|
Net Income
|
-390.00M | -359.00M | -344.00M | -505.00M | -11.00M | 143.00M | -98.00M | -436.00M | -286.00M | -162.00M | -1070.00M | -1660.00M | -241.00M | -238.00M | 263.00M | -341.00M | 220.00M | 289.00M | -2001.00M | 480.00M | 864.00M | 942.00M | 597.00M | 932.00M | 1,704.00M | 1,693.00M | 3,281.00M | 700.00M | 950.00M | 737.00M | 197.00M | 340.00M | 864.00M | 661.00M | -583.00M | 159.00M | 556.00M | 372.00M | 324.00M | 185.00M | 662.00M | 425.00M | 414.00M | -2241.00M | -2067.00M | -2399.00M | -2178.00M | -1250.00M | 19.00M | 169.00M | -932.00M | -1635.00M | 476.00M | 483.00M | 803.00M | 10.00M | 1,338.00M | -545.00M | 19.00M | -312.00M | 717.00M | -149.00M | 590.00M | -473.00M | 599.00M | -114.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | 1.39M | | | | 4.19M | | | | 17.16M | | | | 2.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -5.00M | -1.00M | | | | | | | | | | | | | | | | 1.00M | 122.00M | 239.00M | 118.00M | -417.00M | 5.00M | | | 7.00M | | | 2.00M | 100.00M | | | | | 43.00M | 272.00M | 446.00M | -664.00M | 332.00M | 376.00M | 146.00M | -792.00M | 328.00M | 93.00M | 47.00M | -619.00M | 359.00M | 347.00M | 208.00M | -725.00M | 313.00M | 147.00M | 380.00M | -480.00M | -145.00M | 762.00M | 131.00M | -1023.00M | 320.00M | 310.00M | 145.00M | -526.00M | 350.00M | 337.00M | 297.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | 6.05M | | | | | | | | 70.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -12.00M | 4.00M | 456.00M | 717.00M | -83.00M | 151.00M | 708.00M | -55.00M | -307.00M | 397.00M | 1,067.00M | 655.00M | -155.00M | -282.00M | 700.00M | 1,170.00M | 17.00M | -1212.00M | 1,256.00M | 1,381.00M | -361.00M | 804.00M | 2,494.00M | 2,347.00M | 1,180.00M | 228.00M | 2,620.00M | 2,213.00M | 1,064.00M | 627.00M | 2,250.00M | 1,688.00M | 369.00M | 437.00M | 1,800.00M | 1,094.00M | -77.00M | 716.00M | 1,651.00M | 736.00M | 828.00M | 600.00M | -168.00M | -908.00M | -2604.00M | -2863.00M | 174.00M | 3,470.00M | -1740.00M | -1200.00M | 1,185.00M | 1,739.00M | -593.00M | -158.00M | 3,333.00M | 1,763.00M | 58.00M | -1351.00M | 2,180.00M | 1,128.00M | 277.00M | 398.00M | 2,456.00M | 963.00M | -46.00M |
|
Capital Expenditures
|
| 501.00M | 418.00M | 317.00M | 412.00M | 683.00M | 550.00M | 359.00M | 389.00M | 486.00M | 376.00M | 238.00M | 495.00M | 420.00M | 735.00M | 885.00M | 919.00M | 596.00M | 714.00M | 1,047.00M | 1,631.00M | 1,328.00M | 1,305.00M | 1,409.00M | 1,730.00M | 1,482.00M | 1,530.00M | 1,557.00M | 1,506.00M | 1,208.00M | 1,460.00M | 1,714.00M | 1,480.00M | 1,369.00M | 1,408.00M | 779.00M | 952.00M | 1,005.00M | 1,009.00M | 1,305.00M | 1,018.00M | 806.00M | 1,139.00M | 845.00M | 388.00M | 577.00M | 148.00M | 42.00M | -160.00M | 228.00M | 98.00M | 807.00M | 598.00M | 455.00M | 686.00M | 505.00M | 739.00M | 509.00M | 843.00M | 824.00M | 651.00M | 468.00M | 740.00M | 824.00M | 499.00M | 826.00M |
