|
Net Income
|
1.40B | 1.54B | 1.52B | 1.49B | 1.49B | 1.51B | 1.57B | 1.69B | 1.68B | 1.76B | 1.82B | 1.86B | 1.71B | 1.83B | 1.92B | 1.49B | 1.18B | 0.69B | 1.59B | 1.52B | 2.29B | 1.99B | 2.03B | 1.68B | 1.56B | 1.53B | 1.82B | 0.93B | 1.70B | 1.37B | 1.52B | 0.86B | 1.33B | 1.61B | 1.72B | 1.67B | 1.72B | 1.82B | 2.01B |
|
Depreciation and Depletion
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B |
|
Gains from Investment Securities
|
-0.15B | -0.28B | 0.89B | 0.15B | 0.15B | 0.42B | 0.05B | -0.12B | 0.33B | 0.25B | 0.09B | -0.16B | 0.10B | 0.11B | 0.68B | 0.40B | 1.08B | -0.69B | 0.57B | -0.62B | -0.11B | 0.47B | -0.07B | -0.96B | 0.45B | 1.15B | 1.80B | 1.99B | 2.91B | -1.50B | -0.68B | 0.45B | 0.23B | 0.15B | 0.91B | 0.54B | 0.63B | 0.80B | 0.52B |
|
Change in Loans
|
8.20B | 10.69B | 11.15B | 11.57B | 9.97B | 7.74B | 9.77B | 9.98B | 7.97B | 8.17B | 7.61B | 6.98B | 5.40B | 7.51B | 10.23B | 10.16B | 12.03B | 12.90B | 20.53B | 20.00B | 20.40B | 19.39B | 18.73B | 15.80B | 13.87B | 6.69B | 8.14B | 10.19B | 6.73B | 7.52B | 6.92B | 5.52B | 4.74B | 5.33B | 6.69B | 7.25B | 4.71B | 5.13B | 5.68B |
|
Cash from Operations
|
1.26B | 1.42B | 0.55B | 2.10B | 3.19B | 1.59B | 1.86B | -0.17B | 1.43B | 3.25B | 3.23B | 2.65B | 1.30B | 0.61B | 3.05B | -0.06B | 2.35B | -0.85B | 3.28B | -1.07B | 0.94B | 5.58B | 2.65B | 0.70B | 8.48B | 2.25B | 3.50B | 6.89B | 0.84B | 3.32B | 3.87B | 0.42B | 2.66B | 2.87B | 0.97B | 4.77B | -0.28B | 2.03B | 3.39B |
|
Amortizatization of Intangibles
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.09B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.14B | 0.14B | 0.14B | 0.12B | 0.12B | 0.12B |
|
Depreciation & Amortization (CF)
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B |
|
Change in Net Loans
|
3.70B | 4.32B | 3.04B | 2.32B | 0.44B | 3.68B | 1.58B | -3.24B | -1.42B | 3.76B | 0.26B | 2.25B | 0.55B | 0.63B | 0.42B | 1.29B | 0.57B | 0.44B | 0.41B | 0.82B | 1.06B | 1.32B | 1.84B | 1.96B | 1.31B | 0.36B | 1.38B | 1.37B | 0.26B | 4.85B | 0.52B | 0.09B | 0.04B | 0.21B | 0.09B | 0.31B | 0.77B | 5.75B | 0.12B |
|
Capital Expenditures
|
| | | | | | | | 0.14B | 0.04B | 0.05B | | 3.66B | 0.26B | -0.23B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | | | | | | | |
|
Change in Acquisitions & Divestments
|
