|
Net Income
|
0.88B | 0.85B | 1.33B | 2.03B | 1.73B | 2.21B | 2.12B | 2.44B | 2.42B | 3.26B | 3.24B | 4.49B | 6.44B | 0.49B | 0.46B | 4.88B |
|
Depreciation and Depletion
|
0.23B | 0.26B | 0.26B | 0.28B | 0.32B | 0.33B | 0.36B | 0.41B | 0.41B | 0.42B | 0.47B | 0.92B | 0.81B | 0.78B | 0.69B | 0.61B |
|
Share-based Compensation
|
0.06B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.17B | 0.35B | | | | |
|
Deferred Taxes
|
| | 0.18B | 0.42B | 0.52B | -0.04B | -0.11B | -0.01B | | | | | | | | |
|
Gains from Sales and Divestitures
|
| 0.00B | 0.00B | | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.43B | 0.04B | -0.66B | 0.35B | 0.03B | -0.63B | 0.66B | 0.84B | 0.43B | -0.23B | 1.81B | 0.78B | 1.58B | -1.40B | 2.02B | 0.83B |
|
Asset Writedowns and Impairment
|
0.04B | 0.03B | 0.02B | 0.01B | | 0.02B | 0.00B | | | | | | | | | |
|
Non-cash Items
|
| 0.03B | 0.03B | | 0.03B | | | | | | | | | | | |
|
Change in Loans
|
0.03B | 0.62B | 0.58B | 0.43B | -2.44B | 0.20B | -0.42B | 0.64B | -0.62B | -0.19B | 1.90B | -0.72B | -1.41B | -2.48B | -0.21B | 0.38B |
|
Cash from Operations
|
-0.49B | 2.90B | 4.28B | 3.71B | 5.31B | 3.21B | 3.13B | 3.12B | 4.63B | 4.35B | 1.52B | 7.44B | 7.89B | 11.08B | 8.63B | 2.16B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | 6.08B | |
|
Amortizatization of Intangibles
|
0.11B | 0.12B | 0.10B | 0.11B | 0.11B | 0.09B | 0.10B | 0.15B | 0.14B | 0.13B | 0.16B | 0.69B | 0.57B | 0.58B | 0.53B | |
|
Depreciation & Amortization (CF)
|
0.23B | 0.26B | 0.26B | 0.28B | 0.32B | 0.33B | 0.36B | 0.41B | 0.41B | 0.42B | 0.47B | 0.92B | 0.81B | 0.78B | 0.69B | 0.61B |
|
Change in Inventory
|
0.26B | -0.00B | -0.04B | | -0.12B | 0.10B | 0.70B | -0.43B | 0.27B | -0.24B | -0.37B | -1.86B | 0.55B | 0.48B | -0.57B | 0.77B |
|
Change in Accured Expenses
|
-3.39B | 0.69B | 0.57B | 0.35B | -0.81B | -0.00B | 0.26B | 0.19B | | | | | | | | |
|
Change in Net Loans
|
0.39B | 4.59B | 6.24B | 6.65B | 3.08B | 5.04B | 3.20B | 2.99B | 1.23B | 6.27B | -0.66B | -2.61B | -9.79B | 32.27B | -7.30B | -4.79B |
|
Capital Expenditures
|
0.17B | 0.43B | 0.22B | 0.14B | | | | | | 0.36B | 0.22B | 0.81B | 0.44B | 0.56B | | |
|
Sales of Property, Plant and Equipment
|
0.40B | 0.97B | 1.02B | 0.80B | 0.39B | 0.24B | 0.22B | | | | | | | | | |
|
Acquisitions
|
-4.47B | 0.01B | 0.09B | -0.68B | -0.52B | -1.02B | -1.05B | 0.73B | | 0.30B | -6.26B | 2.44B | 1.64B | 4.67B | 0.02B | |
|
Divestments
|
0.03B | -0.83B | | | 0.52B | | | | | | | | | -4.67B | -0.02B | 12.17B |
|
Change in Acquisitions & Divestments
|
17.07B | 31.33B | 4.01B | 5.54B | 6.21B | 3.92B | 6.30B | 7.02B | 4.93B | 3.67B | 36.78B | 24.63B | 33.97B | 12.30B | 10.01B | 27.64B |
|
Cash from Investing Activities
|
7.23B | 5.98B | -18.01B | -7.05B | -4.21B | -4.01B | -1.85B | -0.98B | -5.41B | -4.96B | 8.35B | -43.65B | -32.06B | -29.97B | 22.86B | 18.60B |
|
Other financing activities
|
-2.90B | -6.84B | 17.80B | 4.68B | -5.60B | 0.34B | 2.51B | 4.51B | -2.84B | 3.84B | 2.92B | 48.60B | 35.42B | -2.99B | -17.63B | -6.88B |
|
Long-Term Debt Issuances
|
3.76B | -2.43B | -2.11B | 2.33B | 4.16B | 5.51B | 2.27B | 3.88B | 8.88B | 2.77B | 7.08B | 26.64B | 4.73B | 18.06B | 50.94B | 22.80B |
|
Long-Term Debt Repayments
|
3.75B | 0.34B | 2.19B | 5.11B | 1.63B | 3.91B | 2.43B | 5.85B | 7.45B | 2.53B | 9.27B | 28.28B | 7.96B | 7.30B | 55.02B | 26.80B |
|
Shares Issued
|
2.73B | 0.11B | 0.02B | 0.01B | 0.11B | 0.30B | 0.07B | 0.22B | 0.11B | | | | | | | |
|
Shares Repurchased
|
| | | | | | | 0.52B | 1.61B | 1.21B | | | 1.62B | 0.25B | | 1.00B |
|
Preferred Shares Issued
|
| | | 2.12B | 0.49B | | | 0.45B | | | 1.68B | 3.45B | | | | |
|
Preferred Shares Repurchased
|
3.20B | | | | | | | | | | 1.73B | 0.50B | 1.42B | | | 0.75B |
|
Dividends Paid - Common
|
0.73B | 0.41B | 0.45B | 0.53B | 0.77B | 0.67B | 0.79B | 0.93B | 1.00B | 1.20B | 1.31B | 2.42B | 2.48B | 2.66B | 2.77B | 2.77B |
|
Cash from Financing Activities
|
-6.83B | -9.14B | 15.22B | 2.80B | -1.97B | 0.96B | 0.10B | -1.88B | -0.55B | 1.50B | 5.35B | 36.02B | 25.59B | 20.02B | -22.27B | -11.64B |
|
Change in Cash
|
-0.09B | -0.26B | 1.49B | -0.54B | -0.87B | 0.16B | 1.39B | 0.26B | -1.32B | 0.89B | 15.22B | -0.20B | 1.43B | 1.13B | 9.22B | 9.12B |
|
Beginning Cash Balance
|
0.09B | 29.27B | 27.44B | 32.33B | 26.78B | -0.16B | -1.39B | -0.26B | 1.32B | -0.89B | -15.22B | 0.20B | -1.43B | -1.13B | -9.22B | -9.12B |
|
Free Cash Flow
|
-0.67B | 2.47B | 4.05B | 3.57B | 5.31B | 3.21B | 3.13B | 3.12B | 4.63B | 3.99B | 1.30B | 6.62B | 7.45B | 10.52B | 8.63B | 2.16B |
|
Net Cash Flow
|
-0.09B | -0.26B | 1.49B | -0.54B | -0.87B | 0.16B | 1.39B | 0.26B | -1.32B | 0.89B | 15.22B | -0.20B | 1.43B | 1.13B | 9.22B | 9.12B |