|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 397.00M | 194.00M | 18.00M | -143.00M | 139.00M | 40.00M | 22.00M | -142.00M | 240.00M | 139.00M | -2.00M | -132.00M | 220.00M | 236.00M | 71.00M | -166.00M | 172.00M | 73.00M | 21.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 11.00M | 16.00M | 5.00M | 15.00M | 13.00M | 9.00M | 23.00M | 33.00M | 17.00M | 12.00M | 19.00M | 18.00M | 18.00M | 8.00M | 20.00M | -10.00M | -19.00M | 19.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.00M | 72.00M | 62.00M | -199.00M | -58.00M | 44.00M | 14.00M | -22.00M | -56.00M | 83.00M | 63.00M | -171.00M | 47.00M | -94.00M | -80.00M | -8.00M | 65.00M | -66.00M | -36.00M | -10.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 2.00M | -68.00M | 3.00M | 1.00M | -1.00M | | | 111.00M | 9.00M | -14.00M | 72.00M | -93.00M | -72.00M | 200.00M | -13.00M | 9.00M | 65.00M | 93.00M | -322.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | -4.00M | -9.00M | -6.00M | 75.00M | 146.00M | 155.00M | 120.00M | 13.00M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | 840.00M | -106.00M | 129.00M | 287.00M | 948.00M | 174.00M | 9.00M | 222.00M | 610.00M | 271.00M | -53.00M | 292.00M | 580.00M | 318.00M | 274.00M | 459.00M | 376.00M | 229.00M | 185.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 98.00M | 99.00M | 100.00M | 102.00M | 104.00M | 104.00M | 105.00M | 104.00M | 113.00M | 113.00M | 121.00M | 126.00M | 128.00M | 139.00M | 190.00M | 194.00M | 199.00M | 203.00M | 199.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 49.00M | -30.00M | 13.00M | 112.00M | 3.00M | -56.00M | -14.00M | 44.00M | 11.00M | -10.00M | -26.00M | 55.00M | | 30.00M | 43.00M | 11.00M | 160.00M | -145.00M | -22.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 35.00M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | 105.00M | 4.00M | -64.00M | -136.00M | 751.00M | -492.00M | 16.00M | -206.00M | -17.00M | 325.00M | -146.00M | 468.00M | -430.00M | 53.00M | -28.00M | -115.00M | 28.00M | 264.00M | -81.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 99.00M | -24.00M | 48.00M | 288.00M | -234.00M | 102.00M | 35.00M | 24.00M | 390.00M | -261.00M | 89.00M | 44.00M | 100.00M | -26.00M | 699.00M | 54.00M | 36.00M | 54.00M | 72.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 732.00M | 829.00M | 1,108.00M | 931.00M | 880.00M | 443.00M | 408.00M | 569.00M | 388.00M | 186.00M | 232.00M | 346.00M | 133.00M | 155.00M | 865.00M | 647.00M | 336.00M | 429.00M | 282.00M | 253.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -543.00M | -527.00M | 127.00M | -65.00M | 39.00M | -760.00M | -167.00M | -330.00M | 60.00M | -539.00M | -331.00M | -154.00M | 318.00M | -453.00M | -301.00M | -198.00M | -381.00M | -366.00M | -249.00M | -627.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 29.00M | -3.00M | 23.00M | 2.00M | 31.00M | 4.00M | 23.00M | | 41.00M | -30.00M | -150.00M | -32.00M | 38.00M | -1.00M | 31.00M | 25.00M | 34.00M | 2.00M | 21.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | -363.00M | -544.00M | -89.00M | -168.00M | -38.00M | -90.00M | -29.00M | -114.00M | -51.00M | 177.00M | -159.00M | -5.00M | 92.00M | -80.00M | 112.00M | -236.00M | -308.00M | 54.00M | 291.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -294.00M | -50.00M | -523.00M | -25.00M | 158.00M | 150.00M | -83.00M | -350.00M | 168.00M | 20.00M | 117.00M | -366.00M | 605.00M | 219.00M | -63.00M | 188.00M | -158.00M | -298.00M | 34.00M | -151.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 741.00M | -82.00M | 81.00M | -1.00M | 1,182.00M | 72.00M | -26.00M | 198.00M | 220.00M | 532.00M | -142.00M | 248.00M | 480.00M | 344.00M | -425.00M | 405.00M | 340.00M | 175.00M | 113.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -294.00M | -50.00M | -523.00M | -25.00M | 158.00M | 150.00M | -83.00M | -350.00M | 168.00M | 20.00M | 117.00M | -366.00M | 605.00M | 219.00M | -63.00M | 188.00M | -158.00M | -298.00M | 34.00M | -151.00M |