|
Net Income
|
0.32B | 0.16B | 0.19B | 0.19B | 0.22B | 0.22B | 0.22B | 0.23B | 0.33B | 0.37B | 0.40B | 0.45B | 0.54B | 0.50B | 0.55B | 0.26B | 0.58B | 0.31B | 0.59B | 0.57B | 0.48B | 0.55B | 1.42B | 1.53B | 1.64B | 1.19B | 0.10B | 0.18B | 0.07B | 0.10B | 0.07B | 4.83B | 0.00B | -0.01B | 1.26B | 1.24B | 1.45B |
|
Depreciation and Depletion
|
| | | | | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | | | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B |
|
Share-based Compensation
|
| 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | 0.28B | | 0.23B | | | 0.01B | -0.05B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.37B | 0.03B | 0.01B | 0.64B | 0.22B | 0.24B | 0.10B | 0.10B | -0.00B | -0.04B | -0.99B | 0.06B | -0.00B | -0.00B | 0.00B | -0.09B | 0.02B | | 0.17B | -0.23B | | -0.01B | 0.41B | | | -1.93B | 1.35B | 0.04B | 0.04B | 0.60B | 0.06B | -1.01B | 0.06B | 1.73B | -0.08B | 0.26B | 0.51B |
|
Asset Writedowns and Impairment
|
0.04B | 0.00B | -0.08B | 0.01B | 0.04B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | 0.02B | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | |
|
Change in Loans
|
| -2.00B | -0.51B | -0.47B | -0.03B | 0.92B | 0.21B | -1.09B | -0.20B | 0.87B | 1.01B | -1.21B | 0.64B | 0.72B | 0.29B | -0.33B | -0.97B | 0.49B | -1.64B | -0.12B | | | -0.18B | -0.21B | -1.28B | -0.80B | 0.85B | -0.27B | -0.38B | -0.42B | 0.35B | 0.08B | -0.26B | 0.20B | -0.32B | 0.19B | 0.71B |
|
Cash from Operations
|
| 4.47B | 0.37B | 0.64B | 1.44B | 0.27B | 0.55B | 2.03B | 1.82B | 0.49B | -0.07B | 1.87B | 0.75B | 0.05B | 1.04B | 0.43B | 1.88B | -0.56B | 3.56B | 0.63B | | | -0.19B | 3.96B | 3.77B | 3.53B | 0.12B | 3.73B | 2.41B | 2.38B | -0.99B | 0.84B | 1.53B | 0.78B | 0.75B | 0.91B | 1.50B |
|
Amortizatization of Intangibles
|
0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.14B | 0.14B | 0.14B | 0.16B | 0.14B | 0.13B | 0.13B | 0.13B | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | | | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.17B | 0.17B | 0.17B | 0.16B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B |
|
Change in Inventory
|
| 0.16B | -0.05B | 0.01B | -0.06B | -0.02B | 0.07B | 0.16B | -0.17B | -0.14B | 0.11B | 0.06B | | | | | | | | | | | 1.50B | -0.69B | 0.63B | -0.96B | -0.30B | -0.50B | 0.29B | -0.05B | 0.94B | 0.29B | -0.35B | -0.11B | 0.74B | 0.12B | -0.23B |
|
Change in Accured Expenses
|
| 0.15B | 0.04B | -0.07B | 0.58B | 0.23B | -0.05B | -0.27B | 0.22B | 0.32B | 0.31B | -0.29B | 0.99B | -0.26B | -0.09B | -0.75B | 0.52B | -0.85B | 0.26B | -0.16B | -0.40B | -0.38B | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| -0.16B | 0.44B | -0.46B | 1.33B | 1.66B | 2.05B | -0.51B | 1.47B | 1.90B | 3.38B | 1.20B | 2.92B | 1.66B | 0.88B | -0.06B | 2.06B | 0.09B | 0.98B | 0.92B | | | 0.13B | 13.22B | 10.78B | 8.13B | 1.83B | -5.09B | -6.07B | 2.03B | -4.51B | -0.83B | -2.03B | 2.59B | 2.44B | 10.41B | 5.33B |
|
Capital Expenditures
|
| 0.05B | 0.05B | 0.26B | 0.06B | 0.04B | 0.06B | 0.05B | 0.06B | 0.07B | 0.05B | 0.02B | 0.04B | 0.06B | 0.03B | 0.06B | 0.11B | 0.05B | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 0.10B | 0.15B | 0.17B | 0.28B | 0.27B | 0.25B | 0.19B | 0.29B | 0.26B | 0.28B | 0.24B | 0.26B | 0.18B | 0.12B | 0.09B | 0.10B | 0.14B | 0.06B | 0.06B | 0.07B | 0.04B | | | | | | | | | | | | | | | |
|
Acquisitions
|
| -5.18B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.01B | -0.01B | | 0.09B | | 0.56B | -1.25B | 0.02B | 0.01B | | | -0.52B | 0.01B | | | 0.49B | 0.02B | 0.82B | 3.35B | | | 0.01B | 0.00B | | | | | | | |
|
Divestments
|
| | | -0.83B | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | | | 0.10B | 0.01B | | | |
|
Change in Acquisitions & Divestments
|
