|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -103.00M | -130.00M | -132.00M | -175.00M | -68.00M | -28.00M | -304.00M | -465.00M | -165.00M | -220.00M | -86.00M | 98.00M | -123.00M | -494.00M | -35.00M | -79.00M | -938.00M | -1923.00M | 25.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M | 7.00M | 7.00M | 9.00M | 11.00M | 10.00M | 10.00M | 11.00M | 15.00M | 12.00M | 9.00M | 8.00M | 8.00M | 10.00M | 9.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 9.00M | 32.00M | 85.00M | 23.00M | 2.00M | -5.00M | 26.00M | 36.00M | -9.00M | -26.00M | 17.00M | -164.00M | 108.00M | -35.00M | 49.00M | 15.00M | -172.00M | 11.00M | 35.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | | | | 5.08M | | | | 6.20M | | | | 6.73M | | | | 5.28M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -7.00M | -15.00M | -23.00M | -21.00M | -11.00M | -24.00M | 12.00M | -14.00M | -7.00M | | 22.00M | 1.00M | 10.00M | 7.00M | 1.00M | -4.00M | -27.00M | 18.00M | -1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 5.00M | -1.00M | | 143.00M | 629.00M | | | 1,140.00M | 1,910.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | | | | 4.18M | | | | 4.08M | | | | 4.07M | | | | 4.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | 153.00M | 141.00M | 185.00M | -1.00M | 41.00M | 230.00M | 178.00M | -47.00M | 157.00M | -44.00M | 98.00M | -86.00M | 133.00M | 194.00M | 206.00M | 26.00M | 128.00M | 246.00M | 349.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 57.00M | 57.00M | 50.00M | 29.00M | 30.00M | 39.00M | 19.00M | 18.00M | 19.00M | 8.00M | 7.00M | 4.00M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 5.00M | 5.00M | 13.00M | 13.00M | 5.00M | 5.00M | 14.00M | 13.00M | 5.00M | 4.00M | 12.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.00M | 186.00M | 185.00M | 184.00M | 183.00M | 184.00M | 182.00M | 186.00M | 182.00M | 186.00M | 192.00M | 184.00M | 185.00M | 184.00M | 190.00M | 180.00M | 176.00M | 175.00M | 161.00M | 147.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | -22.00M | -104.00M | -21.00M | -11.00M | -20.00M | -18.00M | 124.00M | 171.00M | -144.00M | 13.00M | -46.00M | 269.00M | -172.00M | 1.00M | 187.00M | 23.00M | 66.00M | 18.00M | -114.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 41.00M | 37.00M | 71.00M | 106.00M | 46.00M | 87.00M | 325.00M | 81.00M | 76.00M | 50.00M | 220.00M | 83.00M | 84.00M | 58.00M | 29.00M | 60.00M | 24.00M | 11.00M | 28.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 1.00M | 1.00M | 1.00M | 1.00M | 3.00M | | 3.00M | 1.00M | 3.00M | 6.00M | | 44.00M | 7.00M | 48.00M | 2.00M | 2.00M | 8.00M | 34.00M | 40.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.00M | -73.00M | -36.00M | -71.00M | -120.00M | -116.00M | -97.00M | -424.00M | -90.00M | -73.00M | -40.00M | -220.00M | -41.00M | -73.00M | -10.00M | -27.00M | -58.00M | -12.00M | 23.00M | 14.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -10.00M | -10.00M | -12.00M | -3.00M | -1.00M | -3.00M | -1.00M | | | -2.00M | | -1.00M | -4.00M | -1.00M | -11.00M | -8.00M | -5.00M | -2.00M | -2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.00M | -44.00M | -119.00M | -178.00M | -65.00M | 10.00M | 47.00M | -104.00M | 101.00M | -5.00M | -142.00M | 309.00M | -152.00M | 99.00M | -259.00M | -38.00M | -218.00M | -35.00M | 209.00M | -616.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | 36.00M | -14.00M | -64.00M | -186.00M | -65.00M | 180.00M | -350.00M | -36.00M | 79.00M | -226.00M | 187.00M | -279.00M | 159.00M | -75.00M | 141.00M | -250.00M | 81.00M | 478.00M | -253.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 112.00M | 104.00M | 114.00M | -107.00M | -5.00M | 143.00M | -147.00M | -128.00M | 81.00M | -94.00M | -122.00M | -169.00M | 49.00M | 136.00M | 177.00M | -34.00M | 104.00M | 235.00M | 321.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.00M | 36.00M | -14.00M | -64.00M | -186.00M | -65.00M | 180.00M | -350.00M | -36.00M | 79.00M | -226.00M | 187.00M | -279.00M | 159.00M | -75.00M | 141.00M | -250.00M | 81.00M | 478.00M | -253.00M |