|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 35.00M | 28.00M | 52.00M | 22.00M | -12.00M | -27.00M | 14.00M | 5.00M | 23.00M | -34.62M | 24.00M | 18.00M | 17.32M | -4.74M | 14.20M | 32.00M | -147.30M | -21.70M | -2.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 8.00M | 7.00M | 7.00M | 7.00M | 4.00M | 6.00M | | 6.00M | 8.00M | -12.85M | 13.00M | 12.00M | -22.92M | 0.65M | 1.04M | 27.96M | -27.44M | 0.26M | 0.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | -6.00M | 22.00M | 9.00M | | 2.00M | 7.00M | 18.00M | 16.00M | -8.48M | 4.00M | 7.00M | -46.05M | 18.34M | 0.83M | -9.84M | -72.09M | 43.35M | -62.26M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.08M | 230.49M | | | -254.68M | -0.65M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -8.00M | 191.00M | 19.00M | -6.00M | -1.00M | -24.00M | 20.00M | -3.00M | -1.00M | -1.58M | -6.00M | -5.00M | -0.20M | 168.70M | 6.58M | -2.00M | -0.71M | 152.09M | 1.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | | 25.00M | 3.00M | 42.00M | 39.00M | 26.00M | 24.00M | 22.00M | -70.75M | 29.00M | 17.00M | -47.75M | 0.02M | 0.18M | 42.82M | -41.34M | 46.02M | -0.26M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.00M | 304.00M | 135.00M | 311.00M | 267.00M | 74.00M | 180.00M | 41.00M | 349.00M | 329.00M | 147.86M | 203.00M | 313.00M | -535.54M | 902.00M | -71.22M | 556.22M | -82.10M | -327.77M | 24.48M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 160.00M | 168.00M | 171.00M | 172.00M | 177.00M | 180.00M | 170.00M | 161.00M | 159.00M | -440.02M | 165.00M | 165.00M | 12.24M | 12.15M | 11.99M | 163.00M | 11.87M | 12.40M | 12.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 4.00M | 46.00M | -15.00M | 32.00M | 37.00M | 5.00M | -37.00M | 2.00M | 5.00M | 31.53M | -16.00M | 17.00M | -7.62M | 1.76M | 12.41M | 8.59M | -15.84M | 1.47M | -9.51M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | -47.00M | 37.00M | 4.00M | 29.00M | 38.00M | 17.00M | 1.00M | -53.00M | -34.00M | 24.00M | -24.00M | -33.00M | 19.00M | 17.00M | -1.00M | -51.00M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 39.00M | -24.00M | -62.00M | 54.00M | 1.00M | 19.00M | -149.00M | 43.00M | 67.00M | 21.04M | -15.00M | 15.00M | -39.87M | 4.39M | 1.25M | -5.25M | 26.23M | -31.57M | -7.33M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 7.00M | | 10.00M | -9.00M | 9.00M | | 9.00M | -10.00M | 8.00M | | 9.00M | -10.00M | 0.73M | | 0.89M | -0.89M | 2.37M | | 0.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -13.00M | -5.00M | 130.00M | 5.00M | -1.00M | -13.00M | 1.00M | | 11.00M | -20.24M | 23.00M | -3.00M | -15.41M | -43.10M | 1.00M | 9.00M | -21.71M | -4.24M | 112.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 2.00M | 2.00M | 40.00M | -34.00M | | -63.00M | 2.00M | 1.00M | 32.00M | -34.89M | 82.00M | -38.00M | -43.91M | 0.03M | 55.87M | -52.87M | -2.66M | -65.36M | 9.74M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | 175.00M | -447.00M | 150.00M | -147.00M | 406.00M | 193.00M | 196.00M | 155.00M | 103.00M | -413.36M | 9.00M | 11.00M | -6.63M | 5.09M | 7.51M | 12.49M | -1.40M | 8.60M | 13.82M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 4.00M | -1227.00M | 561.00M | 2.00M | 12.00M | 10.00M | 5.00M | 3.00M | 16.00M | 104.60M | 11.00M | 4.00M | 1.56M | 2.64M | 2.07M | 1.93M | 0.17M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | | 7.00M | | | | | | | | | -518.57M | -64.34M | | | -2456.96M | 1,018.04M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.00M | -198.00M | -304.00M | -710.00M | -141.00M | -125.00M | -203.00M | -192.00M | -153.00M | -119.00M | -256.94M | -144.00M | -140.00M | 254.07M | -526.30M | -73.92M | -76.08M | 2,596.37M | -8.60M | 1,004.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 3.00M | 3.00M | -2.00M | 1.00M | -2.00M | 4.00M | -1.00M | | -1.00M | 1.59M | -2.00M | -1.00M | -28.58M | -35.05M | -0.59M | -1.41M | -18.54M | 12.54M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -308.00M | -140.00M | 105.00M | 544.00M | -115.00M | -15.00M | 42.00M | 43.00M | -172.00M | -249.00M | 169.31M | -28.00M | -168.00M | -42.10M | -42.26M | -43.99M | -49.01M | -2569.24M | -22.10M | -887.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | -2.00M | 2.00M | 1.00M | -3.00M | 4.72M | 1.64M | 0.36M | 1,984.72M | -1959.11M | 885.47M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -215.00M | -34.00M | -64.00M | 145.00M | 11.00M | -66.00M | 19.00M | -108.00M | 24.00M | -39.00M | -5.38M | 31.00M | 5.00M | 72.37M | -129.14M | 41.36M | 200.64M | -75.52M | -212.23M | 140.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 129.00M | 582.00M | 161.00M | 414.00M | -332.00M | -13.00M | -155.00M | 194.00M | 226.00M | 561.22M | 194.00M | 302.00M | -528.91M | 896.91M | -78.73M | 543.73M | -80.70M | -336.37M | 10.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -215.00M | -34.00M | -64.00M | 145.00M | 11.00M | -66.00M | 19.00M | -108.00M | 24.00M | -39.00M | 60.22M | 31.00M | 5.00M | -323.58M | 333.44M | -189.13M | 431.13M | -54.98M | -358.47M | 140.89M |