|
Net Income
|
-17.00M | -5.00M | 6.00M | 5.00M | -10.00M | | 23.00M | -9.00M | 15.00M | -2.00M | -17.00M | 1.00M | -68.00M | 10.00M | -8.00M | -2.00M | 3.00M | -5.00M | -7.00M | -5.00M | -16.00M | -1.00M | | 1.00M | -1.00M | -1.00M | 3.00M | -4.00M | -2.00M | 1.00M | | -1.00M | 1.00M | -1.00M | 1.00M | 1.00M | 2.00M | | | 8.00M | 2.00M | 1.00M | | -1.00M | | 1.00M | | | -1.00M | 1.00M | -1.00M | 1.00M | | | | | | | | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M |
|
Share-based Compensation
|
| 5.00M | 5.00M | 7.00M | 6.00M | 5.00M | 4.00M | 7.00M | 5.00M | 5.00M | 7.00M | 8.00M | 9.00M | 7.00M | 8.00M | 11.00M | 8.00M | 10.00M | 7.00M | 12.00M | 14.00M | 15.00M | 10.00M | 18.00M | 18.00M | 16.00M | 17.00M | 16.00M | 19.00M | 16.00M | 17.00M | 13.00M | 16.00M | 15.00M | 15.00M | 9.00M | 11.00M | 14.00M | 12.00M | 11.00M | 12.00M | 11.00M | 8.00M | 13.00M | 14.00M | 11.00M | 6.00M | 14.00M | 16.00M | 13.00M | 13.00M | 16.00M | 18.00M | 13.00M | 9.00M | 14.00M | 19.00M | 15.00M | 18.00M | 17.00M | 19.00M | 16.00M | 15.00M | 21.00M | 20.00M | 38.00M | 25.00M |
|
Deferred Taxes
|
| 6.00M | 3.00M | 5.00M | 7.00M | -996.00M | 32.00M | 35.00M | 56.00M | 11.00M | -21.00M | 38.00M | -1.00M | 21.00M | 34.00M | -55.00M | -21.00M | 16.00M | -7.00M | -3.00M | -4.00M | -15.00M | 52.00M | 12.00M | -39.00M | 17.00M | 52.00M | 31.00M | 6.00M | -5.00M | 9.00M | | -81.00M | -64.00M | 345.00M | 70.00M | 38.00M | 2.00M | 37.00M | 22.00M | 26.00M | 17.00M | 79.00M | -79.00M | 30.00M | -197.00M | 118.00M | 24.00M | 24.00M | 135.00M | 67.00M | 63.00M | 69.00M | 76.00M | 1.00M | 8.00M | 29.00M | 38.00M | -23.00M | -38.00M | -55.00M | 64.00M | -74.00M | 4.00M | 7.00M | 40.00M | -42.00M |
|
Cash from Discontinued Operations
|
| 3.00M | 9.00M | 2.00M | 3.00M | -7.00M | 18.00M | -13.00M | 2.00M | -23.00M | -4.00M | -16.00M | -6.00M | 3.00M | -16.00M | -5.00M | -2.00M | 2.00M | -10.00M | -14.00M | 2.00M | -4.00M | -7.00M | -4.00M | -4.00M | -10.00M | -3.00M | -3.00M | 3.00M | 1.00M | -7.00M | 2.00M | -4.00M | -1.00M | -2.00M | -1.00M | -2.00M | -1.00M | -1.00M | -2.00M | -3.00M | 1.00M | -1.00M | | | -1.00M | | | | | 1.00M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 4.07M | | | | 0.63M | | 2.55M | 2.56M | 0.72M | 3.22M | 3.83M | | 1.03M | 0.86M | 0.92M | 0.95M | 0.97M | 0.84M | 0.88M | 0.90M | 1.01M | 1.00M | 1.07M | 1.11M | 1.21M | 1.22M | 1.51M | 1.54M | 1.64M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
15.00M | | -58.00M | 17.00M | | | | -24.00M | 36.89M | 36.67M | 3.00M | 3.00M | -14.00M | 2.00M | -4.00M | 10.00M | 8.00M | 1.00M | 1.00M | 3.00M | 16.00M | -3.00M | 14.00M | 4.00M | 4.00M | -30.00M | 156.00M | 18.00M | 17.00M | 2.00M | 2.00M | -4.00M | 48.00M | 20.00M | -8.00M | 30.00M | 7.00M | 6.00M | -18.00M | -9.00M | -4.00M | -5.00M | 50.00M | -18.00M | 57.00M | -52.00M | 50.00M | -28.00M | -6.00M | -20.00M | 146.00M | -21.00M | 161.00M | 8.00M | 13.00M | -11.00M | 169.00M | 54.00M | 31.00M | 10.00M | 230.00M | 68.00M | 963.00M | 7.00M | 235.00M | 87.00M | 121.00M |
