|
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 | -2.08M | 16.17M | 18.00M | -151.90M | 1.95M | -2.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 11.00M | 14.00M | 12.00M | 11.00M | 9.00M | 10.00M | 3.00M | 11.00M | 13.00M | -7.42M | 14.00M | 15.00M | -16.51M | 5.84M | 12.75M | 31.25M | -21.66M | 4.84M | 4.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 15.00M | -3.00M | 29.00M | 23.00M | -4.00M | -1.00M | 9.00M | 13.00M | 16.00M | -53.28M | 14.00M | 2.00M | -59.96M | 22.98M | -6.52M | 8.52M | -82.49M | 14.30M | -38.83M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.88M | 228.07M | | | -93.87M | -0.63M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -8.00M | -2.00M | -2.00M | -7.00M | -4.00M | 134.00M | 20.00M | -5.00M | -6.00M | -102.27M | -7.00M | -9.00M | -2.82M | 177.60M | 5.64M | -9.00M | -0.73M | 214.37M | 18.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 3.00M | | | 27.00M | | | 546.95M | 31.00M | 20.00M | 136.23M | 131.75M | 1.38M | 43.62M | 47.68M | 42.63M | 3.38M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.00M | 382.00M | 240.00M | 381.00M | 353.00M | 167.00M | 254.00M | 46.00M | 468.00M | 409.00M | 218.15M | 224.00M | 402.00M | 307.11M | 212.76M | -42.46M | 649.46M | -36.69M | -232.03M | 68.09M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | 213.00M | 225.00M | 229.00M | 229.00M | 234.00M | 238.00M | 232.00M | 225.00M | 225.00M | -370.93M | 234.00M | 233.00M | 80.88M | 84.82M | 84.33M | 236.00M | 91.75M | 89.79M | 85.94M |
|
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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | 8.00M | -8.00M | 9.00M | 13.00M | 8.00M | 18.00M | 88.00M | -84.00M | 60.00M | -62.80M | 1.00M | 77.00M | -75.00M | -9.30M | 0.11M | -14.11M | 115.16M | -71.54M | 0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 269.00M | 405.00M | 2.00M | 524.00M | -521.00M | 1,156.00M | 8.00M | 621.00M | -600.00M | -28.59M | 235.00M | -214.00M | 248.20M | -267.95M | 64.39M | -44.39M | -18.56M | 389.09M | 0.17M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | -1232.00M | 568.00M | 17.00M | 18.00M | -595.00M | 5.00M | 3.00M | 16.00M | | 11.00M | 4.00M | 1.56M | | 2.07M | 1.93M | 0.17M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | | 7.00M | | | | | -568.03M | | | -385.08M | -133.50M | 8.04M | 15.96M | 2,438.40M | -2390.06M | 1,016.48M |
|
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 | 270.37M | -41.30M | -122.68M | -141.32M | 30.32M | -84.62M | 867.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 2.00M | 6.00M | -3.00M | 2.00M | 2.00M | 1.00M | -1.00M | 1.00M | 4.00M | -3.63M | -2.00M | 18.00M | -47.58M | -35.05M | -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 | -66.16M | -59.67M | -74.97M | -93.03M | -2077.07M | -81.46M | -334.64M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | | 1.00M | 38.00M | -36.00M | 1.00M | 148.00M | 38.00M | -36.00M | | 81.43M | 39.00M | -36.00M | 4.56M | 4.57M | 4.59M | 39.41M | 4.67M | -2.69M | 4.55M |
|
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 | -171.00M | 688.00M | -902.00M | 38.00M | -153.00M | 1,009.00M | 246.75M | -11.00M | 616.00M | 58.91M | 480.71M | -106.85M | 693.85M | -18.12M | -621.12M | 67.93M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -660.00M | 342.00M | -347.00M | 182.00M | -91.00M | -24.00M | -82.00M | -90.00M | -16.00M | | 609.65M | 8.00M | 68.00M | 511.32M | 111.79M | -240.10M | 415.10M | -2083.43M | -398.11M | 601.28M |