|
Net Income (Quarter)
|
119.00M | 112.00M | 138.00M | 70.00M | 82.00M | 105.00M | 91.00M | 33.00M | 9.00M | 87.00M | 116.00M | 69.00M | 65.00M | 192.00M | 360.00M | 95.00M | 59.00M | 276.00M | 805.00M | 289.00M | 315.00M | 73.00M | 298.00M | 363.00M | 129.00M | 374.00M | 113.00M | 86.00M | 331.00M | 94.00M | 474.00M | 346.00M | 377.00M | -10.00M | 1,410.00M | 447.00M | 192.00M | 471.00M | -51.00M | 413.00M | 464.00M | 480.00M | 58.00M | -160.00M | 64.00M | 76.00M | 427.00M | 152.00M | 762.00M | | | | | | | 146.00M | 181.00M | 107.00M | -87.00M | 117.00M | 190.00M | 133.00M | 454.00M | 135.00M | 155.00M | 133.00M | -52.00M |
|
Gains from Investment Securities (Quarter)
|
| -8.00M | 33.00M | -8.00M | 23.00M | 42.00M | -65.00M | 13.00M | 3.00M | -2.00M | | 10.00M | 47.00M | 242.00M | -276.00M | 58.00M | 47.00M | -130.00M | 255.00M | 19.00M | -74.00M | -28.00M | 50.00M | -133.00M | 191.00M | -148.00M | -10.00M | -15.00M | 18.00M | 487.00M | -429.00M | 17.00M | -24.00M | 25.00M | 5.00M | -93.00M | 82.00M | 7.00M | -261.00M | 184.00M | 57.00M | -18.00M | 65.00M | 245.00M | -591.00M | 1,045.00M | -386.00M | 164.00M | 130.00M | 817.00M | 20.00M | -15.00M | -90.00M | 201.00M | -92.00M | 49.00M | -95.00M | 155.00M | -103.00M | 27.00M | -15.00M | 131.00M | 104.00M | 1.00M | 121.00M | 49.00M | -178.00M |
|
Cash from Operations (Quarter)
|
| 269.00M | 154.00M | 393.00M | 68.00M | 320.00M | 83.00M | 389.00M | 145.00M | 127.00M | 6.00M | 10.00M | 216.00M | 261.00M | 330.00M | 59.00M | 137.00M | 192.00M | 372.00M | 204.00M | 295.00M | 175.00M | 557.00M | 397.00M | 179.00M | 331.00M | 446.00M | 408.00M | 88.00M | 250.00M | 404.00M | -76.00M | 650.00M | 419.00M | 811.00M | 391.00M | 432.00M | 454.00M | 806.00M | 454.00M | 423.00M | 814.00M | 765.00M | 532.00M | 555.00M | 609.00M | 487.00M | 627.00M | 343.00M | 455.00M | 289.00M | 503.00M | 11.00M | 529.00M | 110.00M | 403.00M | 115.00M | 696.00M | 756.00M | 107.00M | -88.00M | 459.00M | 674.00M | 342.00M | 191.00M | 216.00M | 784.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 40.00M | 43.00M | 47.00M | 50.00M | 44.00M | 61.00M | 49.00M | 42.00M | 40.00M | 49.00M | 46.00M | 37.00M | 35.00M | 139.00M | 35.00M | 43.00M | 32.00M | 32.00M | 27.00M | 30.00M | 38.00M | 49.00M | 31.00M | 53.00M | 34.00M | 16.00M | 28.00M | 25.00M | 38.00M | 43.00M | 38.00M | 31.00M | 36.00M | 2.00M | 71.00M | 35.00M | 57.00M | 47.00M | 34.00M | 38.00M | 123.00M | 64.00M | 113.00M | -34.00M | 169.00M | 51.00M | 99.00M | 34.00M | 27.00M | 27.00M | 26.00M | 27.00M | 25.00M | 22.00M | 20.00M | 19.00M | 21.00M | 18.00M | 20.00M | 19.00M | 21.00M | 21.00M | 22.00M | 22.00M | 20.00M | 22.00M |
|
Change in Account Payables (Quarter)
|
