|
Net Income (Quarter)
|
8.00M | -154.00M | 72.00M | 4.00M | 28.00M | 3.00M | -2.00M | | | | -8.00M | | -1.00M | | 28.00M | | 239.00M | 317.00M | 337.00M | 351.00M | 329.00M | 398.00M | 439.00M | 348.00M | 300.00M | 344.00M | 227.00M | 283.00M | 211.00M | 325.00M | | 190.00M | 435.00M | 411.00M | 418.00M | 815.00M | 367.00M | 385.00M | 490.00M | 252.00M | 363.00M | -161.00M | 432.00M | 52.00M | -94.00M | 398.00M | 143.00M | 219.00M | 645.00M | 316.00M | 708.00M | 1,482.00M | 840.00M | -1776.00M | 21.00M | -881.00M | 511.00M | 853.00M | -1235.00M | 1,222.00M | 895.00M | -528.00M | 1,687.00M | -722.00M | 699.00M | 445.00M | 754.00M |
|
Cash from Discontinued Operations (Quarter)
|
| -237.00M | 17.00M | -439.00M | 64.00M | | 1.00M | 1.00M | | | -3.00M | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-35.00M | 63.00M | 3,204.00M | -3177.00M | -31.00M | 1,276.00M | -1298.00M | 127.00M | 7.00M | 1,694.00M | -1638.00M | -87.00M | 830.00M | -849.00M | 57.00M | 2,307.00M | 36.00M | 23.00M | 14.00M | -190.00M | -112.00M | 1,434.00M | 1,521.00M | -2889.00M | 99.00M | -1.00M | -7418.00M | -106.00M | 26.00M | -327.00M | -90.00M | 86.00M | 16.00M | -100.00M | 150.00M | -166.00M | 32.00M | | | -131.00M | 255.00M | 70.00M | 67.00M | -57.00M | 147.00M | -189.00M | 252.00M | 33.00M | 38.00M | 148.00M | 84.00M | 136.00M | 6.00M | -425.00M | 49.00M | 60.00M | 51.00M | 81.00M | 403.00M | | 56.00M | 36.00M | 212.00M | 68.00M | -106.00M | 1,594.00M | -1672.00M |
|
Asset Writedowns and Impairment (Quarter)
|
604.00M | -1.00M | -1.00M | 128.00M | | | | | | | | | 47.00M | 33.00M | 32.00M | 41.00M | 14.00M | 19.00M | 19.00M | 18.00M | 3.00M | 3.00M | 4.00M | 5.00M | 13.00M | 7.00M | 18.00M | 16.00M | 36.00M | 28.00M | 13.00M | 26.00M | 4.00M | 4.00M | 8.00M | 889.00M | 2.00M | 1.00M | 2.00M | 8.00M | 4.00M | 2.00M | 1.00M | | | | | | | | | | | 634.00M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-344.00M | 791.00M | 105.00M | 385.00M | 565.00M | 308.00M | 271.00M | 576.00M | 340.00M | 538.00M | 56.00M | 342.00M | 282.00M | 332.00M | 52.00M | 603.00M | -251.00M | 306.00M | 449.00M | 295.00M | 263.00M | 108.00M | 724.00M | 1,431.00M | 296.00M | 286.00M | 905.00M | 756.00M | 298.00M | 238.00M | 144.00M | 592.00M | 109.00M | 93.00M | 407.00M | 179.00M | 140.00M | | | -1331.00M | -1231.00M | -295.00M | 171.00M | 455.00M | 516.00M | -630.00M | 193.00M | -623.00M | 410.00M | 338.00M | -342.00M | 476.00M | 1,889.00M | 650.00M | 594.00M | -774.00M | 522.00M | 46.00M | -1868.00M | -1343.00M | -859.00M | -27.00M | 222.00M | -272.00M | 1,013.00M | -1141.00M | 233.00M |
|
Amortization of Deferred Charges (Quarter)
|
19.00M | 18.00M | -18.00M | -20.00M | -19.00M | -19.00M | -19.00M | -19.00M | -19.00M | -19.00M | -19.00M | 131.00M | 19.00M | 19.00M | 19.00M | 18.00M | 19.00M | 19.00M | 19.00M | 18.00M | 19.00M | 18.00M | 18.00M | 19.00M | 18.00M | 18.00M | 18.00M | 19.00M | 18.00M | 18.00M | 18.00M | 18.00M | 18.00M | 4.00M | | 1.00M | | | | 8.00M | 8.00M | 8.00M | 8.00M | 11.00M | 11.00M | 11.00M | 9.00M | 9.00M | 9.00M | 9.00M | 11.00M | 11.00M | 11.00M | 10.00M | 10.00M | 9.00M | 9.00M | 15.00M | 4.00M | -12.00M | -12.00M | | | | | | |
|
Change in Receivables (Quarter)
|
