|
Net Income
|
-520.80M | 28.30M | 386.80M | -106.90M | -225.50M | -55.80M | 447.70M | 653.70M | 275.60M | 414.90M | 522.40M | 1,319.80M | 215.70M | 367.10M | 116.20M | -198.50M | 149.00M | 137.00M | -145.00M | -478.00M | -162.00M | 64.00M | 134.00M | -2616.00M | 440.00M | 92.00M | -32.00M | 29.00M | -20.00M | 42.00M | 3.00M | -1126.00M | -130.00M | -93.00M | -140.00M | -56.00M | 14.00M | -6.00M | -1.00M | 5.00M | | | | | 129.00M | 235.00M | 246.00M | 119.00M | 288.00M | 235.00M | 98.00M | 121.00M | 151.00M | 161.00M | 272.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 159.00M | 311.00M | 146.00M | -105.00M | 363.00M | 1,099.00M | | -410.00M | 72.00M | -57.00M | 110.00M | -255.00M | 28.00M | -377.00M | 95.00M | -154.00M | -239.00M | -11.00M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.20M | 4.50M | | | -3.20M | 0.80M | -0.40M | -2534.00M | | 14.80M | | -893.20M | 2.70M | 1.70M | -23.10M | -541.30M | 6.20M | 0.10M | -20.60M | -348.70M | -20.00M | -15.00M | 27.00M | -201.00M | 17.00M | -2.00M | -2.00M | -370.00M | 26.00M | 29.00M | 9.00M | -159.00M | 14.00M | -41.00M | 5.00M | -343.00M | -418.00M | -90.00M | 102.00M | 1,821.00M | -7.00M | -3.00M | 22.00M | -698.00M | 29.00M | 25.00M | 16.00M | 17.00M | 16.00M | 19.00M | 53.00M | 44.00M | 18.00M | 23.00M | 19.00M |
|
Cash from Operations
|
324.30M | 1,022.70M | 1,075.00M | 860.10M | -28.40M | 1,318.30M | 1,652.20M | 321.30M | 786.60M | 1,030.80M | 1,098.80M | 712.40M | 1,053.70M | 429.50M | 1,203.20M | 561.60M | 656.70M | 1,006.40M | 819.70M | 1,209.20M | -208.00M | 764.00M | 570.00M | 456.00M | 401.00M | 653.00M | 580.00M | 234.00M | 131.00M | 418.00M | 302.00M | 459.00M | -104.00M | 885.00M | 261.00M | 320.00M | -936.00M | 611.00M | 177.00M | 170.00M | 362.00M | 353.00M | 418.00M | 219.00M | 156.00M | 715.00M | 403.00M | 364.00M | 231.00M | 316.00M | 719.00M | 79.00M | -179.00M | 742.00M | 168.00M |
|
Capital Expenditures
|
380.00M | 800.60M | 347.50M | 1,323.50M | 613.80M | 1,413.40M | 1,325.00M | 905.70M | 1,258.80M | 1,633.20M | 1,400.60M | 1,241.30M | 1,320.70M | 2,219.00M | 2,516.80M | 1,464.50M | 206.50M | -170.20M | 12.90M | 1,677.80M | 384.00M | 1,005.00M | 331.00M | 316.00M | 138.00M | 469.00M | 133.00M | 254.00M | 91.00M | 481.00M | 548.00M | 265.00M | 206.00M | 361.00M | 122.00M | 395.00M | 155.00M | 616.00M | 549.00M | 818.00M | 651.00M | 775.00M | 262.00M | 650.00M | 300.00M | 323.00M | 157.00M | 445.00M | 267.00M | 1,120.00M | 538.00M | 683.00M | 462.00M | 678.00M | 992.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 534.00M | | 50.00M | | | | | | -224.00M | | |
|
Divestments
|