|
Asset Writedowns and Impairment
|
167.00M | 193.00M | 180.00M | 189.00M | 173.00M | 187.00M | 178.00M | 182.00M | 168.00M | 189.00M | 181.00M | 189.00M | 190.00M | 6.00M | -566.00M | 207.00M | 207.00M | 20.00M | 58.00M | 21.00M | 32.00M | 37.00M | 63.00M | 29.00M | 193.00M | 44.00M | 52.00M | 28.00M | 22.00M | 31.00M | 121.00M | 33.00M | 371.00M | 355.00M | -568.00M | 47.00M | 30.00M | 46.00M | 86.00M | 19.00M | 36.00M | 46.00M | 84.00M | 55.00M | 54.00M | 57.00M | 124.00M | 20.00M | 20.00M | 15.00M | 30.00M | 16.00M | 57.00M | 24.00M | 129.00M | 21.00M | 16.00M | 47.00M | 53.00M | 27.00M | 29.00M | 19.00M | 27.00M | 19.00M | 24.00M | 23.00M | 64.00M |
|
Non-cash Items
|
| | | | | | | | 29.55M | 48.00M | 26.80M | 60.00M | 50.00M | | 34.00M | 3.25M | 55.00M | 2.88M | 2.78M | 42.00M | 50.00M | 70.00M | 52.00M | 49.00M | 1.53M | 24.00M | 1.33M | 1.57M | 1.45M | 5.00M | 1.44M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 120.00M | 141.00M | -22.00M | 191.00M | 128.00M | 175.00M | -2.00M | 178.00M | 148.00M | 173.00M | -42.00M | 243.00M | 136.00M | 256.00M | -32.00M | 160.00M | 206.00M | 255.00M | -19.00M | 266.00M | 221.00M | 219.00M | -57.00M | 410.00M | 482.00M | 191.00M | 147.00M | 435.00M | 269.00M | -293.00M | 186.00M | 215.00M | 308.00M | 491.00M | 113.00M | 348.00M | 338.00M | 250.00M | 10.00M | 284.00M | 419.00M | 520.00M | 129.00M | 2,239.00M | 593.00M | 446.00M | 534.00M | 245.00M | 432.00M | 357.00M | 228.00M | 119.00M | 315.00M | 421.00M | 449.00M | 598.00M | 503.00M | 824.00M | 586.00M | 747.00M | 1,045.00M | -331.00M | 815.00M | 936.00M | 1,058.00M | 731.00M |
|
Amortization of Deferred Charges
|
| | | 8.00M | 7.00M | 8.00M | 8.00M | 8.00M | 7.00M | 8.00M | 7.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 4.00M | 3.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 14.00M | 11.00M | 9.00M | 10.00M | 11.00M | 12.00M | 8.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 12.00M | 11.00M | 10.00M | 4.00M | 10.00M | 10.00M | 10.00M | 10.00M | 8.00M | 9.00M | 8.00M | 8.00M | 8.00M | 8.00M | 7.00M | 8.00M | 10.00M | 9.00M | 9.00M | 7.00M | 7.00M | 8.00M | 6.00M | 7.00M | 5.00M | 6.00M | 6.00M | 6.00M | 5.00M |
|
Depreciation & Amortization (CF)
|
98.00M | 97.00M | 95.00M | 95.00M | 97.00M | 101.00M | 87.00M | 101.00M | 100.00M | 100.00M | 100.00M | 100.00M | 104.00M | 110.00M | 116.00M | 114.00M | 121.00M | 119.00M | 191.00M | 193.00M | 209.00M | 207.00M | 240.00M | 207.00M | 197.00M | 185.00M | 208.00M | 212.00M | 215.00M | 205.00M | 218.00M | 221.00M | 222.00M | 219.00M | 208.00M | 204.00M | 194.00M | 204.00M | 200.00M | 208.00M | 214.00M | 205.00M | 223.00M | 203.00M | 206.00M | 215.00M | 233.00M | 224.00M | 221.00M | 209.00M | 201.00M | 203.00M | 216.00M | 209.00M | 213.00M | 217.00M | 213.00M | 224.00M | 216.00M | 208.00M | 208.00M | 209.00M | 193.00M | 206.00M | 208.00M | 218.00M | 231.00M |
