|
Net Income
|
169.60 | -0.14B | 4.80 | -1.50 | -3.90 | 3.80 | 1.10 | -8.60 | -24.50 | -0.03B | 23.50 | 5.20 | -8.50 | 146.60 | 56.80 | 71.40 | 129.20 | -39.70 | -21.10 | -18.70 | -32.80 | -8.00 | 10.70 | 117.70 | 335.00 | 556.70 | 155.10 | 0.18B | 467.20 | 652.00 | 210.80 | 0.19B | 609.50 | 68.30 | 0.06B |
|
Depreciation and Depletion
|
-67.30 | -0.12B | -29.40 | -28.30 | -28.60 | -0.11B | -28.30 | -28.90 | -28.70 | -0.11B | 26.70 | -26.30 | -27.90 | -0.11B | -31.40 | -30.60 | 89.10 | -30.40 | -30.50 | 59.80 | -96.10 | -34.80 | -35.20 | 67.30 | 99.90 | 133.70 | 33.50 | 69.20 | 106.10 | 143.70 | 41.90 | 87.50 | 186.70 | 51.90 | 102.60 |
|
Share-based Compensation
|
| 0.00B | | | | 1.90 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.06B | | | | | 62,298.85B | | | | 74,218.85B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 2.80 | | 0.00B | 0.60 | -0.60 | -0.60 | 0.00B | 0.10 | 0.20 | 0.20 | 0.00B | | 0.20 | 1.00 | 0.10 | | | | | | -0.00B | 10.00 | 10.20 | | | -10.50 | 50.40 | 17.00 | 0.01B | 51.30 | 9.40 | 0.01B |
|
Non-cash Items
|
0.02B | -0.00B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.03B | -0.01B | 1.20 | 1.50 | 0.00B | 0.00B | 0.60 | 1.20 | 1.50 | 2.00 | 0.20 | 0.00B | 0.70 | 0.90 | 0.60 | | | -0.02B | | -0.00B | 0.00B | 1.30 | | 0.01B | 1.70 | -3.50 | | | 2.60 | -0.04B | | | | | |
|
Change in Receivables
|
6.10 | 18.20 | | | | -12.40 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-11.90 | -2.60 | | | | -1.60 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-1.00 | -0.00B | -0.10 | -0.10 | -0.30 | -0.00B | -0.20 | -0.30 | -0.40 | -0.00B | -0.30 | -0.00B | -0.50 | -0.00B | -0.40 | -0.30 | -1.10 | -0.30 | -0.20 | -0.50 | -1.10 | -0.20 | -0.30 | -0.70 | -0.90 | 5.90 | -1.50 | 0.00B | -3.80 | -4.00 | -1.60 | 0.00B | 2.00 | -5.40 | -0.00B |
|
Cash from Operations
|
| | 26.80 | 65.30 | 0.08B | 109.80 | 18.00 | 43.00 | 61.40 | 70.80 | 55.40 | 0.09B | 125.90 | 171.10 | 49.80 | | | 0.02B | | 0.02B | 0.01B | 47.90 | | 0.09B | 254.30 | 501.90 | | | 610.10 | 0.40B | | | | | |
|
Amortization of Goodwill
|
| 92.50 | | | | 185.00 | | | | 185.00 | | | | 98.20 | 28.80 | 39.00 | 38.60 | 39.80 | 42.80 | 0.80 | | 4.60 | | 0.00B | | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | |
|
Depreciation & Amortization (CF)
|
-0.16B | 0.12B | 29.40 | 57.70 | 0.09B | 114.50 | 28.30 | 57.20 | 85.90 | 114.50 | 26.70 | 0.05B | 80.90 | -0.11B | -31.40 | -30.60 | 89.10 | -30.40 | -30.50 | 59.80 | -96.10 | -34.80 | -35.20 | 67.30 | 99.90 | 133.70 | 33.50 | 69.20 | 106.10 | 143.70 | 41.90 | 87.50 | 186.70 | 51.90 | 102.60 |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.00 | 1.10 | | | | | | | | | |
|
Cash from Investing Activities
|
| | | 137.80 | | -0.11B | | -0.12B | -0.02B | -0.18B | | -0.08B | -225.20 | -0.32B | -63.10 | 104.20 | 70.80 | -119.80 | -31.90 | -161.60 | -221.90 | -290.60 | -69.90 | -14.20 | 79.20 | 175.70 | -241.60 | -344.40 | -350.50 | -370.60 | 278.50 | 0.26B | -442.10 | 79.20 | 0.09B |
|
Other financing activities
|
| | | | | 0.00B | | | | -0.00B | | -0.01B | -11.20 | -0.01B | -3.70 | -4.60 | -13.20 | -30.40 | 9.10 | 38.90 | 40.40 | 19.20 | 7.20 | 2.50 | 12.40 | 23.50 | -26.50 | -26.60 | -27.10 | -26.70 | 14.50 | 0.02B | 10.80 | 8.10 | 0.01B |
|
Cash from Financing Activities
|
| | | 81.70 | | 62.10 | | 0.10B | 0.00B | -0.01B | | -0.04B | 81.50 | 0.08B | 66.40 | 43.10 | -74.80 | -83.30 | 12.20 | 153.10 | 201.40 | 298.00 | -48.10 | -86.30 | -188.20 | -337.50 | 87.30 | -144.20 | -339.80 | -489.40 | 252.80 | -0.06B | -378.30 | -47.30 | -0.20B |
|
Dividends Paid - Common
|
| | | | | -0.00B | | | | | | | | | | -7.40 | -70.60 | -70.60 | | | | | | | -47.30 | 166.70 | | -0.34B | -463.20 | 370.90 | | | 485.30 | 0.04B | -0.14B |
|
Dividends Paid - Preferred
|
| 0.40 | | | | 0.02 | | | | | | | | 0.10 | | | | 0.85 | | | | | | | | | | | | 7.01 | | | | | |
|
Beginning Cash Balance
|
0.17B | 0.07B | 0.21B | 0.21B | 0.15B | 0.13B | 0.17B | 0.00B | 0.00B | 0.12B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.01B | 0.00B | 0.14B | 0.09B | 0.16B | 0.24B | 0.32B | 0.41B | 0.27B | 0.27B | 0.30B | 0.56B | 0.53B | 0.29B | 0.36B | 0.37B |
|
Free Cash Flow
|
| | 26.80 | 65.30 | 0.08B | 109.80 | 18.00 | 43.00 | 61.40 | 70.80 | 55.40 | 0.09B | 125.90 | 171.10 | 49.80 | | | 0.02B | | 0.02B | 0.01B | 47.90 | | 0.09B | 254.30 | 501.90 | | | 610.10 | 0.40B | | | | | |
|
Net Cash Flow
|
| | 26.80 | 284.80 | 0.08B | -0.11B | 18.00 | -0.02B | -0.02B | -0.18B | 55.40 | -0.03B | -17.80 | -0.24B | 53.10 | 147.30 | -4.00 | 0.02B | -19.70 | 0.02B | 0.01B | 55.30 | -118.00 | 0.09B | 145.30 | 340.10 | -154.30 | -488.60 | -80.20 | 0.40B | 531.30 | 0.20B | -820.40 | 31.90 | -0.12B |