| 372.00M | -183.00M | -106.00M | -79.00M | 161.00M | -126.00M | -92.00M | 74.00M | 349.00M | -176.00M | -183.00M | 104.00M | 260.00M | -181.00M | -225.00M | 117.00M | 234.00M | -75.00M | -108.00M | 42.00M | 228.00M | -28.00M | -151.00M | 17.00M | 213.00M | -133.00M | -90.00M | 87.00M | 247.00M | -201.00M | -13.00M | 60.00M | 225.00M | -163.00M | -82.00M | 60.00M | 211.00M | 236.00M | -22.00M | -70.00M | 207.00M | 588.00M | -152.00M | 182.00M | 133.00M | 649.00M | -54.00M | 76.00M | 1,182.00M | -292.00M | -10.00M | 61.00M | 1,686.00M | -632.00M | -24.00M | 415.00M | -28.00M | -212.00M | -108.00M | 98.00M | 1,998.00M | -1983.00M | -83.00M | 44.00M | 425.00M | 680.00M |
|
Change in Accured Expenses (Quarter)
|
| 4.00M | 27.00M | 43.00M | -71.00M | 129.00M | -97.00M | 59.00M | 53.00M | 41.00M | 92.00M | -3.00M | -176.00M | 123.00M | -124.00M | 85.00M | -40.00M | 116.00M | 119.00M | -60.00M | 23.00M | -55.00M | 29.00M | -41.00M | 94.00M | -98.00M | 57.00M | 15.00M | -3.00M | 218.00M | 35.00M | 45.00M | -77.00M | 32.00M | -18.00M | -16.00M | 71.00M | 291.00M | -486.00M | 304.00M | 25.00M | 88.00M | 99.00M | -543.00M | 310.00M | 13.00M | 149.00M | -25.00M | 148.00M | -35.00M | -158.00M | 18.00M | -5.00M | 3.00M | -85.00M | -28.00M | 52.00M | 333.00M | -285.00M | -42.00M | -143.00M | 167.00M | -135.00M | -15.00M | 44.00M | 144.00M | -129.00M |
|
Other Working Capital Changes (Quarter)
|
| -45.00M | 76.00M | -9.00M | 41.00M | 19.00M | -50.00M | -15.00M | 2.00M | 31.00M | 5.00M | 30.00M | -32.00M | -4.00M | 57.00M | 7.00M | 8.00M | 93.00M | -84.00M | 4.00M | -11.00M | 45.00M | 49.00M | 21.00M | 62.00M | -151.00M | 103.00M | -2.00M | -18.00M | -10.00M | 10.00M | 58.00M | -50.00M | -8.00M | 37.00M | -20.00M | -33.00M | -22.00M | -7.00M | -13.00M | -30.00M | -45.00M | -22.00M | 8.00M | -219.00M | 222.00M | -149.00M | -169.00M | -81.00M | 12.00M | -178.00M | -1.00M | 101.00M | -230.00M | 268.00M | -44.00M | -27.00M | 134.00M | -89.00M | -57.00M | 45.00M | -33.00M | 35.00M | 7.00M | -9.00M | -12.00M | 7.00M |
|
Capital Expenditures (Quarter)
|
| 28.00M | 13.00M | 38.00M | 16.00M | 8.00M | 12.00M | 20.00M | 37.00M | 25.00M | 4.00M | 44.00M | 8.00M | 9.00M | 10.00M | 28.00M | 10.00M | 5.00M | 9.00M | 14.00M | 6.00M | 14.00M | 13.00M | 19.00M | 13.00M | 33.00M | 37.00M | 18.00M | 8.00M | 11.00M | 12.00M | 11.00M | 19.00M | 16.00M | 63.00M | 23.00M | 21.00M | 16.00M | 20.00M | 10.00M | 10.00M | 13.00M | 11.00M | 9.00M | 11.00M | 21.00M | 19.00M | 13.00M | 13.00M | 27.00M | 9.00M | 23.00M | 35.00M | 14.00M | 14.00M | 13.00M | 20.00M | 7.00M | 32.00M | 38.00M | 33.00M | 29.00M | 33.00M | 25.00M | 33.00M | 41.00M | 36.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 1.00M | | 2.00M | 1.00M | | 1.00M | 3.00M | -1.00M | | | 1.00M | | | | | | 1.00M | 2.00M | 8.00M | 3.00M | 23.00M | 69.00M | 4.00M | 21.00M | 5.00M | 38.00M | 2.00M | 10.00M | 24.00M | 29.00M | 1.00M | 1.00M | | 1.00M | 2.