|
Sales of Property, Plant and Equipment
|
| 8.00M | 63.00M | | -3.00M | 15.00M | -8.00M | -6.00M | -7.00M | 5.00M | 4.00M | 12.00M | 45.00M | 1.00M | 65.00M | | | | 128.00M | 3.00M | 6.00M | 15.00M | 9.00M | 4.00M | 18.00M | 1.00M | 12.00M | 4.00M | 26.00M | 28.00M | 65.00M | 32.00M | | | | 22.00M | | | | 7.00M | 12.00M | 23.00M | 12.00M | 35.00M | 113.00M | 103.00M | 100.00M | 108.00M | 53.00M | 20.00M | 12.00M | 8.00M | 11.00M | 18.00M | 24.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1,324.00M | 305.00M | 111.00M | 530.00M | -532.00M | -27.00M | 1,185.00M | -655.00M | -866.00M | 3,864.00M | 726.00M | 164.00M | -805.00M | 1,299.00M | 226.00M | 1,968.00M | 440.00M | -473.00M | 882.00M | 841.00M | 3,270.00M | 2,186.00M | 1,660.00M | 1,776.00M | 2,731.00M | 2,350.00M | 1,150.00M | 1,660.00M | 1,777.00M | 1,505.00M | 1,660.00M | 1,713.00M | 1,341.00M | 1,201.00M | 1,029.00M | 550.00M | 1,237.00M | 889.00M | 1,051.00M | 560.00M | 913.00M | 1,620.00M | 1,237.00M | 894.00M | 472.00M | 200.00M | 1,415.00M | 1,422.00M | 4,703.00M | 6,383.00M | 7,089.00M | 3,046.00M | 3,277.00M | 1,560.00M | 2,666.00M | 1,990.00M | 2,201.00M | 2,004.00M | 2,585.00M | 1,296.00M | 2,020.00M | 2,112.00M | 1,349.00M | 1,770.00M | 1,825.00M |
|
Cash from Investing Activities
|
| -1811.00M | -660.00M | -428.00M | -946.00M | -122.00M | -534.00M | -1555.00M | 257.00M | 368.00M | -362.00M | -985.00M | -615.00M | 396.00M | -367.00M | -1088.00M | -2897.00M | -1107.00M | 1,278.00M | -943.00M | -1404.00M | 222.00M | -786.00M | -3202.00M | -1493.00M | -1337.00M | 438.00M | -2114.00M | -1657.00M | -871.00M | -1060.00M | -1870.00M | -1394.00M | 185.00M | -557.00M | -956.00M | -79.00M | -548.00M | -390.00M | -480.00M | -1933.00M | -469.00M | 639.00M | -162.00M | -6799.00M | 923.00M | 1,696.00M | -7152.00M | -3884.00M | 3,315.00M | 1,738.00M | -771.00M | -929.00M | 784.00M | 1,552.00M | -2796.00M | -949.00M | 1,084.00M | 2,159.00M | -1516.00M | -376.00M | 58.00M | 866.00M | -1204.00M | -1274.00M | 974.00M |
|
Other financing activities
|
| -276.00M | | 1.00M | | | | -1.00M | 1.00M | | 63.00M | | | | 6.00M | 17.00M | 13.00M | 54.00M | 36.00M | 7.00M | | 61.00M | 42.00M | 25.00M | 15.00M | 29.00M | 27.00M | 20.00M | 67.00M | -48.00M | 38.00M | 31.00M | 8.00M | 27.00M | 19.00M | 1.00M | 27.00M | 20.00M | 11.00M | 6.00M | 17.00M | 28.00M | 10.00M | 31.00M | 53.00M | 48.00M | -39.00M | 162.00M | 4.00M | 10.00M | -195.00M | -16.00M | 6.00M | 2.00M | 60.00M | -37.00M | -18.00M | -37.00M | -218.00M | -17.00M | -31.00M | -5.00M | 56.00M | -186.00M | -20.00M | 291.00M |
|
Cash from Financing Activities
|