| 3.43B | 0.01B | 1.69B | 12.39B | 10.65B | 6.60B | 1.10B | 0.62B | 0.67B | 1.61B | 1.02B | 1.12B | 1.43B | 1.97B | 1.67B | 1.74B | 1.69B | 1.11B | 1.08B | | | 5.26B | 3.03B | 2.33B | 1.68B | 1.28B | 2.24B | 2.82B | 3.67B | 3.92B | 23.68B | 0.00B | 0.03B | 3.91B | 4.17B | 4.04B |
|
Cash from Investing Activities
|
| 6.66B | -0.45B | 0.45B | 8.49B | -1.89B | -1.07B | -2.27B | -2.66B | -5.90B | -7.17B | -2.25B | -2.96B | 1.95B | -3.77B | 1.56B | -3.35B | 1.77B | -4.19B | -1.67B | | | -0.03B | -10.77B | -8.40B | -10.76B | -2.05B | 11.57B | 8.35B | 4.99B | 5.90B | 24.15B | -3.49B | -7.96B | -1.63B | -7.71B | -3.63B |
|
Other financing activities
|
| -6.96B | 0.50B | -0.36B | -9.25B | 1.98B | 0.80B | -0.23B | 1.15B | 9.50B | 7.37B | -0.78B | 1.90B | 0.50B | 3.06B | -1.72B | -0.27B | -3.59B | -0.01B | 0.26B | | | 11.84B | -3.57B | -8.77B | -2.50B | -8.50B | 1.05B | -6.02B | -4.16B | -1.60B | -10.40B | 2.37B | 2.75B | 13.21B | 2.39B | -11.21B |
|
Long-Term Debt Issuances
|
| 1.54B | 0.38B | -1.09B | -0.94B | -0.26B | -0.15B | 1.00B | 1.00B | | -4.11B | 1.06B | 0.01B | 0.76B | 0.50B | 0.38B | 0.77B | 1.50B | 1.52B | 2.41B | | | -0.14B | 8.59B | 11.95B | -2.33B | 35.03B | 5.86B | 7.29B | 2.77B | 8.13B | 0.07B | 6.17B | 8.42B | -5.46B | 34.10B | 22.27B |
|
Long-Term Debt Repayments
|
| 2.86B | 0.19B | 0.00B | 0.02B | 0.06B | 0.25B | 0.13B | 0.27B | 1.47B | 0.33B | 0.01B | 0.19B | 4.34B | 0.57B | 0.77B | 0.01B | 0.50B | 0.36B | 0.52B | | | 1.70B | 4.13B | 1.16B | 0.31B | 8.44B | 30.71B | 10.46B | 5.41B | 7.75B | 4.49B | 4.51B | 10.05B | 3.67B | 15.82B | 25.02B |
|
Shares Issued
|
| 0.98B | 0.02B | 0.05B | 0.03B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | | | | 0.24B | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | | | | | | 0.50B | 0.50B | 0.50B | 0.75B | 0.50B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | 1.12B | 0.44B | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.11B | 0.11B | 0.11B | 0.14B | 0.14B | 0.14B | 0.30B | 0.15B | 0.15B | 0.15B | 0.16B | | | 0.64B | 0.64B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.69B | 0.70B | 0.69B | 0.69B | 0.68B | 0.67B | 0.67B |
|
Cash from Financing Activities
|
| -10.97B | 0.33B | -1.50B | -9.65B | 1.56B | 0.45B | 0.06B | 1.43B | 7.02B | 6.71B | 0.09B | 1.90B | -2.22B | 3.03B | -2.46B | 1.29B | -1.13B | 0.33B | 1.09B | | | 9.05B | 0.80B | 3.75B | 6.42B | 17.11B | -21.88B | -10.93B | -6.56B | -0.57B | -19.10B | 0.72B | 7.31B | 3.29B | 6.07B | -2.46B |
|
Change in Cash
|
| 0.16B | 0.26B | -0.41B | 0.27B | -0.06B | -0.07B | -0.18B | 0.59B | 1.62B | -0.53B | -0.29B | -0.32B | -0.23B | 0.30B | -0.47B | -0.19B | 0.09B | -0.30B | 0.06B | | | 8.83B | -6.01B | -0.89B | -0.80B | 15.18B | -6.59B | -0.18B | 0.81B | 4.34B | 5.89B | -1.24B | 0.13B | 2.40B | -0.72B | -4.60B |
|
Beginning Cash Balance
|
2.23B | -0.16B | -0.26B | 0.41B | -0.27B | 0.06B | 29.08B | 0.18B | 23.30B | 28.80B | 29.46B | 30.03B | 31.11B | 30.93B | 31.49B | 31.00B | 30.17B | 28.49B | 26.21B | 24.22B | 25.26B | 25.72B | -8.83B | 6.01B | 0.89B | 0.80B | -15.18B | 6.59B | 0.18B | -0.81B | -4.34B | -5.89B | 1.24B | -0.13B | -2.40B | 0.72B | 4.60B |
|
Free Cash Flow
|
| 4.42B | 0.33B | 0.37B | 1.37B | 0.23B | 0.50B | 1.98B | 1.77B | 0.42B | -0.12B | 1.85B | 0.71B | -0.01B | 1.02B | 0.38B | 1.77B | -0.61B | 3.56B | 0.63B | | | -0.19B | 3.96B | 3.77B | 3.53B | 0.12B | 3.73B | 2.41B | 2.38B | -0.99B | 0.84B | 1.53B | 0.78B | 0.75B | 0.91B | 1.50B |
|
Net Cash Flow
|
| 0.16B | 0.26B | -0.41B | 0.27B | -0.06B | -0.07B | -0.18B | 0.59B | 1.62B | -0.53B | -0.29B | -0.32B | -0.23B | 0.30B | -0.47B | -0.19B | 0.09B | -0.30B | 0.06B | | | 8.83B | -6.01B | -0.89B | -0.80B | 15.18B | -6.59B | -0.18B | 0.81B | 4.34B | 5.89B | -1.24B | 0.13B | 2.40B | -0.72B | -4.60B |