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 3.00M | 3.00M | -2.00M | | 1.00M | 24.00M | 21.00M | | 24.00M | 7.00M | | 1.00M | 1.00M | | 1.00M | | 25.00M | | 5.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 8.00M | 1,070.00M | | -2156.00M | | | | 49.00M | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | | | 10.00M | 10.00M | | | | | | | | 5.00M | | | 7.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 10.00M | | 34.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 15.00M | 86.00M | 1.00M | 7.00M | 1,466.00M | 607.00M | 6.00M | 1,100.00M | -241.00M | -667.00M | 514.00M | -407.00M | 388.00M | -58.00M | 58.00M | 1,398.00M | -1178.00M | 2,958.00M | 782.00M | -599.00M | -86.00M | 272.00M | 79.00M | 70.00M | 86.00M | 86.00M | 840.00M | -827.00M | 3,098.00M | -2792.00M | 14.00M | 346.00M | 205.00M | 5,540.00M | 32.00M | 171.00M | -53.00M | 733.00M | 201.00M | -62.00M | 347.00M | 4,081.00M | 1,483.00M | 1,294.00M | -2356.00M | 235.00M | 269.00M | 396.00M | 25.00M | -106.00M | 959.00M | 718.00M | -1565.00M | 29.00M | 381.00M | 324.00M | 342.00M | 263.00M | 56.00M | 25.00M | 77.00M | -51.00M | 441.00M | -395.00M | 32.00M | -21.00M |
|
Cash from Investing Activities (Quarter)
|
| -362.00M | -378.00M | -303.00M | -404.00M | -667.00M | -331.00M | -257.00M | -484.00M | -1190.00M | -508.00M | -183.00M | -643.00M | -112.00M | -487.00M | -470.00M | -722.00M | -721.00M | -1002.00M | -426.00M | -544.00M | -1465.00M | -1193.00M | -968.00M | -1146.00M | -1301.00M | -1158.00M | -1269.00M | -548.00M | -702.00M | -462.00M | -1194.00M | -800.00M | -236.00M | -1062.00M | -1656.00M | -829.00M | -890.00M | -1975.00M | -684.00M | -368.00M | -726.00M | -1287.00M | -1653.00M | 357.00M | 524.00M | -792.00M | -938.00M | 1,599.00M | -764.00M | -333.00M | -1111.00M | 610.00M | -561.00M | 11.00M | 73.00M | 295.00M | 91.00M | -45.00M | -155.00M | 149.00M | 122.00M | -21.00M | 23.00M | 36.00M | -130.00M | -764.00M |
|
Other financing activities (Quarter)
|
| | -89.00M | -5.00M | | 11.00M | -6.00M | 3.00M | 8.00M | 23.00M | -48.00M | 7.00M | -10.00M | -14.00M | -18.00M | | -1.00M | -2.00M | -1.00M | 1.00M | -1.00M | | -3.00M | -5.00M | -1.00M | -1.00M | -1.00M | -2.00M | -1.00M | -3.00M | -7.00M | | -4.00M | -3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 77.00M | -91.00M | -40.00M | 177.00M | 476.00M | 207.00M | 268.00M | 469.00M | 425.00M | 835.00M | 271.00M | 528.00M | -46.00M | 236.00M | 235.00M | 327.00M | 589.00M | 938.00M | 459.00M | 489.00M | 484.00M | 669.00M | 440.00M | 971.00M | 648.00M | 1,038.00M | 872.00M | 777.00M | 543.00M | 526.00M | 1,053.00M | 467.00M | -41.00M | 240.00M | 586.00M | 548.00M | 635.00M | 675.00M | 715.00M | 319.00M | 231.00M | 143.00M | 480.00M | 113.00M | -84.00M | -632.00M | -172.00M | -904.00M | -223.00M | -658.00M | -342.00M | -835.00M | -141.00M | -43.00M | -491.00M | -279.00M | -554.00M | -707.00M | -90.00M | -27.00M | -380.00M | -569.00M | -495.00M | -235.00M | 488.00M | -135.00M |
