54B | 0.10B | 0.04B | 0.26B | 0.19B | 0.09B | 0.14B | 0.17B | 0.12B | 0.12B | 0.08B | 0.22B | 0.06B | 0.05B | 0.08B |
|
Shares Repurchased
|
| | | | | | | | | 1.00B | 2.22B | | | 3.40B | 2.84B | |
|
Preferred Shares Issued
|
| | | 0.86B | | | 0.58B | 1.32B | 0.49B | | | 4.94B | 2.81B | 0.74B | | |
|
Preferred Shares Repurchased
|
| | | | | | | | 0.48B | | | | 0.60B | 1.00B | 0.47B | |
|
Dividends Paid - Common
|
0.28B | 0.29B | 0.29B | 0.34B | 0.37B | 0.37B | 0.39B | 0.49B | 0.59B | 0.79B | 1.06B | 1.28B | 1.82B | 2.11B | 2.28B | 2.27B |
|
Cash from Financing Activities
|
15.42B | 12.11B | 9.95B | 18.98B | 13.46B | 9.68B | 27.99B | 34.96B | 22.60B | 47.17B | -13.94B | 143.98B | 96.32B | -68.72B | -61.24B | -47.06B |
|
Change in Cash
|
2.80B | -3.31B | 3.75B | 3.98B | -4.93B | 3.63B | 0.61B | -0.21B | 1.29B | 19.07B | 7.35B | 24.98B | 22.78B | -34.62B | 15.75B | -8.96B |
|
Free Cash Flow
|
1.30B | -0.14B | 2.28B | 1.12B | 1.41B | 1.95B | 0.98B | 3.26B | -1.24B | 11.89B | 8.62B | 6.22B | 1.20B | 1.09B | 18.89B | 2.05B |
|
Net Cash Flow
|
2.80B | -3.31B | 3.75B | 3.98B | -4.93B | 3.63B | 0.61B | -0.21B | 1.29B | 19.07B | 7.35B | 24.98B | 22.78B | -34.62B | 15.75B | -8.96B |