|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -193.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | -42.00M | 16.00M | 158.00M | 220.00M | -345.00M | 428.00M | 111.00M | -55.00M | 17.00M | 12.00M | 13.00M | 24.00M | 18.00M | 8.00M | 20.00M | -10.00M | 157.00M | -157.00M | 78.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 124.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 421.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 204.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 65.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 35.00M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 4.00M | 8.00M | 74.00M | 9.00M | 40.00M | 16.00M | 46.00M | 34.00M | 22.00M | 4.00M | 30.00M | 8.00M | 14.00M | 64.00M | 58.00M | 158.00M | -39.00M | | 48.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 30.00M | 8.00M | 24.00M | 485.00M | 179.00M | -480.00M | 24.00M | 390.00M | 255.00M | -472.00M | 44.00M | 100.00M | -26.00M | 699.00M | 196.00M | -68.00M | 91.00M | -3.00M | 308.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 829.00M | 1,108.00M | 931.00M | 880.00M | 443.00M | 408.00M | 521.00M | 388.00M | 186.00M | 232.00M | 394.00M | 133.00M | 155.00M | 865.00M | 647.00M | 336.00M | 429.00M | 282.00M | 253.00M | 504.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -169.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -428.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -176.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 821.00M | -136.00M | 121.00M | 263.00M | 463.00M | -5.00M | 489.00M | 198.00M | 220.00M | 16.00M | 419.00M | 248.00M | 480.00M | 344.00M | -425.00M | 263.00M | 444.00M | 138.00M | 188.00M | 113.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -176.00M |