63.10M | 237.20M | 17.70M | 577.90M | 18.00M | 36.00M | 220.80M | 191.30M | 60.90M | -8.90M | 85.60M | 66.70M | 33.30M | 70.70M | 94.30M | -1861.30M | 65.00M | 67.70M | 73.30M | -2006.00M | 161.00M | -37.00M | -1173.00M | -1212.00M | 365.00M | -213.00M | 93.00M | 73.00M | -76.00M | -77.00M | -369.00M | -104.00M | -241.00M | 19.00M | -142.00M | -140.00M | 376.00M | 173.00M | 225.00M | 281.00M | 449.00M | 129.00M | 124.00M | 147.00M | 205.00M | 251.00M | 196.00M | 310.00M | 307.00M | 692.00M | 169.00M | 328.00M | 372.00M | 292.00M | 254.00M |
|
Change in Acquisitions & Divestments
|
5,838.70M | 3,581.50M | 4,010.40M | 3,584.60M | 4,455.80M | 3,258.60M | 3,912.30M | 5,054.60M | 2,629.70M | 3,465.70M | 3,096.90M | 4,401.70M | 2,246.30M | 2,918.30M | 2,875.90M | 286.50M | 3,407.50M | 3,293.30M | 2,085.40M | -674.20M | 2,303.00M | 1,710.00M | 1,838.00M | 1,150.00M | 2,077.00M | 2,500.00M | 1,268.00M | 574.00M | 2,078.00M | 1,711.00M | 1,273.00M | 1,361.00M | 1,185.00M | 1,478.00M | 1,285.00M | 1,447.00M | 1,446.00M | 1,550.00M | 1,211.00M | 2,477.00M | 1,897.00M | 1,557.00M | 1,711.00M | 2,735.00M | 1,979.00M | 2,372.00M | 1,227.00M | 1,402.00M | 1,262.00M | 1,236.00M | 1,523.00M | 2,218.00M | 2,477.00M | 1,638.00M | 2,439.00M |
|
Cash from Investing Activities
|
464.10M | -1954.90M | 282.00M | -1167.10M | 927.20M | -2828.40M | -922.50M | 938.10M | -1043.90M | -419.70M | -1589.60M | -260.70M | -1245.90M | -430.90M | -2068.10M | -529.10M | -933.30M | 343.10M | -1924.00M | -1168.80M | 191.00M | -893.00M | -1581.00M | -145.00M | 236.00M | -149.00M | -36.00M | -333.00M | -44.00M | 117.00M | -954.00M | -374.00M | -811.00M | -139.00M | -875.00M | -636.00M | 452.00M | 181.00M | -600.00M | -360.00M | -403.00M | -1171.00M | -372.00M | | 472.00M | 797.00M | 430.00M | 833.00M | 1,082.00M | -92.00M | -486.00M | -23.00M | 245.00M | -524.00M | -718.00M |
|
Other financing activities
|
392.20M | 50.20M | 159.30M | 660.30M | 642.70M | 299.50M | -315.50M | 570.60M | 466.90M | 361.10M | 407.90M | 389.00M | -268.90M | 523.90M | 586.40M | -179.40M | 356.30M | -313.30M | -193.10M | 1,066.10M | -217.00M | 955.00M | 69.00M | 464.00M | -480.00M | -729.00M | | 1,982.00M | 122.00M | 160.00M | 317.00M | 214.00M | 348.00M | 334.00M | 164.00M | 572.00M | | -143.00M | 766.00M | 978.00M | -202.00M | 524.00M | 36.00M | 808.00M | 66.00M | 301.00M | 18.00M | 387.00M | -150.00M | 700.00M | 476.00M | 608.00M | 486.00M | 479.00M | 1,120.00M |
|
Cash from Financing Activities
|
