|
Net Income
|
0.97M | -10.46M | -68.39M | -19.00M | -40.00M | -82.00M | -56.00M | | | -704.00M | -590.00M | 607.00M | 368.00M | 179.00M | | |
|
Share-based Compensation
|
44.50M | 38.78M | 42.54M | 41.00M | 38.00M | 54.00M | 59.00M | 46.00M | 24.00M | 13.00M | 10.00M | 13.00M | 25.00M | 20.00M | 22.00M | 17.00M |
|
Deferred Taxes
|
34.27M | 97.37M | 107.03M | 53.00M | 69.00M | 107.00M | 103.00M | -116.00M | -454.00M | -3.00M | 203.00M | -187.00M | 170.00M | 165.00M | 35.00M | -116.00M |
|
Cash from Discontinued Operations
|
-0.41M | 15.16M | 15.16M | 15.16M | 15.16M | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| 0.86M | 1.01M | 1.12M | 0.95M | 0.85M | 1.16M | | | 1.15M | 1.16M | 1.12M | 2.31M | 2.56M | | |
|
Gains from Investment Securities
|
120.05M | 137.08M | 188.25M | 298.00M | 340.00M | 511.00M | 205.00M | 242.00M | 143.00M | 141.00M | -182.00M | -131.00M | 113.00M | -182.00M | -181.00M | -188.00M |
|
Asset Writedowns and Impairment
|
12.48M | | 47.93M | 10.00M | 12.00M | 41.00M | 68.00M | 1,919.00M | 2,123.00M | 668.00M | 138.00M | 48.00M | 24.00M | 71.00M | -87.00M | 301.00M |
|
Non-cash Items
|
6,089.99M | | | 10.50M | 3.20M | 41.00M | 1.23M | | | 0.62M | 0.49M | 4.00M | 16.00M | 6.00M | | |
|
Cash from Operations
|
1,076.43M | 1,188.73M | 1,261.91M | 1,280.00M | 1,089.00M | 1,615.00M | 921.00M | 1,137.00M | 773.00M | 274.00M | 385.00M | 2,178.00M | -131.00M | 300.00M | 210.00M | 480.00M |
|
Amortization of Deferred Charges
|
648.96M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
566.54M | 609.84M | 657.66M | 726.00M | 783.00M | 1,187.00M | 1,174.00M | 1,100.00M | 861.00M | 700.00M | 608.00M | 558.00M | 540.00M | 534.00M | 505.00M | 486.00M |
|
Change in Receivables
|
-58.39M | 27.05M | 138.33M | 204.00M | 285.00M | 306.00M | 219.00M | 96.00M | -732.00M | -31.00M | -93.00M | -309.00M | 136.00M | -22.00M | 193.00M | 66.00M |
|
Change in Accured Expenses
|
86.10M | 161.95M | 246.11M | 246.00M | 76.00M | 147.00M | -478.00M | -137.00M | -69.00M | -163.00M | -157.00M | -67.00M | 16.00M | -158.00M | -50.00M | 137.00M |
|
Change in Taxes
|
45.41M | 118.46M | | | | | | | | | | | | | | |
|
Capital Expenditures
|
576.89M | 667.38M | 776.71M | 769.00M | 614.00M | 853.00M | 953.00M | 744.00M | 564.00M | 527.00M | 438.00M | 440.00M | 469.00M | 415.00M | 467.00M | 360.00M |
|
Sales of Property, Plant and Equipment
|
4.02M | 8.40M | 11.16M | 6.00M | 7.00M | 50.00M | 15.00M | 15.00M | 7.00M | 8.00M | 3.00M | 4.00M | 10.00M | 38.00M | 28.00M | 5.00M |
|
Acquisitions
|
263.77M | 248.25M | 415.36M | 322.00M | 44.00M | 3,091.00M | 57.00M | 123.00M | 6.00M | 26.00M | 13.00M | 1.00M | 3.00M | 9.00M | 38.00M | 25.00M |
