|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 47.00M | 36.00M | 72.00M | 39.00M | -10.00M | -29.00M | 12.00M | | 4.00M | -563.68M | 38.00M | 7.00M | 20.82M | -13.31M | 16.17M | 18.00M | -151.90M | 3.58M | -2.39M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | -19.00M | | 2.00M | 2.00M | 28.00M | 10.00M | 3.00M | | | 16.58M | 1.00M | 28.00M | -16.51M | 5.84M | 5.64M | 19.36M | -23.77M | 25.94M | 1.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 15.00M | -12.00M | 9.00M | -2.00M | 23.00M | 18.00M | -9.00M | | -6.00M | 16.20M | 6.00M | 10.00M | -15.73M | -21.25M | 0.11M | 1.89M | -33.10M | -35.09M | -33.59M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.88M | 228.07M | | | -93.87M | -0.63M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.00M | 27.00M | 73.00M | 19.00M | 61.00M | 20.00M | 45.00M | 20.00M | 58.00M | 19.00M | 53.29M | 22.00M | 58.00M | 26.46M | 62.24M | 11.25M | 76.75M | 61.73M | 65.87M | 18.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 26.00M | 3.00M | | 135.00M | 27.00M | | | -18.36M | 31.00M | 20.00M | 136.23M | 1.84M | 1.38M | 43.62M | 47.68M | 0.90M | 3.38M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.00M | 382.00M | 240.00M | 381.00M | 353.00M | 167.00M | 254.00M | 46.00M | 468.00M | 409.00M | -616.27M | 224.00M | 402.00M | -480.10M | 149.88M | -42.46M | 649.46M | -382.16M | 113.44M | 67.46M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | 11.00M | 48.00M | -14.00M | 39.00M | 34.00M | 10.00M | -22.00M | 3.00M | 8.00M | 27.58M | -27.00M | 21.00M | -2.74M | 2.56M | 12.53M | 16.47M | -20.98M | 16.17M | -2.79M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | -47.00M | 37.00M | 5.00M | 30.00M | 39.00M | 16.00M | | -52.00M | -35.00M | 88.11M | -24.00M | -30.00M | 55.65M | -1.32M | 0.23M | -52.23M | 51.99M | 0.02M | -0.32M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 50.00M | -13.00M | -60.00M | 54.00M | 22.00M | 16.00M | -162.00M | 38.00M | 88.00M | 4.37M | -35.00M | 21.00M | -35.15M | -6.92M | 1.84M | -2.84M | 30.23M | -39.05M | -7.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 7.00M | | 10.00M | -9.00M | 9.00M | | 9.00M | -10.00M | 9.00M | | 9.00M | -4.00M | 0.27M | | 0.34M | -1.34M | -2.74M | | 0.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -18.00M | -6.00M | 129.00M | 2.00M | 5.00M | -9.00M | 1.00M | 55.00M | 16.00M | -27.77M | 4.00M | 3.00M | 3.58M | -15.68M | -0.26M | 4.26M | -26.97M | 3.14M | 91.86M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 269.00M | 405.00M | 2.00M | 1.00M | 791.00M | -771.00M | 8.00M | 12.00M | 9.00M | 614.07M | 9.00M | 442.00M | -450.27M | 0.53M | 64.39M | -44.39M | -18.56M | 389.09M | 149.04M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | | 7.00M | | | | | 1.00M | | | -385.08M | 532.34M | -64.34M | 88.34M | 5.39M | 2,433.01M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -235.00M | -291.00M | -456.00M | -848.00M | -274.00M | -286.00M | -375.00M | -334.00M | -295.00M | -293.00M | 162.86M | -246.00M | -219.00M | -114.71M | 343.78M | -122.68M | -141.32M | 30.32M | 2,377.78M | 867.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 2.00M | 6.00M | -3.00M | 2.00M | 2.00M | 1.00M | -1.00M | 1.00M | | -65.60M | -2.00M | 1.00M | -30.58M | 30.46M | -0.45M | -0.55M | -6.48M | -13.06M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -741.00M | 251.00M | -131.00M | 649.00M | -170.00M | 95.00M | 39.00M | 198.00M | -189.00M | -116.00M | 228.64M | 30.00M | -115.00M | -34.58M | -157.88M | -66.14M | -101.86M | -2077.07M | -81.46M | -334.64M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 32.00M | 38.00M | 1.00M | 75.00M | -73.00M | 148.00M | 38.00M | -36.00M | | 1.31M | 2.00M | 59.00M | 4.56M | -77.79M | 1.64M | 0.36M | 4.67M | 8.05M | 21.86M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -660.00M | 342.00M | -347.00M | 182.00M | -91.00M | -24.00M | -82.00M | -90.00M | -16.00M | | -23.98M | 8.00M | 68.00M | 126.25M | -88.33M | -12.04M | 187.03M | 378.97M | -167.04M | 600.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 113.00M | -165.00M | 379.00M | 352.00M | -624.00M | 1,025.00M | 38.00M | 456.00M | 400.00M | -1230.34M | 215.00M | -40.00M | -29.83M | 149.36M | -106.85M | 693.85M | -363.60M | -275.65M | -81.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -660.00M | 342.00M | -347.00M | 182.00M | -91.00M | -24.00M | -82.00M | -90.00M | -16.00M | | -224.77M | 8.00M | 68.00M | -629.39M | 335.78M | -231.28M | 406.28M | -2428.90M | 2,409.76M | 600.65M |