|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 144.00M | 393.00M | 30.00M | -298.00M | | 611.00M | -20.00M | 2.00M | -52.00M | 86.00M | -6.00M | 26.00M | -355.00M | -144.00M | 25.00M | 320.00M | 171.00M | 160.00M | -25.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 6.00M | 5.00M | 3.00M | -5.00M | 31.00M | 6.00M | -3.00M | 6.00M | 35.00M | -5.00M | 2.00M | 4.00M | 5.00M | 4.00M | -2.00M | | -15.00M | 3.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 5.00M | 47.00M | 22.00M | 199.00M | 69.00M | -125.00M | 7.00M | 22.00M | -7.00M | 13.00M | -14.00M | -3.00M | -112.00M | 13.00M | -26.00M | 35.00M | -270.00M | 18.00M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 2.31M | 2.52M | 0.02M | | 2.56M | 0.10M | 0.01M | 0.00M | 2.16M | 2.11M | 0.04M | 0.02M | 2.21M | 1.58M | 0.05M | | 0.26M | 1.83M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | -1.00M | -52.00M | 0.15M | | | 200.00M | 5.00M | -37.00M | -24.00M | -120.00M | 0.84M | 4.49M | 4.49M | -3.00M | 1.00M | 0.03M | 4.93M | 2.00M | -40.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | | 6.00M | | 47.00M | 17.00M | -22.00M | -13.00M | 26.00M | -78.00M | 17.00M | 10.00M | 267.00M | 7.00M | -24.00M | -239.00M | 21.00M | -164.00M | -90.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 0.73M | 4.00M | 1.32M | 7.00M | 1.32M | 1.30M | 8.00M | 2.07M | 2.07M | 5.00M | 2.81M | 5.00M | 4.00M | 3.00M | 4.00M | 3.33M | 2.00M | 1.00M | 3.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 120.00M | -531.00M | 101.00M | 53.00M | 137.00M | 9.00M | 5.00M | 86.00M | 29.00M | 90.00M | 96.00M | 101.00M | 67.00M | 216.00M | 120.00M | 88.00M | 69.00M | 266.00M | -297.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 137.00M | 132.00M | 128.00M | 133.00M | 137.00M | 136.00M | 132.00M | 124.00M | 128.00M | 121.00M | 115.00M | 125.00M | 117.00M | 129.00M | 105.00M | 105.00M | 108.00M | 109.00M | 114.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 67.00M | 37.00M | 17.00M | -78.00M | -32.00M | 71.00M | 2.00M | | 117.00M | 74.00M | -39.00M | | -87.00M | 192.00M | 48.00M | -22.00M | -101.00M | -24.00M | 141.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 87.00M | -69.00M | -23.00M | -40.00M | -27.00M | -68.00M | -32.00M | -98.00M | 61.00M | 19.00M | -13.00M | -75.00M | -31.00M | 256.00M | 103.00M | -57.00M | -132.00M | 50.00M | -128.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 122.00M | 135.00M | 97.00M | 94.00M | 93.00M | 131.00M | 122.00M | 105.00M | 130.00M | 110.00M | 93.00M | 88.00M | 70.00M | 109.00M | 85.00M | 91.00M | 65.00M | 94.00M | 76.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | 3.00M | | 7.00M | 23.00M | 8.00M | 5.00M | 19.00M | 3.00M | 1.00M | 1.00M | 3.00M | 1.00M | | | 5.00M | 3.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 1.00M | 3.00M | 5.00M | | 8.00M | 7.00M | 20.00M | 3.00M | 1.00M | | | 24.00M | | | 1.00M | | 5.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 10.00M | 93.00M | 2.00M | 1.00M | | 118.00M | 92.00M | 19.00M | 12.00M | 309.00M | | | 174.00M | | 563.00M | 450.00M | -1.00M | 242.00M | 1,108.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 38.00M | 16.00M | 24.00M | 17.00M | 21.00M | 48.00M | 61.00M | 76.00M | 84.00M | 11.00M | 12.00M | 20.00M | 22.00M | 26.00M | 23.00M | 35.00M | 29.00M | 36.00M | 45.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -135.00M | -58.00M | -211.00M | -121.00M | -116.00M | 30.00M | -52.00M | -19.00M | -86.00M | -101.00M | 180.00M | -99.00M | -108.00M | 75.00M | -143.00M | 444.00M | 342.00M | -81.00M | 142.00M | 1,023.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.00M | 3.00M | 5.00M | 3.00M | 6.00M | 64.00M | 6.00M | 4.00M | 6.00M | 1.00M | 6.00M | 2.00M | 4.00M | -7.00M | 4.00M | 3.00M | 1.00M | 2.00M | 7.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2851.00M | 4,291.00M | | 1,535.00M | | -1500.00M | 507.00M | 815.00M | -786.00M | 1.00M | 959.00M | 933.00M | 973.00M | -1888.00M | 3,745.00M | 15.00M | 2,174.00M | 281.00M | 551.00M | 20.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,363.00M | 19.00M | 11.00M | 1,480.00M | 13.00M | 190.00M | 673.00M | 757.00M | 700.00M | 695.00M | 2,172.00M | 885.00M | 2,228.00M | 807.00M | 1,143.00M | 1,088.00M | 2,292.00M | 2,892.00M | 244.00M | 351.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 29.00M | 26.00M | 29.00M | -28.00M | 1.00M | 123.00M | 44.00M | 39.00M | 25.00M | -107.00M | 50.00M | 34.00M | -81.00M | 152.00M | 35.00M | 61.00M | -94.00M | 1.00M | 57.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.00M | -18.00M | -45.00M | -27.00M | -51.00M | -213.00M | -139.00M | 40.00M | -26.00M | 45.00M | -323.00M | 13.00M | -2.00M | -148.00M | -69.00M | -170.00M | -405.00M | -321.00M | -271.00M | -274.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 44.00M | -787.00M | -47.00M | -114.00M | -46.00M | -182.00M | 26.00M | | | -53.00M | 10.00M | -9.00M | -6.00M | 4.00M | 394.00M | 25.00M | -333.00M | 137.00M | 452.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | -2.00M | -666.00M | 4.00M | -41.00M | 44.00M | -122.00M | -117.00M | -19.00M | -101.00M | -20.00M | 3.00M | 13.00M | -3.00M | 107.00M | 35.00M | -3.00M | 4.00M | 172.00M | -373.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 44.00M | -787.00M | -47.00M | -114.00M | -46.00M | -182.00M | 26.00M | -26.00M | -27.00M | -53.00M | 10.00M | -9.00M | -6.00M | 4.00M | 394.00M | 25.00M | -333.00M | 137.00M | 452.00M |