|
Net Income (Quarter)
|
171.00M | 163.00M | -59.00M | 211.00M | -276.00M | 159.00M | -182.00M | -122.00M | -44.00M | 333.00M | -260.00M | 43.00M | -65.00M | 589.00M | -121.00M | 240.00M | -91.00M | 437.00M | 72.00M | 488.00M | -31.00M | 656.00M | -49.00M | 252.00M | 282.00M | 822.00M | 90.00M | 196.00M | 221.00M | 122.00M | 276.00M | 451.00M | 459.00M | 139.00M | 463.00M | 292.00M | 216.00M | 642.00M | 245.00M | 318.00M | 252.00M | 754.00M | 234.00M | 509.00M | 323.00M | 691.00M | 62.00M | 271.00M | 326.00M | 700.00M | 136.00M | 78.00M | -27.00M | 451.00M | 127.00M | 315.00M | 192.00M | 528.00M | 133.00M | 423.00M | 210.00M | 607.00M | 243.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | 356.00M | 337.00M | 341.00M | 400.00M | 368.00M | 382.00M | 391.00M | 500.00M | 380.00M | 383.00M | 462.00M | 500.00M | 364.00M | 369.00M | 353.00M | 300.00M | 336.00M | 336.00M | 322.00M | 999.00M | 308.00M | 331.00M | 301.00M | 350.00M | 308.00M | 424.00M | 536.00M | 532.00M | 539.00M | 407.00M | 344.00M | 300.00M | 345.00M | 346.00M | 347.00M | 400.00M | 453.00M | 455.00M | 459.00M | 400.00M | 466.00M | 481.00M | 482.00M | 500.00M | 452.00M | 450.00M | 463.00M | 400.00M | 471.00M | 475.00M | 484.00M | 500.00M | 483.00M |
|
Gains from Investment Securities (Quarter)
|
| | 1.00M | | | -5.00M | | -6.00M | -1.00M | | | | 4.00M | 2.00M | | -3.00M | | 1.00M | 20.00M | -6.00M | 13.00M | -45.00M | | 9.00M | 76.00M | -35.00M | -20.00M | 5.00M | 25.00M | 16.00M | 1.00M | -3.00M | 4.00M | -6.00M | 6.00M | | 10.00M | 27.00M | -7.00M | 20.00M | -7.00M | -26.00M | 5.00M | -22.00M | -5.00M | -5.00M | -12.00M | 64.00M | 11.00M | -89.00M | 4.00M | 21.00M | 11.00M | 20.00M | -10.00M | -16.00M | -1.00M | 103.00M | 7.00M | 28.00M | -41.00M | -50.00M | 13.00M |
|
Cash from Operations (Quarter)
|
| 691.00M | 528.00M | 805.00M | 370.00M | 734.00M | 257.00M | 610.00M | 385.00M | 1,322.00M | 257.00M | 891.00M | 330.00M | 1,119.00M | 508.00M | 918.00M | 561.00M | 993.00M | 473.00M | 939.00M | 604.00M | 1,299.00M | 516.00M | 814.00M | 548.00M | 1,164.00M | 617.00M | 899.00M | 463.00M | 749.00M | 626.00M | 1,232.00M | 679.00M | 1,401.00M | 502.00M | 1,245.00M | 732.00M | 1,241.00M | 838.00M | 1,032.00M | 626.00M | 1,140.00M | 595.00M | 975.00M | 657.00M | 1,029.00M | 493.00M | 966.00M | 375.00M | 1,114.00M | 439.00M | 715.00M | 622.00M | 1,096.00M | 393.00M | 1,038.00M | 508.00M | 1,064.00M | 450.00M | 1,011.00M | 615.00M | 1,248.00M | 330.00M |
|
Amortizatization of Intangibles (Quarter)
|