-149.40M | 1,470.50M | -1093.60M | 15.10M | 102.10M | 272.20M | -562.90M | -135.20M | -83.70M | 31.10M | -742.70M | 170.70M | -463.30M | 621.50M | 880.50M | -30.70M | 290.30M | -76.20M | 71.30M | 103.60M | -755.00M | 557.00M | 411.00M | -562.00M | -397.00M | -926.00M | -289.00M | -152.00M | -592.00M | -86.00M | 546.00M | 11.00M | 727.00M | -158.00M | 545.00M | 588.00M | -268.00M | -333.00M | 391.00M | -55.00M | -407.00M | 732.00M | -150.00M | -147.00M | -811.00M | -987.00M | -1265.00M | -996.00M | -1255.00M | -220.00M | 132.00M | -87.00M | -570.00M | 93.00M | 505.00M |
|
Dividends Paid - Common
|
| | | | | | | 5.20M | 2.60M | 2.60M | 2.50M | 2.40M | 2.40M | 2.30M | 2.20M | 472.10M | 245.90M | 50.50M | 113.70M | 44.90M | 2.00M | 723.00M | 54.00M | 25.00M | 2.00M | 459.00M | 82.00M | 113.00M | 10.00M | | 14.00M | 20.00M | 20.00M | 19.00M | 19.00M | 18.00M | 20.00M | 20.00M | 19.00M | 21.00M | 21.00M | 20.00M | 22.00M | 20.00M | 20.00M | 23.00M | 42.00M | 42.00M | 41.00M | 43.00M | 44.00M | 43.00M | 43.00M | 47.00M | 43.00M |
|
Change in Cash
|
639.00M | 538.30M | 263.40M | -291.90M | 1,000.90M | -1237.90M | 166.80M | 1,124.20M | -341.00M | 642.20M | -1233.50M | 622.40M | -655.50M | 620.10M | 15.60M | 1.80M | 13.70M | 1,273.30M | -1033.00M | 144.00M | -613.00M | 269.00M | -600.00M | -251.00M | 240.00M | -422.00M | 255.00M | -251.00M | -505.00M | 449.00M | -106.00M | 96.00M | -160.00M | 211.00M | 26.00M | 526.00M | -752.00M | 459.00M | -32.00M | -245.00M | -448.00M | -86.00M | -104.00M | 72.00M | -183.00M | 525.00M | -432.00M | 201.00M | 58.00M | 4.00M | 365.00M | -31.00M | -504.00M | 311.00M | -45.00M |
|
Free Cash Flow
|
-55.70M | 222.10M | 727.50M | -463.40M | -642.20M | -95.10M | 327.20M | -584.40M | -472.20M | -602.40M | -301.80M | -528.90M | -267.00M | -1789.50M | -1313.60M | -902.90M | 450.20M | 1,176.60M | 806.80M | -468.60M | -592.00M | -241.00M | 239.00M | 140.00M | 263.00M | 184.00M | 447.00M | -20.00M | 40.00M | -63.00M | -246.00M | 194.00M | -310.00M | 524.00M | 139.00M | -75.00M | -1091.00M | -5.00M | -372.00M | -648.00M | -289.00M | -422.00M | 156.00M | -431.00M | -144.00M | 392.00M | 246.00M | -81.00M | -36.00M | -804.00M | 181.00M | -604.00M | -641.00M | 64.00M | -824.00M |
|
Net Cash Flow
|
639.00M | 538.30M | 263.40M | -291.90M | 1,000.90M | -1237.90M | 166.80M | 1,124.20M | -341.00M | 642.20M | -1233.50M | 622.40M | -655.50M | 620.10M | 15.60M | 1.80M | 13.70M | 1,273.30M | -1033.00M | 144.00M | -772.00M | 428.00M | -600.00M | -251.00M | 240.00M | -422.00M | 255.00M | -251.00M | -505.00M | 449.00M | -106.00M | 96.00M | -188.00M | 588.00M | -69.00M | 272.00M | -752.00M | 459.00M | -32.00M | -245.00M | -448.00M | -86.00M | -104.00M | 72.00M | -183.00M | 525.00M | -432.00M | 201.00M | 58.00M | 4.00M | 365.00M | -31.00M | -504.00M | 311.00M | -45.00M |