3.21B | 3.23B | 3.81B | 4.37B | 2.79B | 3.63B | 3.04B | 3.58B | 2.77B | 2.91B | 3.07B | 2.65B | -3.66B | 8.41B | 3.13B | 3.57B | 9.92B | 4.03B | 11.05B | 15.65B | 12.55B | 11.13B | 10.05B | 7.46B | 12.53B | 2.27B | 0.59B | 21.00B | 7.72B | 0.41B | | 3.07B | 1.41B | 1.56B | 6.89B | 3.26B | 1.39B | 2.27B | 1.96B |
|
Cash from Investing Activities
|
-4.89B | -5.21B | -5.15B | -2.72B | -1.72B | -5.09B | -2.51B | -2.81B | 0.08B | -2.25B | -2.05B | -4.76B | -6.54B | -5.33B | -9.50B | -0.19B | -22.26B | 4.26B | -3.85B | 6.41B | -19.47B | -5.89B | 9.59B | -41.72B | -7.36B | -12.15B | -7.56B | 34.58B | 4.94B | 6.55B | 5.64B | 1.80B | -4.95B | -8.33B | 1.62B | -12.88B | -2.55B | -1.37B | 0.23B |
|
Other financing activities
|
5.95B | 11.24B | 17.00B | -0.01B | 2.28B | 10.39B | -4.67B | 4.63B | -2.69B | -4.45B | -8.90B | 14.30B | 2.61B | 5.09B | 6.54B | 2.20B | 32.94B | 18.45B | -0.09B | 16.55B | 3.99B | 3.42B | 5.72B | 13.18B | 5.46B | 5.56B | 4.05B | -32.28B | -19.24B | 16.23B | -3.24B | -6.05B | 15.75B | -4.28B | -2.65B | -2.82B | -5.78B | 6.19B | 7.42B |
|
Long-Term Debt Issuances
|
6.61B | 2.54B | 1.48B | 0.08B | 3.16B | 3.54B | 1.03B | 1.71B | 2.11B | 4.12B | 3.85B | 2.00B | 3.00B | 2.61B | 2.36B | 1.93B | 11.27B | 1.53B | 1.48B | 0.22B | 0.07B | 1.08B | 0.06B | 1.42B | 2.15B | 0.05B | 3.42B | 3.10B | 3.70B | 3.53B | 0.02B | 8.33B | 3.56B | 1.38B | 3.86B | 3.21B | 3.59B | 5.74B | 0.96B |
|
Long-Term Debt Repayments
|
3.91B | 0.48B | 0.42B | 4.69B | 0.47B | 1.70B | 4.39B | 3.96B | 1.14B | 0.10B | 0.09B | 1.60B | 3.66B | 2.34B | 2.23B | 2.89B | 0.16B | 11.34B | 1.59B | 1.39B | 3.83B | 2.10B | 0.68B | 4.83B | 1.12B | 4.04B | 0.24B | 1.53B | 1.59B | 0.05B | 2.26B | 0.18B | 2.17B | 1.38B | 2.36B | 0.13B | 2.10B | 1.65B | 2.62B |
|
Short-Term Debt issuances
|
-4.10B | -5.34B | -2.74B | -1.73B | -1.78B | 2.23B | 1.44B | 0.80B | 1.05B | 0.43B | 5.73B | -9.73B | 1.26B | -0.36B | -0.45B | 9.14B | 2.62B | -5.75B | -6.87B | -1.96B | 0.33B | 1.31B | 2.67B | -4.29B | 9.25B | 3.92B | 0.10B | 1.94B | 24.88B | -24.32B | -10.44B | -6.62B | 1.82B | -0.55B | 7.15B | -8.19B | 1.64B | -2.12B | 0.41B |
|
Shares Issued
|
0.03B | 0.08B | 0.05B | 0.20B | 0.11B | 0.01B | 0.01B | 0.02B | 0.04B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | | 0.94B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Shares Repurchased
|
0.57B | 0.70B | 0.64B | 0.65B | 0.59B | 0.69B | 0.67B | 0.68B | 0.59B | 0.68B | 0.74B | 0.82B | 0.65B | 0.79B | 0.79B | 2.29B | 1.66B | | | 0.01B | 0.65B | 0.89B | | 0.02B | 0.05B | 0.00B | | 0.01B | 0.04B | | 0.00B | 0.02B | 0.05B | 0.00B | 0.00B | 0.12B | 0.16B | 0.11B | 0.10B |
