|
Net Income
|
-1.22B | -0.30B | 0.32B | 0.35B | 0.26B | 0.40B | 0.31B | 0.47B | 0.59B | 0.88B | 0.82B | 0.54B | 1.13B | 0.91B | 0.68B | 0.78B |
|
Share-based Compensation
|
| | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Deferred Taxes
|
-0.02B | -0.03B | 0.12B | 0.01B | -0.06B | 0.03B | -0.03B | -0.01B | 0.15B | | -0.00B | -0.06B | 0.03B | -0.04B | -0.01B | -0.01B |
|
Gains from Investment Securities
|
-0.13B | -0.32B | -0.06B | 0.18B | 0.18B | 0.18B | 0.13B | 0.21B | 0.25B | 0.21B | 0.23B | 0.17B | 0.44B | 0.05B | 0.26B | 0.19B |
|
Asset Writedowns and Impairment
|
1.13B | 0.09B | 0.04B | 0.11B | 0.17B | 0.00B | 0.00B | | | | | | | | | |
|
Change in Loans
|
0.00B | -0.03B | -0.05B | 0.03B | -0.08B | -0.04B | 0.01B | -0.00B | -0.10B | -0.01B | 0.08B | 0.01B | -0.01B | -0.05B | 0.04B | -0.07B |
|
Cash from Operations
|
1.06B | 1.47B | 1.07B | 0.74B | 0.84B | 0.38B | 0.46B | 0.60B | 0.93B | 1.18B | 0.70B | 0.72B | 0.63B | 1.47B | 0.89B | 1.15B |
|
Depreciation & Amortization (CF)
|
0.21B | 0.37B | 0.24B | 0.19B | 0.13B | 0.06B | 0.09B | 0.12B | 0.18B | 0.19B | 0.19B | 0.09B | -0.01B | 0.11B | 0.14B | 0.12B |
|
Change in Inventory
|
-0.02B | -0.03B | -0.01B | -0.01B | 0.01B | 0.04B | -0.02B | 0.07B | 0.03B | -0.04B | 0.08B | 0.08B | 0.11B | 0.09B | -0.02B | -0.01B |
|
Change in Accured Expenses
|
-0.42B | 0.24B | 0.02B | 0.03B | -0.00B | 0.04B | -0.01B | 0.00B | 0.03B | 0.07B | -0.01B | 0.06B | 0.01B | 0.89B | -0.30B | 0.00B |
|
Change in Net Loans
|
0.10B | 0.15B | -1.19B | -0.73B | -1.45B | -1.08B | | | | | | | | | | |
|
Capital Expenditures
|
0.10B | -0.08B | 0.08B | 0.07B | 0.09B | 0.18B | 0.16B | 0.20B | 0.17B | 0.13B | 0.12B | 0.17B | 0.21B | 0.19B | 0.11B | 0.10B |
|
Sales of Property, Plant and Equipment
|
0.32B | 0.52B | 0.36B | 0.20B | 0.11B | 0.05B | 0.03B | 0.02B | 0.01B | 0.01B | | | | | | |
|
Acquisitions
|
-0.45B | 0.02B | | 0.02B | -0.00B | | | | | | | | | -0.32B | | |
|
Change in Acquisitions & Divestments
|
-1.98B | -3.97B | 2.42B | 1.63B | 1.10B | 1.78B | -1.84B | -4.75B | 2.41B | 3.06B | 3.10B | 5.61B | 5.58B | -8.65B | 2.34B | 2.03B |
|
Cash from Investing Activities
|
3.64B | -1.94B | -2.46B | -1.88B | -1.35B | -1.27B | -2.58B | -3.44B | -3.92B | -2.71B | 0.38B | -12.20B | -11.58B | 1.41B | 2.37B | -1.64B |
|
Other financing activities
|
-2.15B | -0.90B | 1.94B | 3.29B | 0.23B | 1.49B | 2.53B | 2.88B | -0.61B | 1.48B | 2.98B | 12.57B | 13.14B | -11.57B | 3.31B | 1.26B |
|
Long-Term Debt Issuances
|
0.70B | 0.15B | 0.11B | 0.76B | 0.65B | | | | | 0.50B | 0.99B | | | | | 0.50B |
|
Long-Term Debt Repayments
|
0.41B | -0.07B | 0.01B | 0.37B | 0.83B | 1.22B | 0.29B | 0.28B | 0.15B | 0.16B | | 0.43B | 0.29B | 0.29B | 0.13B | 0.09B |
|
Short-Term Debt issuances
|
-3.01B | -0.02B | -0.21B | -0.37B | -0.01B | -0.10B | 0.10B | 0.48B | 2.15B | 2.68B | -3.60B | -0.48B | -0.67B | 9.51B | -6.04B | -0.55B |
|
Shares Issued
|
0.46B | 0.98B | 0.03B | 0.14B | 0.79B | 0.53B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B |
|
Shares Repurchased
|
| | | | | 0.01B | 0.01B | 0.10B | 0.32B | 0.67B | 1.10B | 0.08B | 0.80B | 0.20B | 0.05B | 0.04B |
|
Preferred Shares Repurchased
|
0.05B | | | 1.54B | 0.80B | | 0.18B | 0.13B | 0.14B | | | | 0.13B | | | 0.37B |
|
Dividends Paid - Common
|
0.10B | 0.13B | 0.18B | 0.18B | 0.12B | 0.10B | 0.11B | 0.11B | 0.13B | 0.24B | 0.26B | 0.26B | 0.26B | 0.27B | 0.28B | 0.29B |
|
Cash from Financing Activities
|
-4.81B | 0.02B | 1.70B | 1.76B | -0.15B | 0.56B | 2.07B | 2.78B | 2.80B | 1.60B | -0.98B | 11.32B | 11.00B | -2.81B | -3.20B | 0.43B |
|
Change in Cash
|
-0.11B | -0.45B | 0.30B | 0.62B | -0.67B | -0.33B | -0.04B | -0.06B | -0.19B | 0.07B | 0.09B | -0.16B | 0.05B | 0.06B | 0.06B | -0.07B |
|
Beginning Cash Balance
|
0.11B | 0.45B | -0.30B | -0.62B | 0.67B | 0.33B | 0.04B | 0.06B | 0.19B | -0.07B | -0.09B | 0.16B | -0.05B | -0.06B | -0.06B | 0.07B |
|
Free Cash Flow
|
0.96B | 1.55B | 0.99B | 0.67B | 0.75B | 0.20B | 0.31B | 0.40B | 0.76B | 1.05B | 0.58B | 0.55B | 0.42B | 1.28B | 0.77B | 1.05B |
|
Net Cash Flow
|
-0.11B | -0.45B | 0.30B | 0.62B | -0.67B | -0.33B | -0.04B | -0.06B | -0.19B | 0.07B | 0.09B | -0.16B | 0.05B | 0.06B | 0.06B | -0.07B |