|
Net Income
|
396.09M | 440.03M | 1,446.53M | 109.10M | 601.98M | 624.25M | 366.63M | 158.98M | 806.75M | 221.80M | 53.67M | 128.08M | 491.60M | 220.41M | -610.03M | 509.09M | 351.34M | 122.08M | 717.59M | -4.27M | 194.38M | 806.36M | 334.35M | 433.43M | 90.64M | 444.21M |
|
Gains from Investment Securities
|
| 4.00M | 4.36M | 20.29M | 11.55M | 4.20M | 6.29M | 17.32M | 4.68M | 6.32M | 6.54M | 20.69M | 6.81M | 5.81M | 5.83M | 16.27M | 2.24M | 0.31M | | 13.40M | 4.60M | | | 13.40M | | |
|
Cash from Operations
|
| 419.03M | 478.43M | 471.10M | 489.00M | 508.85M | 565.67M | 526.10M | 531.72M | 469.76M | 489.96M | 460.27M | 574.95M | 538.83M | 569.93M | 1,033.84M | 607.82M | 573.52M | 772.63M | 664.64M | 658.21M | 703.61M | 742.52M | 596.08M | 363.98M | 702.62M |
|
Capital Expenditures
|
| 22.79M | 466.77M | 99.29M | 475.33M | 802.47M | 805.16M | 503.07M | 180.67M | 1,336.03M | 171.73M | 0.09M | 175.01M | 1,316.31M | 250.24M | 601.71M | 60.45M | 451.13M | 1,002.24M | 86.08M | 728.63M | 1,194.57M | 496.42M | 1.06M | 1.11M | 961.87M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.23M |
|
Divestments
|
| | | | | | | | | | | | | | | 34.77M | | 4.46M | 4.66M | 4.96M | 3.94M | 11.49M | 3.24M | 36.26M | 62.99M | 0.91M |
|
Change in Acquisitions & Divestments
|
| 11.54M | 563.53M | 104.61M | 231.40M | 273.59M | 205.84M | 419.78M | 448.91M | 624.45M | 104.72M | 274.61M | 251.30M | 150.80M | 115.64M | 24.39M | | | | 1.44M | 2.88M | 2.88M | 12.59M | 12.59M | 2.88M | 2.88M |
|
Cash from Investing Activities
|
| -615.27M | -62.82M | -761.75M | -244.97M | -920.20M | -832.40M | -599.30M | 126.17M | -845.50M | -551.65M | 11.16M | -30.18M | -1425.15M | 414.74M | -558.53M | -63.43M | -450.66M | -1000.17M | -86.65M | -893.18M | -1192.70M | -505.59M | 503.92M | -311.98M | -958.31M |
|
Other financing activities
|
| | | 7.84M | 0.98M | 37.74M | 0.15M | | | 12.24M | 0.80M | | | | 1.35M | | | | 1.60M | | | 3.09M | 0.30M | | | 13.54M |
|
Cash from Financing Activities
|
| -280.69M | -285.80M | 542.52M | 1,579.43M | -357.39M | -277.39M | -226.67M | -224.41M | 1,034.27M | -198.07M | -220.97M | -228.25M | -230.09M | -265.55M | -210.37M | -347.00M | -1359.49M | -231.89M | -212.00M | 1,156.61M | -325.50M | -257.96M | -941.30M | -507.81M | 562.74M |
|
Dividends Paid - Common
|
| 39.20M | 37.03M | 161.39M | 123.16M | 116.35M | -287.41M | 125.72M | 112.48M | 125.43M | -230.19M | 34.52M | 37.83M | 38.62M | 33.15M | 33.39M | 30.53M | 31.12M | 24.49M | 32.01M | 30.68M | 31.02M | 31.45M | 53.83M | 38.60M | 34.28M |
|
Change in Cash
|
| -476.93M | 129.81M | 251.87M | 1,823.47M | -768.74M | -544.12M | -299.87M | 433.47M | 658.53M | -259.76M | 250.47M | 316.52M | -1116.41M | 719.12M | 264.94M | 197.39M | -1236.63M | -459.44M | 365.99M | 921.64M | -814.59M | -21.03M | 158.69M | -455.81M | 307.04M |
|
Beginning Cash Balance
|
| 476.93M | -167.31M | -340.67M | 619.96M | 2,321.54M | 1,552.80M | 1,008.68M | 708.81M | 1,142.28M | 1,800.81M | 1,541.05M | 1,791.52M | 2,108.04M | 991.63M | 1,710.75M | 1,975.69M | 2,173.08M | 936.45M | 477.01M | 843.00M | 1,764.64M | 950.05M | 929.03M | 1,087.72M | 631.91M |
|
Free Cash Flow
|
| 396.25M | 11.66M | 371.81M | 13.67M | -293.62M | -239.49M | 23.03M | 351.05M | -866.27M | 318.22M | 460.19M | 399.94M | -777.48M | 319.69M | 432.13M | 547.37M | 122.39M | -229.61M | 578.55M | -70.42M | -490.96M | 246.11M | 595.02M | 362.87M | -259.26M |
|
Net Cash Flow
|
| -476.93M | 129.81M | 251.87M | 1,823.47M | -768.74M | -544.12M | -299.87M | 433.47M | 658.53M | -259.76M | 250.47M | 316.52M | -1116.41M | 719.12M | 264.94M | 197.39M | -1236.63M | -459.44M | 365.99M | 921.64M | -814.59M | -21.03M | 158.69M | -455.81M | 307.04M |