37.00M | 9.00M | 80.00M | -254.00M | 27.00M | -31.00M | -9.00M | 27.00M | 66.00M | -31.00M | 13.00M | 25.00M | 29.00M | -49.00M | -22.00M | 14.00M | 60.00M | -10.00M | -3.00M | -7.00M | 84.00M | -39.00M | -17.00M | 25.00M | -21.00M | -37.00M | -32.00M | -7.00M | 25.00M | -31.00M | -15.00M | 75.00M | 35.00M | -100.00M | 5.00M | 26.00M | 84.00M | | | 37.00M | -54.00M | -113.00M | 25.00M | 97.00M | -72.00M | 8.00M | -12.00M | 161.00M | -64.00M | 1.00M | -5.00M | 91.00M | -15.00M | -73.00M | 51.00M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 97.00M | | | 75.00M | 134.00M | -41.00M | | | -56.00M | -37.00M | 83.00M | 117.00M | -317.00M | 21.00M | 95.00M | 183.00M | -40.00M | 82.00M | 204.00M | 153.00M | -262.00M | -113.00M | -32.00M | 316.00M | -143.00M | 75.00M | 49.00M | 128.00M | -41.00M | 89.00M | 34.00M | 169.00M | -227.00M | 71.00M | 172.00M | 97.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | 169.00M | 66.00M | 91.00M | 105.00M | 115.00M | 48.00M | 38.00M | 112.00M | 31.00M | -28.00M | -26.00M | 40.00M | 75.00M | -38.00M | 35.00M | 146.00M | -74.00M | 40.00M | 122.00M | -8.00M | -1273.00M | 68.00M | | | 16.00M | -63.00M | -184.00M | 4.00M | -18.00M | -67.00M | 43.00M | -56.00M | 35.00M | 131.00M | 49.00M | 649.00M | 407.00M | 192.00M | -350.00M | 172.00M | -289.00M | 91.00M | 181.00M | -379.00M | 306.00M | 203.00M | -175.00M | 413.00M | -227.00M | 104.00M | 67.00M | 133.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | 318.00M | 286.00M | 67.00M | -28.00M | 124.00M | 247.00M | -230.00M | -16.00M | -144.00M | 264.00M | -384.00M | 133.00M | -208.00M | -85.00M | 311.00M | -652.00M | 233.00M | -45.00M | 36.00M | 300.00M | 162.00M | -145.00M | 673.00M | 301.00M | 262.00M | -257.00M | -812.00M | -217.00M | -281.00M | -583.00M | -288.00M | -568.00M | -104.00M | | | -348.00M | -516.00M | 264.00M | -879.00M | 1,389.00M | -619.00M | -772.00M | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
2.00M | 2.00M | 9.00M | 314.00M | 293.00M | 28.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
-1320.00M | 4,262.00M | -4408.00M | 5,806.00M | 695.00M | -226.00M | 2,624.00M | 146.00M | 1,431.00M | 1,426.00M | -1583.00M | 800.00M | -858.00M | 2,309.00M | -486.00M | -517.00M | -74.00M | 1,319.00M | 656.00M | 709.00M | 160.00M | 2,316.00M | 121.00M | -1479.00M | 1,041.00M | 6,068.00M | 3,557.00M | -6258.00M | 1,502.00M | 566.00M | 343.00M | 2,953.00M | 503.00M | 2,337.00M | -1736.00M | 508.00M | 1,368.00M | | | 2,381.00M | 941.00M | 1,705.00M | 1,544.00M | 1,317.00M | 1,072.00M | 1,321.00M | 1,644.00M | 1,913.00M | 2,787.00M | 2,355.00M | 2,566.00M | 1,604.00M | 1,627.00M | 1,102.00M | 1,120.00M | 1,440.00M | 1,380.00M | 1,266.00M | -3975.00M | 1,694.00M | 1,916.00M | 2,702.00M | 3,130.00M | 2,689.00M | 2,508.00M | 3,216.00M | -7222.00M |
|
Cash from Investing Activities (Quarter)
|
-870.00M | -4734.00M | -1696.00M | -552.00M | -1489.00M | -1044.00M | -1379.00M | -1718.00M | -1367.00M | -705.00M | 1,061.00M | -1114.00M | -1913.00M | 891.00M | -1045.00M | -1790.00M | -1289.00M | -1514.00M | -1011.00M | -896.00M | -377.00M | -728.00M | -617.00M | -83.00M | -1035.00M | -1099.00M | -13.00M | -2076.00M | -707.00M | 467.00M | -1372.00M | -2054.00M | -1499.00M | -505.00M | -780.00M | -1404.00M | -595.00M | | | -1133.00M | 1,074.00M | -2226.00M | -3214.00M | 742.00M | -4106.00M | -3081.00M | -3036.00M | -731.00M | -805.00M | -917.00M | -1131.00M | -2140.00M | -4608.00M | -3115.00M | -1783.00M | -325.00M | -857.00M | -1438.00M | -714.00M | 1,639.00M | 601.00M | -702.00M | -717.00M | -2046.00M | -266.00M | 2,212.00M | -3913.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -63.00M | | | 3.00M | | | | -1.00M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