|
Change in Receivables
|
| 179.00M | 147.00M | 242.00M | 135.00M | 160.00M | 194.00M | 278.00M | 190.00M | 150.00M | 232.00M | 324.00M | 126.00M | 203.00M | 215.00M | 251.00M | 194.00M | 217.00M | 325.00M | 557.00M | 380.00M | 372.00M | 587.00M | 484.00M | 295.00M | 345.00M | 508.00M | 453.00M | 272.00M | 431.00M | 448.00M | 446.00M | 227.00M | 373.00M | 402.00M | 66.00M | -53.00M | 23.00M | 98.00M | 158.00M | -20.00M | 36.00M | 73.00M | -14.00M | -303.00M | 37.00M | 85.00M | 53.00M | 48.00M | 101.00M | -5.00M | 151.00M | -77.00M | -35.00M | 101.00M | -35.00M | 28.00M | -24.00M | 60.00M | 263.00M | -340.00M | -106.00M | -62.00M | 69.00M | -109.00M | -28.00M | 48.00M |
|
Change in Accured Expenses
|
| 82.00M | 24.00M | -146.00M | -18.00M | 18.00M | 59.00M | -44.00M | -73.00M | 21.00M | 64.00M | -109.00M | 135.00M | -49.00M | 32.00M | -138.00M | 73.00M | 21.00M | 82.00M | 29.00M | 18.00M | 73.00M | 385.00M | -200.00M | -67.00M | 306.00M | 29.00M | -114.00M | 8.00M | 154.00M | -99.00M | -161.00M | -184.00M | 204.00M | 167.00M | -183.00M | -188.00M | 177.00M | 52.00M | -119.00M | -120.00M | 172.00M | 79.00M | -144.00M | 1,353.00M | 337.00M | -244.00M | -87.00M | -145.00M | 83.00M | -435.00M | -360.00M | -404.00M | -178.00M | 44.00M | -230.00M | 62.00M | 130.00M | 253.00M | 24.00M | -148.00M | 247.00M | -153.00M | 24.00M | 8.00M | 205.00M | -28.00M |
|
Change in Taxes
|
| 8.00M | 91.00M | -17.00M | -33.00M | 10.00M | 37.00M | 14.00M | 12.00M | 18.00M | 19.00M | -3.00M | 8.00M | -3.00M | 3.00M | -3.00M | 7.00M | 1.00M | -5.00M | 2.00M | 15.00M | -10.00M | -10.00M | -8.00M | -1.00M | 14.00M | -23.00M | -28.00M | 45.00M | -16.00M | 7.00M | 34.00M | -27.00M | 7.00M | 24.00M | | 18.00M | -4.00M | -11.00M | -9.00M | 11.00M | 2.00M | -12.00M | -2.00M | -12.00M | 5.00M | -10.00M | -19.00M | -6.00M | -42.00M | -1.00M | -29.00M | 115.00M | -27.00M | -33.00M | -76.00M | 107.00M | 15.00M | -56.00M | -783.00M | 70.00M | -108.00M | 805.00M | -132.00M | 122.00M | -5.00M | 40.00M |
|
Capital Expenditures
|
| | | | | | | | | | | 2.00M | 1.00M | 355.00M | 148.00M | 133.00M | 123.00M | 142.00M | 293.00M | 281.00M | 242.00M | 211.00M | 199.00M | 184.00M | 175.00M | 207.00M | 276.00M | 208.00M | 205.00M | 201.00M | 261.00M | 198.00M | 150.00M | 144.00M | 215.00M | 143.00M | 125.00M | 136.00M | 213.00M | 192.00M | 144.00M | 156.00M | 178.00M | 182.00M | 106.00M | 86.00M | 166.00M | 121.00M | 122.00M | 111.00M | 304.00M | 155.00M | 152.00M | 165.00M | 290.00M | 235.00M | 132.00M | 176.00M | 208.00M | 240.00M | 145.00M | 216.00M | 330.00M | 173.00M | 193.00M | 280.00M | 364.00M |
|
Acquisitions
|