| -149.00M | 52.00M | 62.00M | 44.00M | 67.00M | 67.00M | 63.00M | 65.00M | 69.00M | 51.00M | 66.00M | 69.00M | 82.00M | 71.00M | 72.00M | 62.00M | 74.00M | 72.00M | 68.00M | 66.00M | 71.00M | 63.00M | 63.00M | 79.00M | 82.00M | 85.00M | 87.00M | 71.00M | -100.00M | 94.00M | 95.00M | 93.00M | -280.00M | 81.00M | 103.00M | 56.00M | 21.00M | 3.00M | 191.00M | -127.00M | 321.00M | 6.00M | 187.00M | 92.00M | -213.00M | 88.00M | 83.00M | 81.00M | 95.00M | 69.00M | 107.00M | -150.00M | 5.00M | 46.00M | 144.00M | -141.00M | 22.00M | 75.00M | 64.00M | 69.00M | -145.00M | 90.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 488.00M | 437.00M | 433.00M | 441.00M | 481.00M | 446.00M | 499.00M | 512.00M | 490.00M | 438.00M | 419.00M | 423.00M | 443.00M | 452.00M | 465.00M | 474.00M | 497.00M | 463.00M | 466.00M | 546.00M | 602.00M | 472.00M | 477.00M | 462.00M | 471.00M | 449.00M | 449.00M | 434.00M | 431.00M | 433.00M | 442.00M | 410.00M | 1,269.00M | 350.00M | 471.00M | 581.00M | 591.00M | 590.00M | 462.00M | 395.00M | 401.00M | 384.00M | 386.00M | 390.00M | 395.00M | 515.00M | 517.00M | 519.00M | 525.00M | 538.00M | 555.00M | 554.00M | 588.00M | 527.00M | 535.00M | 548.00M | 550.00M | 563.00M | 567.00M | 577.00M | 586.00M | 577.00M |
|
Change in Receivables (Quarter)
|
| -253.00M | 248.00M | 8.00M | -156.00M | -38.00M | 334.00M | 138.00M | -575.00M | 14.00M | -237.00M | -75.00M | 143.00M | 55.00M | -164.00M | 48.00M | 101.00M | 94.00M | -311.00M | 68.00M | 125.00M | 25.00M | -375.00M | -10.00M | 263.00M | 205.00M | -299.00M | -141.00M | 154.00M | 56.00M | -70.00M | -160.00M | 241.00M | 57.00M | -117.00M | -152.00M | 120.00M | 189.00M | 316.00M | 159.00M | -99.00M | -635.00M | -161.00M | -85.00M | 186.00M | 78.00M | -181.00M | -33.00M | 398.00M | 228.00M | -256.00M | -241.00M | 96.00M | 100.00M | -153.00M | -147.00M | 226.00M | 90.00M | -116.00M | 25.00M | 167.00M | 133.00M | -211.00M |
|
Change in Inventory (Quarter)
|
| 18.00M | -173.00M | 11.00M | 70.00M | 163.00M | -315.00M | -106.00M | 756.00M | -204.00M | -18.00M | 72.00M | 4.00M | -85.00M | 44.00M | -106.00M | 29.00M | -1.00M | 120.00M | 19.00M | -22.00M | -105.00M | 104.00M | -42.00M | -51.00M | -61.00M | 61.00M | 22.00M | 10.00M | -94.00M | -7.00M | -12.00M | 14.00M | -60.00M | 67.00M | 16.00M | 62.00M | -58.00M | -88.00M | -13.00M | 15.00M | 98.00M | -73.00M | 30.00M | 17.00M | -16.00M | -101.00M | 22.00M | -52.00M | 294.00M | 216.00M | 19.00M | -45.00M | -107.00M | 105.00M | -46.00M | 63.00M | -52.00M | 68.00M | -10.00M | 9.00M | -11.00M | 69.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -213.00M | -5.00M | | | -91.00M | 21.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 228.00M | | -273.00M | 200.00M | 69.00M | -51.00M | 76.00M | -88.00M | 123.00M | -390.00M | 412.00M | -280.00M | 259.00M | -182.00M | 201.00M | -85.00M | 68.00M | -42.00M | 58.00M | -81.00M | 52.00M | -246.00M | 43.00M | 70.00M | 130.00M | -209.00M | -7.00M | 16.00M | 91.00M | -24.00M | 28.00M | -72.00M | 211.00M | | 6.00M | -27.00M | 13.00M | 6.00M | 7.00M | -139.00M | 88.00M | -3.00M | 9.00M | -57.00M | 33.00M | -13.00M | 30.00M | -51.00M | 316.00M | -16.00M | 30.00M | -38.00M | 23.00M | -201.00M | 220.00M | -38.00M | 27.00M | 12.00M | 41.00M | -50.00M | 64.00M | -424.00M |
