|
Net Income
|
2.24B | 3.27B | 4.79B | 5.49B | 5.73B | 5.91B | 5.93B | 5.94B | 6.25B | 7.12B | 6.95B | 4.99B | 7.99B | 5.84B | 5.46B | 6.33B |
|
Depreciation and Depletion
|
0.22B | 0.23B | 0.27B | 0.29B | 0.30B | 0.30B | 0.31B | 0.29B | 0.29B | 0.31B | 0.33B | 0.35B | 0.34B | 0.34B | 0.38B | 0.37B |
|
Deferred Taxes
|
-0.55B | -0.37B | 0.75B | 0.05B | -0.07B | | | | | | | | | | | |
|
Gains from Investment Securities
|
-2.15B | 0.94B | 1.07B | 1.26B | 0.30B | 0.59B | 1.53B | 0.62B | 0.50B | 0.51B | 1.29B | 0.34B | -0.66B | 5.39B | 1.18B | 1.83B |
|
Change in Loans
|
51.91B | 50.72B | 48.09B | 82.30B | 61.68B | 29.96B | 45.21B | 41.60B | 37.46B | 30.73B | 33.30B | 65.47B | 74.31B | 38.90B | 26.69B | 24.01B |
|
Cash from Operations
|
7.60B | 5.24B | 9.82B | 7.96B | 11.45B | 5.33B | 8.78B | 5.34B | 6.47B | 10.56B | 4.89B | 3.72B | 9.87B | 21.12B | 8.45B | 11.27B |
|
Amortizatization of Intangibles
|
0.39B | 0.37B | 0.30B | 0.27B | 0.22B | 0.20B | 0.17B | 0.18B | 0.17B | 0.16B | 0.17B | 0.18B | 0.16B | 0.21B | 0.64B | 0.57B |
|
Depreciation & Amortization (CF)
|
0.22B | 0.23B | 0.27B | 0.29B | 0.30B | 0.30B | 0.31B | 0.29B | 0.29B | 0.31B | 0.33B | 0.35B | 0.34B | 0.34B | 0.38B | 0.37B |
|
Change in Net Loans
|
2.74B | 6.32B | -13.42B | 1.90B | 12.33B | 12.87B | 11.79B | 13.38B | 2.46B | 4.86B | 2.90B | 2.25B | 6.18B | 4.42B | 5.71B | 0.65B |
|
Acquisitions
|
-3.07B | -0.92B | -0.64B | -0.09B | 0.06B | -3.44B | | | | | | 0.56B | 0.66B | -12.26B | 0.33B | 0.10B |
|
Change in Acquisitions & Divestments
|
5.78B | 16.07B | 12.71B | 15.37B | 10.15B | 9.48B | 13.39B | 14.62B | 13.04B | 11.41B | 11.45B | 40.64B | 41.20B | 36.39B | 11.21B | 13.12B |
|
Cash from Investing Activities
|
-0.72B | -16.37B | -32.70B | -20.25B | -21.02B | -29.81B | -21.15B | -17.96B | -12.13B | -8.98B | -21.56B | -15.44B | -57.49B | 7.50B | 18.93B | -24.53B |
|
Other financing activities
|
7.95B | 20.53B | 24.85B | 18.05B | 12.94B | 15.82B | 18.29B | 34.19B | 12.62B | -1.74B | 16.44B | 67.85B | 26.31B | -17.21B | -12.29B | 6.00B |
|
Long-Term Debt Issuances
|
6.04B | 7.04B | 3.61B | 4.97B | 2.04B | 16.39B | 5.07B | 10.71B | 9.43B | 12.08B | 9.90B | 14.50B | 2.63B | 8.73B | 15.58B | 12.02B |
|
Long-Term Debt Repayments
|
11.74B | 8.39B | 3.30B | 11.41B | 2.88B | 4.13B | 5.31B | 9.49B | 10.52B | 2.93B | 11.12B | 14.48B | 11.43B | 6.93B | 4.08B | 6.04B |
|
Short-Term Debt issuances
|
-4.45B | 0.59B | -2.21B | -4.17B | 1.31B | 2.29B | -2.02B | -13.91B | 2.69B | -2.51B | 9.58B | -11.96B | 0.03B | 15.21B | -16.51B | 0.24B |
|
Shares Issued
|
2.70B | 0.12B | 0.18B | 0.40B | 0.52B | 0.45B | 0.29B | 0.35B | 0.16B | 0.09B | 0.09B | 0.01B | 0.04B | 0.02B | 0.95B | 0.03B |
|
Shares Repurchased
|
| | 0.51B | 1.86B | 2.28B | 2.20B | 2.19B | 2.56B | 2.63B | 2.82B | 4.53B | 1.67B | 1.55B | 0.07B | 0.06B | 0.17B |
|
Preferred Shares Issued
|
| | 0.68B | 2.16B | 0.49B | | 0.74B | | 0.99B | 0.56B | | 0.49B | 2.22B | 0.44B | | |
|
Preferred Shares Repurchased
|
6.60B | | | | 0.50B | | | | 1.08B | | | | 1.25B | 1.10B | | |
|
Dividends Paid - Common
|
1.02B | 0.39B | 0.96B | 1.47B | 1.63B | 1.75B | 1.78B | 1.81B | 1.95B | 2.19B | 2.49B | 2.55B | 2.63B | 2.83B | 3.00B | 3.11B |
|
Cash from Financing Activities
|
-7.53B | 19.41B | 22.36B | 6.58B | 9.80B | 26.66B | 12.86B | 17.18B | 9.45B | 0.36B | 17.62B | 51.90B | 13.94B | -3.98B | -19.72B | 8.57B |
|
Change in Cash
|
-0.65B | 8.28B | -0.53B | -5.71B | 0.23B | 2.18B | 0.49B | 4.56B | 3.80B | 1.95B | 0.95B | 40.17B | -33.67B | 24.64B | 7.65B | -4.69B |
|
Beginning Cash Balance
|
0.65B | -8.28B | 0.53B | 5.71B | -0.23B | -2.18B | -0.49B | -4.56B | -3.80B | -1.95B | -0.95B | -40.17B | 33.67B | -24.64B | -7.65B | 4.69B |
|
Free Cash Flow
|
7.60B | 5.24B | 9.82B | 7.96B | 11.45B | 5.33B | 8.78B | 5.34B | 6.47B | 10.56B | 4.89B | 3.72B | 9.87B | 21.12B | 8.45B | 11.27B |
|
Net Cash Flow
|
-0.65B | 8.28B | -0.53B | -5.71B | 0.23B | 2.18B | 0.49B | 4.56B | 3.80B | 1.95B | 0.95B | 40.17B | -33.67B | 24.64B | 7.65B | -4.69B |