| 1,803.00M | 638.00M | 8.00M | 237.00M | 210.00M | 349.00M | 965.00M | -170.00M | -75.00M | -56.00M | 10.00M | -44.00M | -104.00M | 621.00M | 514.00M | 1,725.00M | 1,203.00M | 357.00M | -194.00M | -26.00M | 107.00M | -202.00M | 762.00M | -950.00M | 221.00M | -1292.00M | -401.00M | -605.00M | -258.00M | 370.00M | -349.00M | -272.00M | -599.00M | 75.00M | -842.00M | -1110.00M | 634.00M | -354.00M | -1109.00M | 1,179.00M | -366.00M | -1272.00M | 526.00M | 7,688.00M | 1,511.00M | 1,269.00M | 7,013.00M | 445.00M | -1609.00M | -561.00M | -310.00M | -785.00M | -252.00M | -1284.00M | -539.00M | -619.00M | -1234.00M | -814.00M | -642.00M | -715.00M | -142.00M | -1295.00M | -1223.00M | 311.00M | -921.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | 72.00M | 70.00M | 70.00M | 66.00M | 72.00M | 61.00M | 58.00M | 53.00M | 52.00M | 51.00M | 51.00M | 48.00M | 48.00M | 48.00M | 46.00M | 46.00M | 46.00M | 46.00M | 44.00M | 45.00M | 43.00M | 43.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -20.00M | -18.00M | 36.00M | 8.00M | 5.00M | -34.00M | 118.00M | 32.00M | -14.00M | -21.00M | 92.00M | -4.00M | 137.00M | -28.00M | 126.00M | -2.00M | 113.00M | 423.00M | 119.00M | -49.00M | -32.00M | -184.00M | 54.00M | -96.00M | 64.00M | -626.00M | 105.00M | -49.00M | -65.00M | -63.00M | 31.00M | 22.00M | -45.00M | -45.00M | 2.00M | -95.00M | 9.00M | -28.00M | 62.00M | -18.00M | -7.00M | -33.00M | 196.00M | -19.00M | -170.00M | 102.00M | 35.00M | 31.00M | -34.00M | -23.00M | 104.00M | 25.00M | -61.00M | 110.00M | -2.00M | 195.00M | -92.00M | -6.00M | 22.00M | 37.00M | 193.00M | -31.00M | 29.00M | | 7.00M |
|
Free Cash Flow
|
| -513.00M | -414.00M | 139.00M | 305.00M | -766.00M | -399.00M | 349.00M | -444.00M | -793.00M | 21.00M | 829.00M | 160.00M | -575.00M | -1017.00M | -185.00M | 251.00M | -579.00M | -1926.00M | 209.00M | -250.00M | -1689.00M | -501.00M | 1,085.00M | 617.00M | -302.00M | -1302.00M | 1,063.00M | 707.00M | -144.00M | -833.00M | 536.00M | 208.00M | -1000.00M | -971.00M | 1,021.00M | 142.00M | -1082.00M | -293.00M | 346.00M | -282.00M | 22.00M | -539.00M | -1013.00M | -1296.00M | -3181.00M | -3011.00M | 132.00M | 3,630.00M | -1968.00M | -1298.00M | 378.00M | 1,141.00M | -1048.00M | -844.00M | 2,828.00M | 1,024.00M | -451.00M | -2194.00M | 1,356.00M | 477.00M | -191.00M | -342.00M | 1,632.00M | 464.00M | -872.00M |
|
Net Cash Flow
|
| -20.00M | -18.00M | 36.00M | 8.00M | 5.00M | -34.00M | 118.00M | 32.00M | -14.00M | -21.00M | 92.00M | -4.00M | 137.00M | -28.00M | 126.00M | -2.00M | 113.00M | 423.00M | 119.00M | -49.00M | -32.00M | -184.00M | 54.00M | -96.00M | 64.00M | -626.00M | 105.00M | -49.00M | -65.00M | -63.00M | 31.00M | 22.00M | -45.00M | -45.00M | 2.00M | -95.00M | 9.00M | -28.00M | 62.00M | -18.00M | -7.00M | -33.00M | 196.00M | -19.00M | -170.00M | 102.00M | 35.00M | 31.00M | -34.00M | -23.00M | 104.00M | 25.00M | -61.00M | 110.00M | -2.00M | 195.00M | -92.00M | -6.00M | 22.00M | 37.00M | 193.00M | -31.00M | 29.00M | | 7.00M |