|
Other Working Capital Changes (Quarter)
|
| 29.00M | 6.00M | -56.00M | 112.00M | -160.00M | -8.00M | -42.00M | 95.00M | 80.00M | 14.00M | 21.00M | | 115.00M | 15.00M | 9.00M | -6.00M | 31.00M | 26.00M | 10.00M | 5.00M | -99.00M | 61.00M | 21.00M | 37.00M | -122.00M | 51.00M | 25.00M | 23.00M | 19.00M | 39.00M | -9.00M | 48.00M | -41.00M | 85.00M | -64.00M | 17.00M | -90.00M | -61.00M | -21.00M | -29.00M | 157.00M | -78.00M | -66.00M | -67.00M | 302.00M | -86.00M | -69.00M | -49.00M | 286.00M | 145.00M | 98.00M | -211.00M | 57.00M | 121.00M | -61.00M | -3.00M | 45.00M | 49.00M | 25.00M | 50.00M | 19.00M | 121.00M |
|
Capital Expenditures (Quarter)
|
| 524.00M | 621.00M | 496.00M | 561.00M | -1242.00M | 661.00M | 482.00M | 474.00M | 502.00M | 576.00M | 420.00M | 514.00M | 541.00M | 560.00M | 581.00M | 553.00M | 690.00M | 751.00M | 656.00M | -993.00M | 2,436.00M | 372.00M | 38.00M | 1,662.00M | 638.00M | 336.00M | 783.00M | 553.00M | 481.00M | 551.00M | 407.00M | -643.00M | 1,444.00M | 281.00M | -15.00M | 1,026.00M | 408.00M | 465.00M | 375.00M | 381.00M | 422.00M | 564.00M | 411.00M | 501.00M | 487.00M | 612.00M | 528.00M | 632.00M | 589.00M | 605.00M | | 626.00M | -1774.00M | 1.00M | 1,624.00M | 756.00M | 900.00M | 1,209.00M | -1205.00M | 3,438.00M | -3394.00M | 4.00M |
|
Cash from Investing Activities (Quarter)
|
| -685.00M | -747.00M | -542.00M | -591.00M | -1262.00M | -822.00M | -537.00M | -508.00M | -646.00M | -652.00M | -552.00M | -541.00M | -640.00M | -800.00M | -574.00M | -587.00M | -795.00M | -998.00M | -646.00M | -1046.00M | -895.00M | -968.00M | -645.00M | -640.00M | -860.00M | -707.00M | -595.00M | -596.00M | -638.00M | -628.00M | -513.00M | -405.00M | -723.00M | -601.00M | -439.00M | -493.00M | -710.00M | -590.00M | -420.00M | -457.00M | -548.00M | -644.00M | -448.00M | -606.00M | -640.00M | -734.00M | -556.00M | -688.00M | -685.00M | -876.00M | -619.00M | -738.00M | -761.00M | -1002.00M | -770.00M | -774.00M | -1045.00M | -1378.00M | -1204.00M | -1046.00M | -1033.00M | -1208.00M |
|
Other financing activities (Quarter)
|
| 6.00M | | | 1.00M | -3.00M | | 10.00M | -9.00M | -2.00M | -1.00M | -28.00M | 36.00M | -27.00M | 1.00M | -3.00M | 11.00M | -5.00M | 10.00M | 2.00M | -47.00M | -1.00M | 1.00M | -1.00M | | -25.00M | | 4.00M | | -26.00M | -1.00M | -3.00M | 4.00M | 3.00M | | -1.00M | | -20.00M | 3.00M | 1.00M | | | 8.00M | 3.00M | 4.00M | -6.00M | -5.00M | 9.00M | 1.00M | -5.00M | 2.00M | | 2.00M | -5.00M | 7.00M | 4.00M | -11.00M | 3.00M | 12.00M | -10.00M | 23.00M | 5.00M | |