| | | | 2.00M | 42.00M | 21.00M | 18.00M | 24.00M | 14.00M | 28.00M | 3.00M | 10.00M | 25.00M | 173.00M | 5.00M | 11.00M | 126.00M | 1,373.00M | 9.00M | 33.00M | 143.00M | 243.00M | 11.00M | 625.00M | 84.00M | 220.00M | 29.00M | 65.00M | 2.00M | 21.00M | 6.00M | 20.00M | 15.00M | 9.00M | 16.00M | 73.00M | 8.00M | 16.00M | 2.00M | 11.00M | 10.00M | 2.00M | 55.00M | 1.00M | 5.00M | 1,116.00M | 25.00M | 39.00M | | 1,156.00M | 40.00M | 26.00M | 158.00M | 10.00M | 48.00M | 48.00M | 14.00M | 114.00M | 449.00M | 61.00M | 14.00M | 47.00M | 27.00M | 120.00M | 119.00M | 42.00M |
|
Divestments
|
| | | | | 1.00M | | | | | | | | 35.00M | | | | 10.00M | 9.00M | | | | 2.00M | | | | 521.00M | 573.00M | | | | 20.00M | 54.00M | 752.00M | 1.00M | 425.00M | 56.00M | 17.00M | 45.00M | 41.00M | -1.00M | 4.00M | 19.00M | 11.00M | 1.00M | 1.00M | 64.00M | 13.00M | 111.00M | 1,111.00M | 13.00M | 148.00M | 61.00M | | 1.00M | 13.00M | 3.00M | 22.00M | 33.00M | 4,030.00M | 18.00M | 917.00M | 16.00M | 11.00M | 3.00M | 4.00M | 20.00M |
|
Cash from Investing Activities
|
| -95.00M | -180.00M | -68.00M | -58.00M | -145.00M | -149.00M | -129.00M | -102.00M | -93.00M | -179.00M | -136.00M | -112.00M | -98.00M | -316.00M | -104.00M | -156.00M | -249.00M | -1655.00M | -291.00M | -285.00M | -338.00M | -408.00M | -187.00M | -798.00M | -287.00M | -45.00M | 320.00M | -266.00M | -204.00M | -280.00M | -189.00M | -119.00M | 535.00M | -206.00M | 373.00M | -148.00M | -105.00M | -235.00M | -139.00M | -164.00M | -123.00M | -193.00M | -204.00M | -85.00M | -117.00M | -1202.00M | -145.00M | -50.00M | 997.00M | -1516.00M | -60.00M | -140.00M | -302.00M | -306.00M | -286.00M | -181.00M | -169.00M | -333.00M | 3,328.00M | -194.00M | 667.00M | -372.00M | -187.00M | -314.00M | -385.00M | -389.00M |
|
Other financing activities
|
| 1.00M | -1.00M | 2.00M | 10.00M | 6.00M | 9.00M | 5.00M | 7.00M | -6.00M | 15.00M | 3.00M | 10.00M | 8.00M | -4.00M | 15.00M | 83.00M | | 56.00M | 13.00M | 9.00M | 25.00M | 17.00M | 9.00M | 63.00M | 4.00M | 4.00M | -14.00M | 8.00M | 15.00M | 7.00M | -5.00M | 34.00M | 33.00M | | 20.00M | -6.00M | 10.00M | 30.00M | 18.00M | -53.00M | 98.00M | 7.00M | 40.00M | 102.00M | -94.00M | | -61.00M | 42.00M | -34.00M | -11.00M | -102.00M | 27.00M | 26.00M | 3.00M | -22.00M | 37.00M | 1.00M | 67.00M | -35.00M | -2.00M | 34.00M | 61.00M | -39.00M | -16.00M | 71.00M | 39.00M |
|
Cash from Financing Activities
|
| -52.00M | -2.00M | -11.00M | -11.00M | -296.00M | -19.00M | -7.00M | -79.00M | -134.00M | -66.00M | 169.00M | -153.00M | -37.00M | 341.00M | -133.00M | -9.00M | 35.00M | 1,431.00M | 338.00M | 284.00M | -89.00M | 182.00M | 236.00M | 502.00M | -44.00M | -240.00M | -95.00M | -241.00M | -72.00M | 640.00M | -141.00M | -193.00M | -889.00M | -103.00M | -123.00M | -771.00M | -136.00M | -104.00M | -30.00M | -123.00M | -231.00M | -379.00M | 426.00M | 747.00M | -690.00M | -98.00M | -694.00M | -142.00M | -1331.00M | 1,231.00M | -1127.00M | -33.00M | -156.00M | -465.00M | -255.00M | -249.00M | -214.00M | -317.00M | -2661.00M | -154.00M | -498.00M | -372.00M | -648.00M | -996.00M | -323.00M | -434.00M |