|
Preferred Shares Issued
|
| | | | 0.99B | | | | | | | | | | | | | | | | 0.73B | | | 1.49B | 0.44B | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | 0.50B | 0.75B | | | 1.10B | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.45B | 0.44B | 0.47B | 0.45B | 0.48B | 0.48B | 0.50B | 0.50B | 0.50B | 0.49B | 0.60B | 0.60B | 0.60B | 0.59B | 0.66B | 0.65B | 0.65B | 0.64B | 0.64B | 0.64B | 0.64B | 0.62B | 0.69B | 0.69B | 0.69B | 0.69B | 0.72B | 0.74B | 0.74B | 0.74B | 0.75B | 0.77B | 0.77B | 0.77B | 0.79B | 0.79B | 0.79B | 0.78B | 0.81B |
|
Cash from Financing Activities
|
3.46B | 6.84B | 14.22B | -7.34B | 3.15B | 12.15B | -7.78B | 1.94B | -1.77B | -1.23B | -0.11B | 3.48B | 1.91B | 3.54B | 4.79B | 7.38B | 44.30B | 2.18B | -7.77B | 13.19B | -0.55B | 1.38B | 7.10B | 6.02B | 14.29B | 4.72B | 6.58B | -29.57B | 6.90B | -5.45B | -15.80B | -5.38B | 18.09B | -5.70B | 5.14B | -8.95B | -3.66B | 7.13B | 5.21B |
|
Change in Cash
|
-0.17B | 3.06B | 9.63B | -7.96B | 4.61B | 8.64B | -8.42B | -1.03B | -0.26B | -0.23B | 1.06B | 1.37B | -3.34B | -1.18B | -1.66B | 7.13B | 24.40B | 5.59B | -8.35B | 18.53B | -19.08B | 1.07B | 19.33B | -35.00B | 15.40B | -5.18B | 2.53B | 11.89B | 12.69B | 4.41B | -6.29B | -3.16B | 15.79B | -11.15B | 7.73B | -17.06B | -6.49B | 7.79B | 8.83B |
|
Beginning Cash Balance
|
0.17B | -3.06B | -9.63B | 7.96B | -4.61B | -8.64B | 8.42B | 1.03B | 0.26B | 0.23B | -1.06B | -1.37B | 3.34B | 1.18B | 1.66B | -7.13B | -24.40B | -5.59B | 8.35B | -18.53B | 19.08B | -1.07B | -19.33B | 35.00B | -15.40B | 5.18B | -2.53B | -11.89B | -12.69B | -4.41B | 6.29B | 3.16B | -15.79B | 11.15B | -7.73B | 17.06B | 6.49B | -7.79B | -8.83B |
|
Free Cash Flow
|
1.26B | 1.42B | 0.55B | 2.10B | 3.19B | 1.59B | 1.86B | -0.17B | 1.30B | 3.22B | 3.17B | 2.65B | -2.37B | 0.35B | 3.28B | -0.06B | 2.35B | -0.85B | 3.28B | -1.07B | 0.94B | 5.58B | 2.65B | 0.70B | 8.48B | 2.25B | 3.50B | 6.89B | 0.84B | 3.32B | 3.87B | 0.42B | 2.66B | 2.87B | 0.97B | 4.77B | -0.28B | 2.03B | 3.39B |
|
Net Cash Flow
|
-0.17B | 3.06B | 9.63B | -7.96B | 4.61B | 8.64B | -8.42B | -1.03B | -0.26B | -0.23B | 1.06B | 1.37B | -3.34B | -1.18B | -1.66B | 7.13B | 24.40B | 5.59B | -8.35B | 18.53B | -19.08B | 1.07B | 19.33B | -35.00B | 15.40B | -5.18B | 2.53B | 11.89B | 12.69B | 4.41B | -6.29B | -3.16B | 15.79B | -11.15B | 7.73B | -17.06B | -6.49B | 7.79B | 8.83B |