|
Divestments
|
89.51M | | 173.39M | 1.00M | | 88.00M | 155.00M | 1,219.00M | 1,692.00M | 405.00M | 604.00M | 648.00M | 110.00M | 121.00M | 432.00M | 174.00M |
|
Change in Acquisitions & Divestments
|
| | | | | 229.00M | 156.00M | 464.00M | 208.00M | 114.00M | 92.00M | 194.00M | 102.00M | 110.00M | 232.00M | 80.00M |
|
Cash from Investing Activities
|
-867.18M | -1044.31M | -1195.78M | -1383.00M | -991.00M | -4351.00M | -1051.00M | 630.00M | 1,069.00M | -245.00M | -2.00M | 177.00M | -524.00M | -259.00M | -26.00M | -275.00M |
|
Other financing activities
|
29.84M | 38.79M | 42.55M | 141.00M | 38.00M | 276.00M | 59.00M | 46.00M | 66.00M | 96.00M | 46.00M | 156.00M | 313.00M | 74.00M | 22.00M | 17.00M |
|
Long-Term Debt Issuances
|
200.00M | | 1,000.00M | 3,976.00M | 1,194.00M | 9,131.00M | 4,922.00M | 4,879.00M | 3,100.00M | 1,033.00M | 3,042.00M | 4,262.00M | 4,310.00M | 1,535.00M | 3,176.00M | 3,763.00M |
|
Long-Term Debt Repayments
|
258.17M | 61.48M | 1,651.53M | 7,530.00M | 1,622.00M | 9,980.00M | 5,050.00M | 6,715.00M | 5,391.00M | 2,033.00M | 3,557.00M | 5,493.00M | 4,426.00M | 2,356.00M | 4,324.00M | 5,063.00M |
|
Short-Term Debt issuances
|
200.00M | | 578.24M | | | | | | | | | | | | | |
|
Shares Issued
|
12.76M | 56.92M | 18.91M | 20.00M | 110.00M | 65.00M | 25.00M | | | | | | | | | |
|
Shares Repurchased
|
| 113.96M | 85.79M | | 27.00M | 9.00M | 159.00M | | | | | | | | | |
|
Dividends Paid - Common
|
58.96M | 68.11M | 56.09M | 68.00M | 76.00M | 158.00M | 100.00M | 92.00M | 100.00M | 96.00M | 99.00M | 116.00M | 121.00M | 125.00M | 141.00M | 155.00M |
|
Cash from Financing Activities
|
-85.36M | -189.79M | -235.44M | 361.00M | -113.00M | 2,872.00M | -195.00M | -1713.00M | -1517.00M | -396.00M | -363.00M | -895.00M | -514.00M | -430.00M | -264.00M | -206.00M |
|
Change in Cash
|
123.89M | -45.37M | -169.30M | 258.00M | -15.00M | 136.00M | -325.00M | 54.00M | 325.00M | -367.00M | 20.00M | 1,460.00M | -1169.00M | -389.00M | -80.00M | -1.00M |
|
Beginning Cash Balance
|
220.66M | 344.54M | 299.30M | 130.00M | 388.00M | 373.00M | 509.00M | -54.00M | -325.00M | 611.00M | 196.00M | 216.00M | 1,676.00M | 507.00M | 80.00M | 1.00M |
|
Free Cash Flow
|
499.54M | 521.35M | 485.19M | 511.00M | 475.00M | 762.00M | -32.00M | 393.00M | 209.00M | -253.00M | -53.00M | 1,738.00M | -600.00M | -115.00M | -257.00M | 120.00M |
|
Net Cash Flow
|
123.89M | -45.37M | -169.30M | 258.00M | -15.00M | 136.00M | -325.00M | 54.00M | 325.00M | -367.00M | 20.00M | 1,460.00M | -1169.00M | -389.00M | -80.00M | -1.00M |