|
Cash from Financing Activities (Quarter)
|
| 124.00M | 133.00M | 250.00M | 8.00M | 493.00M | 271.00M | 85.00M | -1.00M | -55.00M | 439.00M | -332.00M | 272.00M | 143.00M | -619.00M | -529.00M | 25.00M | -203.00M | 524.00M | -290.00M | 440.00M | -604.00M | 463.00M | -179.00M | 92.00M | -305.00M | 90.00M | -304.00M | 134.00M | -111.00M | 15.00M | 177.00M | -1171.00M | -679.00M | 101.00M | -807.00M | -239.00M | -532.00M | -243.00M | -81.00M | -204.00M | -894.00M | 57.00M | -537.00M | -51.00M | -390.00M | 249.00M | -415.00M | 313.00M | -430.00M | 437.00M | -95.00M | 115.00M | -334.00M | 606.00M | -258.00M | 259.00M | -17.00M | 958.00M | 187.00M | 406.00M | 860.00M | -197.00M |
|
Change in Cash (Quarter)
|
| 130.00M | -86.00M | 513.00M | -213.00M | -35.00M | -294.00M | 158.00M | -124.00M | 621.00M | 44.00M | 7.00M | 61.00M | 622.00M | -911.00M | -185.00M | -1.00M | -5.00M | -1.00M | 3.00M | -2.00M | -200.00M | 11.00M | -10.00M | | -1.00M | | | 1.00M | | 13.00M | 896.00M | -897.00M | -1.00M | 2.00M | -1.00M | | -1.00M | 5.00M | 500.00M | -35.00M | -302.00M | 8.00M | -10.00M | | -1.00M | 8.00M | -5.00M | | -1.00M | | 1.00M | -1.00M | 1.00M | -3.00M | 10.00M | -7.00M | 2.00M | 30.00M | -6.00M | -25.00M | 1,075.00M | -1075.00M |
|
Free Cash Flow (Quarter)
|
| 167.00M | -93.00M | 309.00M | -191.00M | 1,976.00M | -404.00M | 128.00M | -89.00M | 820.00M | -319.00M | 471.00M | -184.00M | 578.00M | -52.00M | 337.00M | 8.00M | 303.00M | -278.00M | 283.00M | 1,597.00M | -1137.00M | 144.00M | 776.00M | -1114.00M | 526.00M | 281.00M | 116.00M | -90.00M | 268.00M | 75.00M | 825.00M | 1,322.00M | -43.00M | 221.00M | 1,260.00M | -294.00M | 833.00M | 373.00M | 657.00M | 245.00M | 718.00M | 31.00M | 564.00M | 156.00M | 542.00M | -119.00M | 438.00M | -257.00M | 525.00M | -166.00M | 715.00M | -4.00M | 2,870.00M | 392.00M | -586.00M | -248.00M | 164.00M | -759.00M | 2,216.00M | -2823.00M | 4,642.00M | 326.00M |
|
Net Cash Flow (Quarter)
|
| 130.00M | -86.00M | 513.00M | -213.00M | -35.00M | -294.00M | 158.00M | -124.00M | 621.00M | 44.00M | 7.00M | 61.00M | 622.00M | -911.00M | -185.00M | -1.00M | -5.00M | -1.00M | 3.00M | -2.00M | -200.00M | 11.00M | -10.00M | | -1.00M | | | 1.00M | | 13.00M | 896.00M | -897.00M | -1.00M | 2.00M | -1.00M | | -1.00M | 5.00M | 531.00M | -35.00M | -302.00M | 8.00M | -10.00M | | -1.00M | 8.00M | -5.00M | | -1.00M | | 1.00M | -1.00M | 1.00M | -3.00M | 10.00M | -7.00M | 2.00M | 30.00M | -6.00M | -25.00M | 1,075.00M | -1075.00M |