|
Dividends Paid - Common (Quarter)
|
| 15.00M | 15.00M | 15.00M | 16.00M | 15.00M | 17.00M | 16.00M | 18.00M | 16.00M | 17.00M | 17.00M | 16.00M | 17.00M | 40.00M | 17.00M | 17.00M | 18.00M | 108.00M | 19.00M | 20.00M | 20.00M | 108.00M | 22.00M | 22.00M | 21.00M | 111.00M | 24.00M | 24.00M | 24.00M | 113.00M | 27.00M | 158.00M | 27.00M | 205.00M | 31.00M | 163.00M | 31.00M | 169.00M | 36.00M | 169.00M | 36.00M | 205.00M | 40.00M | 41.00M | 38.00M | 215.00M | 43.00M | 1,228.00M | 211.00M | 892.00M | 216.00M | 726.00M | 47.00M | 224.00M | 393.00M | 53.00M | 52.00M | 186.00M | 268.00M | 59.00M | 58.00M | 403.00M | 233.00M | 68.00M | 66.00M | 239.00M |
|
Change in Cash (Quarter)
|
| -16.00M | -315.00M | 50.00M | -159.00M | 129.00M | -41.00M | 400.00M | 130.00M | -638.00M | 333.00M | 98.00M | 101.00M | 103.00M | 79.00M | -176.00M | -258.00M | 60.00M | 308.00M | 237.00M | 240.00M | -806.00M | 33.00M | -131.00M | 4.00M | -322.00M | 326.00M | 11.00M | 317.00M | 91.00M | 468.00M | -217.00M | 317.00M | 142.00M | -11.00M | -679.00M | 151.00M | 199.00M | -494.00M | 485.00M | 374.00M | 319.00M | -379.00M | -641.00M | 1,025.00M | 1,049.00M | -937.00M | -483.00M | 1,038.00M | -532.00M | -702.00M | -950.00M | -214.00M | -173.00M | 78.00M | -15.00M | 131.00M | 233.00M | 4.00M | -138.00M | 34.00M | 201.00M | 84.00M | -130.00M | -8.00M | 574.00M | -115.00M |
|
Free Cash Flow (Quarter)
|
| 241.00M | 141.00M | 355.00M | 52.00M | 312.00M | 71.00M | 369.00M | 108.00M | 102.00M | 2.00M | -34.00M | 208.00M | 252.00M | 320.00M | 31.00M | 127.00M | 187.00M | 363.00M | 190.00M | 289.00M | 161.00M | 544.00M | 378.00M | 166.00M | 298.00M | 409.00M | 390.00M | 80.00M | 239.00M | 392.00M | -87.00M | 631.00M | 403.00M | 748.00M | 368.00M | 411.00M | 438.00M | 786.00M | 444.00M | 413.00M | 801.00M | 754.00M | 523.00M | 544.00M | 588.00M | 468.00M | 614.00M | 330.00M | 428.00M | 280.00M | 480.00M | -24.00M | 515.00M | 96.00M | 390.00M | 95.00M | 689.00M | 724.00M | 69.00M | -121.00M | 430.00M | 641.00M | 317.00M | 158.00M | 175.00M | 748.00M |
|
Net Cash Flow (Quarter)
|
| -16.00M | -315.00M | 50.00M | -159.00M | 129.00M | -41.00M | 400.00M | 130.00M | -638.00M | 333.00M | 98.00M | 101.00M | 103.00M | 79.00M | -176.00M | -258.00M | 60.00M | 308.00M | 237.00M | 240.00M | -806.00M | 33.00M | -131.00M | 4.00M | -322.00M | 326.00M | 11.00M | 317.00M | 91.00M | 468.00M | -217.00M | 317.00M | 142.00M | -11.00M | -679.00M | 151.00M | 199.00M | -494.00M | 485.00M | 374.00M | 319.00M | -379.00M | -641.00M | 1,025.00M | 1,049.00M | -937.00M | -483.00M | 1,038.00M | -532.00M | -702.00M | -950.00M | -214.00M | -173.00M | 78.00M | -15.00M | 131.00M | 233.00M | 4.00M | -138.00M | 34.00M | 201.00M | 84.00M | -130.00M | -8.00M | 574.00M | -115.00M |