901.00M | 1,018.00M | 2,379.00M | 875.00M | 185.00M | 991.00M | 955.00M | 336.00M | 502.00M | 863.00M | 803.00M | 450.00M | 637.00M | 518.00M | 109.00M | 1,044.00M | 417.00M | 675.00M | 638.00M | 315.00M | -401.00M | 280.00M | 205.00M | 750.00M | 307.00M | -347.00M | 553.00M | 694.00M | 440.00M | 231.00M | 559.00M | 740.00M | 591.00M | 467.00M | 360.00M | 888.00M | 1,084.00M | | | 1,712.00M | 1,878.00M | 2,146.00M | 2,667.00M | 2,442.00M | 1,589.00M | 2,105.00M | 1,956.00M | 996.00M | 1,434.00M | 804.00M | 1,471.00M | 1,012.00M | 2,326.00M | 2,370.00M | 3,060.00M | 1,522.00M | 337.00M | 153.00M | 3,418.00M | 461.00M | 1,611.00M | 1,267.00M | 283.00M | 801.00M | 2,112.00M | 2,454.00M | 2,514.00M |
|
Dividends Paid - Common (Quarter)
|
54.00M | 2.00M | 8.00M | 15.00M | 15.00M | 21.00M | 3.00M | 3.00M | 16.00M | 15.00M | 17.00M | 13.00M | 23.00M | 23.00M | 21.00M | 24.00M | 33.00M | 32.00M | 32.00M | 31.00M | 42.00M | 42.00M | 42.00M | 44.00M | 52.00M | 50.00M | 51.00M | 51.00M | 60.00M | 62.00M | 58.00M | 58.00M | 65.00M | 67.00M | 66.00M | 64.00M | 72.00M | | | 77.00M | 76.00M | 74.00M | 76.00M | 79.00M | 77.00M | 77.00M | 78.00M | 80.00M | 81.00M | 80.00M | 900.00M | 79.00M | 78.00M | 77.00M | 76.00M | 25.00M | 128.00M | -82.00M | 234.00M | 34.00M | 119.00M | -73.00M | 227.00M | 34.00M | 12.00M | 34.00M | 11.00M |
|
Change in Cash (Quarter)
|
-313.00M | -2925.00M | 788.00M | 708.00M | -739.00M | 255.00M | -153.00M | -806.00M | -525.00M | 696.00M | 1,920.00M | -322.00M | -994.00M | 1,741.00M | -884.00M | -143.00M | -1123.00M | -533.00M | 76.00M | -286.00M | -515.00M | -340.00M | 312.00M | 2,098.00M | -432.00M | -1160.00M | 1,445.00M | -626.00M | 31.00M | 936.00M | -669.00M | -722.00M | -799.00M | 55.00M | -13.00M | -337.00M | 629.00M | | | -752.00M | 1,721.00M | -375.00M | -376.00M | 3,639.00M | -2001.00M | -1606.00M | -887.00M | -358.00M | 1,039.00M | 225.00M | -2.00M | -652.00M | -393.00M | -95.00M | 1,871.00M | 423.00M | 2.00M | -1239.00M | 836.00M | 757.00M | 1,353.00M | 538.00M | -212.00M | -1517.00M | 2,859.00M | 3,525.00M | -1166.00M |
|
Free Cash Flow (Quarter)
|
-344.00M | 791.00M | 105.00M | 385.00M | 565.00M | 308.00M | 271.00M | 576.00M | 340.00M | 538.00M | 56.00M | 342.00M | 282.00M | 332.00M | 52.00M | 603.00M | -251.00M | 306.00M | 449.00M | 295.00M | 263.00M | 108.00M | 724.00M | 1,431.00M | 296.00M | 286.00M | 905.00M | 756.00M | 298.00M | 238.00M | 144.00M | 592.00M | 109.00M | 93.00M | 407.00M | 179.00M | 140.00M | | | -1331.00M | -1231.00M | -295.00M | 171.00M | 455.00M | 516.00M | -630.00M | 193.00M | -623.00M | 410.00M | 338.00M | -342.00M | 476.00M | 1,889.00M | 650.00M | 594.00M | -774.00M | 522.00M | 46.00M | -1868.00M | -1343.00M | -859.00M | -27.00M | 222.00M | -272.00M | 1,013.00M | -1141.00M | 233.00M |
|
Net Cash Flow (Quarter)
|
-313.00M | -2925.00M | 788.00M | 708.00M | -739.00M | 255.00M | -153.00M | -806.00M | -525.00M | 696.00M | 1,920.00M | -322.00M | -994.00M | 1,741.00M | -884.00M | -143.00M | -1123.00M | -533.00M | 76.00M | -286.00M | -515.00M | -340.00M | 312.00M | 2,098.00M | -432.00M | -1160.00M | 1,445.00M | -626.00M | 31.00M | 936.00M | -669.00M | -722.00M | -799.00M | 55.00M | -13.00M | -337.00M | 629.00M | | | -752.00M | 1,721.00M | -375.00M | -376.00M | 3,639.00M | -2001.00M | -1606.00M | -887.00M | -358.00M | 1,039.00M | 225.00M | -2.00M | -652.00M | -393.00M | -95.00M | 1,871.00M | 423.00M | 2.00M | -1239.00M | 836.00M | 757.00M | 1,353.00M | 538.00M | -212.00M | -1517.00M | 2,859.00M | 3,525.00M | -1166.00M |