|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | -1.00M | 1.00M | | | | | | | | 2,334.00M | 477.00M | 681.00M | 572.00M | 622.00M | 522.00M | 579.00M | 644.00M | 906.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 13.00M | 13.00M | 16.00M | 18.00M | 13.00M | 9.00M | 14.00M | 19.00M | 15.00M | 18.00M | 17.00M | 19.00M | 16.00M | 15.00M | 21.00M | 20.00M | 38.00M | 25.00M | 25.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 135.00M | 67.00M | 63.00M | 69.00M | 76.00M | 1.00M | 8.00M | 29.00M | 38.00M | -23.00M | -38.00M | -55.00M | 64.00M | -74.00M | 4.00M | 7.00M | 40.00M | -42.00M | -40.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | -15.00M | 3.00M | | 4.00M | 4.00M | -10.00M | -11.00M | 169.00M | 54.00M | -200.00M | -3.00M | 13.00M | -1.00M | -5.00M | -5.00M | 6.00M | -4.00M | 37.00M | 8.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 15.00M | 30.00M | 16.00M | 57.00M | 24.00M | 129.00M | 21.00M | 16.00M | 47.00M | 53.00M | 27.00M | 29.00M | 19.00M | 27.00M | 19.00M | 24.00M | 23.00M | 64.00M | 24.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 432.00M | 357.00M | 228.00M | 119.00M | 315.00M | 421.00M | 449.00M | 598.00M | 503.00M | 824.00M | 586.00M | 747.00M | 1,045.00M | -331.00M | 815.00M | 936.00M | 1,058.00M | 731.00M | 1,641.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 8.00M | 8.00M | 7.00M | 8.00M | 10.00M | 9.00M | 9.00M | 7.00M | 7.00M | 8.00M | 6.00M | 7.00M | 5.00M | 6.00M | 6.00M | 6.00M | 5.00M | 5.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.00M | 209.00M | 201.00M | 203.00M | 216.00M | 209.00M | 213.00M | 217.00M | 213.00M | 224.00M | 216.00M | 208.00M | 208.00M | 209.00M | 193.00M | 206.00M | 208.00M | 218.00M | 231.00M | 229.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 101.00M | -5.00M | 151.00M | -77.00M | -35.00M | 101.00M | -35.00M | 28.00M | -24.00M | 60.00M | 263.00M | -340.00M | -106.00M | -62.00M | 69.00M | -109.00M | -28.00M | 48.00M | 28.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.00M | 240.00M | 20.00M | -21.00M | -20.00M | 13.00M | 13.00M | -9.00M | -159.00M | 178.00M | 4.00M | 19.00M | -143.00M | 247.00M | -132.00M | -8.00M | 40.00M | 205.00M | -228.00M | -145.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -42.00M | -1.00M | -29.00M | 115.00M | -27.00M | -33.00M | -76.00M | 107.00M | 15.00M | -56.00M | -783.00M | 70.00M | -108.00M | 805.00M | -132.00M | 122.00M | -5.00M | 40.00M | -259.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 111.00M | 304.00M | 155.00M | 152.00M | 165.00M | 290.00M | 235.00M | 132.00M | 176.00M | 208.00M | 240.00M | 145.00M | 216.00M | 330.00M | 173.00M | 193.00M | 280.00M | 364.00M | 180.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | | 1,156.00M | 40.00M | 26.00M | 158.00M | 10.00M | 48.00M | 48.00M | 14.00M | 114.00M | 449.00M | 61.00M | 14.00M | 47.00M | 27.00M | 120.00M | 119.00M | 42.00M | 121.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | 1,111.00M | 13.00M | 148.00M | 61.00M | | 1.00M | 13.00M | 3.00M | 22.00M | 33.00M | 4,030.00M | 18.00M | 917.00M | 16.00M | 11.00M | 3.00M | 4.00M | 20.00M | 2.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.00M | 997.00M | -1516.00M | -60.00M | -140.00M | -302.00M | -306.00M | -286.00M | -181.00M | -169.00M | -333.00M | 3,328.00M | -194.00M | 667.00M | -372.00M | -187.00M | -314.00M | -385.00M | -389.00M | -317.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 34.00M | 16.00M | -102.00M | 126.00M | | | -22.00M | 17.00M | 21.00M | 67.00M | -35.00M | -2.00M | 34.00M | 61.00M | -39.00M | -16.00M | 71.00M | 16.00M | -77.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.00M | -1331.00M | 1,231.00M | -1127.00M | -33.00M | -156.00M | -465.00M | -255.00M | -249.00M | -214.00M | -317.00M | -2661.00M | -154.00M | -498.00M | -372.00M | -648.00M | -996.00M | -323.00M | -434.00M | -1240.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.00M | 4.60M | 107.00M | 14.00M | 15.00M | 32.00M | 499.00M | 134.00M | -55.00M | 346.00M | -258.00M | 52.00M | 271.00M | 173.00M | 185.00M | 41.00M | 333.00M | 211.00M | -493.00M | 197.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 98.00M | 72.00M | -959.00M | -54.00M | -143.00M | -350.00M | -92.00M | 168.00M | 120.00M | 174.00M | 1,253.00M | 399.00M | 1,214.00M | -1075.00M | -20.00M | -374.00M | 350.00M | -92.00M | 84.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | 321.00M | 53.00M | 73.00M | -33.00M | 150.00M | 131.00M | 214.00M | 466.00M | 327.00M | 616.00M | 346.00M | 602.00M | 829.00M | -661.00M | 642.00M | 743.00M | 778.00M | 367.00M | 1,461.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 98.00M | 72.00M | -959.00M | -54.00M | -143.00M | -350.00M | -92.00M | 168.00M | 120.00M | 174.00M | 1,253.00M | 399.00M | 1,214.00M | -1075.00M | -20.00M | -374.00M | 350.00M | -92.00M | 84.00M |