|
Net Income
|
| | | | | | | | | | | 350.00M | 343.00M | | | 120.00M | 117.00M | | | 117.00M | 82.00M | | | 97.00M | 55.00M | | | 43.00M |
|
Gains from Investment Securities
|
| 7.00M | 1.00M | 1.00M | | 7.00M | | | | 10.00M | -1.00M | | | 11.00M | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
-4.00M | | | | | | | | | -1.00M | 2.00M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 75.00M | 276.00M | -83.00M | -524.00M | 131.00M | 346.00M | 82.00M | 116.00M | 435.00M | 109.00M | -850.00M | -333.00M | -520.00M | 605.00M | 326.00M | 696.00M | 247.00M | 761.00M | 242.00M | 134.00M | 466.00M | 376.00M | 81.00M | 978.00M | -418.00M | 108.00M | 707.00M |
|
Amortizatization of Intangibles
|
-2.00M | -4.00M | -4.00M | -8.00M | -5.00M | -4.00M | -3.00M | -3.00M | 25.00M | -6.00M | -13.00M | 65.00M | 25.00M | 29.00M | 21.00M | 19.00M | 18.00M | 15.00M | 14.00M | 14.00M | 15.00M | 15.00M | 16.00M | 18.00M | 12.00M | 9.00M | 14.00M | 10.00M |
|
Amortization of Deferred Charges
|
| 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 2.00M | 5.00M | 4.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.00M | 5.00M |
|
Amortization
|
6,541.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
-16.00M | -16.00M | -61.00M | 76.00M | 84.00M | 695.00M | 57.00M | -356.00M | -175.00M | -242.00M | -673.00M | 142.00M | 56.00M | -27.00M | 506.00M | | | | | | | | | | | | | |
|
Change in Account Payables
|
6.00M | 9.00M | -1.00M | | 2.00M | | | -2.00M | 1.00M | | | 4.00M | 2.00M | 2.00M | 1.00M | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -2.00M | | 3.00M | -6.00M | 9.00M | 2.00M | -1.00M | -5.00M | 16.00M | 24.00M | -10.00M | 15.00M | -13.00M | -1.00M | 3.00M | 31.00M | -16.00M | 1.00M | | 23.00M | -20.00M | 39.00M | -43.00M | 35.00M | -43.00M | 15.00M | -10.00M |
|
Other Working Capital Changes
|
| -2.00M | 1.00M | -1.00M | | -2.00M | -1.00M | | | -2.00M | -3.00M | 7.00M | -1.00M | | 1.00M | 1.00M | 2.00M | -2.00M | 3.00M | -7.00M | 5.00M | 2.00M | | 17.00M | -11.00M | 5.00M | 11.00M | -23.00M |
|
Change in Acquisitions & Divestments
|
| -549.00M | -513.00M | -698.00M | -1147.00M | -1296.00M | -253.00M | -174.00M | -613.00M | -417.00M | -1330.00M | -2781.00M | -2071.00M | -2068.00M | -804.00M | | | | | | | | | | | | | |
|
Other financing activities
|
| -3.00M | -3.00M | -7.00M | | 1.00M | -10.00M | -2.00M | 51.00M | | | 12.00M | 21.00M | 9.00M | 10.00M | | 2.00M | 2.00M | 4.00M | 1.00M | 14.00M | 1.00M | 14.00M | | 11.00M | 5.00M | 2.00M | 23.00M |
|
Cash from Financing Activities
|
| -87.00M | -80.00M | -79.00M | 504.00M | -44.00M | -444.00M | -41.00M | -61.00M | -477.00M | 241.00M | 592.00M | 469.00M | 512.00M | -705.00M | -329.00M | -711.00M | -248.00M | -737.00M | -340.00M | -79.00M | -455.00M | -185.00M | -143.00M | -1053.00M | 594.00M | -268.00M | -864.00M |
|
Dividends Paid - Common
|
| -45.00M | -99.00M | -100.00M | -98.00M | -96.00M | -95.00M | -75.00M | 606.00M | -74.00M | -74.00M | 464.00M | 186.00M | 176.00M | 179.00M | 193.00M | 190.00M | 192.00M | 210.00M | 210.00M | 211.00M | 210.00M | 210.00M | 196.00M | 392.00M | | 196.00M | 196.00M |
|
Change in Cash
|
| -12.00M | 196.00M | -162.00M | -20.00M | 87.00M | -98.00M | 41.00M | 55.00M | -42.00M | 350.00M | -258.00M | 136.00M | -8.00M | -100.00M | -3.00M | -15.00M | -1.00M | 24.00M | -98.00M | 55.00M | 11.00M | 191.00M | -62.00M | -75.00M | 176.00M | -160.00M | -157.00M |
|
Free Cash Flow
|
| 75.00M | 276.00M | -83.00M | -524.00M | 131.00M | 346.00M | 82.00M | 116.00M | 435.00M | 109.00M | -850.00M | -333.00M | -520.00M | 605.00M | 326.00M | 696.00M | 247.00M | 761.00M | 242.00M | 134.00M | 466.00M | 376.00M | 81.00M | 978.00M | -418.00M | 108.00M | 707.00M |
|
Net Cash Flow
|
| -12.00M | 196.00M | -162.00M | -20.00M | 87.00M | -98.00M | 41.00M | 55.00M | -42.00M | 350.00M | -258.00M | 136.00M | -8.00M | -100.00M | -3.00M | -15.00M | -1.00M | 24.00M | -98.00M | 55.00M | 11.00M | 191.00M | -62.00M | -75.00M | 176.00M | -160.00M | -157.00M |