|
Dividends Paid - Common
|
| 2.00M | 2.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 1.00M | 2.00M | 6.00M | 4.00M | 8.00M | 9.00M | 11.00M | 9.00M | 10.00M | 15.00M | 11.00M | 12.00M | 42.00M | 203.00M | 44.00M | 133.00M | 3.00M | 38.00M | 63.00M | 60.00M | 599.00M | 7.00M | 64.00M | 578.00M | 1.00M | 4.00M | 74.00M | 70.00M | 79.00M | 84.00M | 76.00M | 24.00M | 84.00M | 103.00M | 119.00M | 93.00M | 104.00M | 107.00M | 135.00M | 175.00M | 122.00M | 128.00M | 134.00M | 136.00M | 155.00M | 169.00M | 162.00M | 161.00M | 173.00M | 185.00M | 189.00M | 185.00M | 211.00M | 224.00M |
|
Change in Cash
|
| -27.00M | -41.00M | -101.00M | 122.00M | -313.00M | 7.00M | -138.00M | -3.00M | -79.00M | -72.00M | -9.00M | -22.00M | 1.00M | 281.00M | -269.00M | -5.00M | -8.00M | 31.00M | 28.00M | 265.00M | -206.00M | -7.00M | -8.00M | 114.00M | 151.00M | -94.00M | 372.00M | -72.00M | -7.00M | 67.00M | -144.00M | -97.00M | -46.00M | 182.00M | 363.00M | -571.00M | 97.00M | -89.00M | -159.00M | -3.00M | 65.00M | -52.00M | 351.00M | 2,901.00M | -214.00M | -854.00M | -305.00M | 53.00M | 98.00M | 72.00M | -959.00M | -54.00M | -143.00M | -350.00M | -92.00M | 168.00M | 120.00M | 174.00M | 1,253.00M | 399.00M | 1,214.00M | -1075.00M | -20.00M | -374.00M | 350.00M | -92.00M |
|
Free Cash Flow
|
| 120.00M | 141.00M | -22.00M | 191.00M | 128.00M | 175.00M | -2.00M | 178.00M | 148.00M | 173.00M | -44.00M | 242.00M | -219.00M | 108.00M | -165.00M | 37.00M | 64.00M | -38.00M | -300.00M | 24.00M | 10.00M | 20.00M | -241.00M | 235.00M | 275.00M | -85.00M | -61.00M | 230.00M | 68.00M | -554.00M | -12.00M | 65.00M | 164.00M | 276.00M | -30.00M | 223.00M | 202.00M | 37.00M | -182.00M | 140.00M | 263.00M | 342.00M | -53.00M | 2,133.00M | 507.00M | 280.00M | 413.00M | 123.00M | 321.00M | 53.00M | 73.00M | -33.00M | 150.00M | 131.00M | 214.00M | 466.00M | 327.00M | 616.00M | 346.00M | 602.00M | 829.00M | -661.00M | 642.00M | 743.00M | 778.00M | 367.00M |
|
Net Cash Flow
|
| -27.00M | -41.00M | -101.00M | 122.00M | -313.00M | 7.00M | -138.00M | -3.00M | -79.00M | -72.00M | -9.00M | -22.00M | 1.00M | 281.00M | -269.00M | -5.00M | -8.00M | 31.00M | 28.00M | 265.00M | -206.00M | -7.00M | -8.00M | 114.00M | 151.00M | -94.00M | 372.00M | -72.00M | -7.00M | 67.00M | -144.00M | -97.00M | -46.00M | 182.00M | 363.00M | -571.00M | 97.00M | -89.00M | -159.00M | -3.00M | 65.00M | -52.00M | 351.00M | 2,901.00M | -214.00M | -854.00M | -305.00M | 53.00M | 98.00M | 72.00M | -959.00M | -54.00M | -143.00M | -350.00M | -92.00M | 168.00M | 120.00M | 174.00M | 1,253.00M | 399.00M | 1,214.00M | -1075.00M | -20.00M | -374.00M | 350.00M | -92.00M |