Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Net income | -705.0 | 2,286.0 | 956.0 | -1,462.0 | 66.0 | 538.2 | 251.0 | 431.7 |
| Depreciation and amortization | 1,964.0 | 1,478.0 | 1,146.0 | 1,167.0 | 1,223.0 | 979.7 | 772.6 | 575.1 |
| Asset impairment charges | 1,319.0 | 35.0 | 27.0 | 1,525.0 | 61.0 | | | |
| Stock-based compensation | 85.0 | 82.0 | 60.0 | 59.0 | 63.0 | 47.1 | 35.1 | 29.9 |
| Deferred taxes | -154.0 | 605.0 | -71.0 | -864.0 | 30.0 | 296.2 | 102.4 | 241.8 |
| Change in working capital [+] | -77.0 | -14.0 | -71.0 | -50.0 | 112.0 | -104.7 | -106.5 | -3.9 |
| Accounts receivable | -90.0 | -35.0 | -126.0 | 32.0 | 128.0 | -105.0 | -40.0 | -23.1 |
| Inventories | 1.0 | -12.0 | | 2.0 | -5.0 | 2.4 | 0.5 | -1.6 |
| Accounts payable | 3.0 | 1.0 | 14.0 | 15.0 | -18.0 | 1.6 | -18.5 | 4.2 |
| Other | 9.0 | 32.0 | 41.0 | -99.0 | 7.0 | -3.7 | -48.6 | 16.6 |
| Other operating activities | 404.0 | -1,914.0 | -352.0 | 1,009.0 | -25.0 | -10.7 | 307.4 | -37.1 |
| Cash from operations | 2,836.0 | 2,558.0 | 1,695.0 | 1,384.0 | 1,530.0 | 1,745.8 | 1,362.0 | 1,237.5 |
| |
| Capital expenditures [+] | -117.0 | -90.0 | -44.0 | -61.0 | -67.0 | -34.3 | -28.7 | -56.6 |
| Purchases of property and equipment | -117.0 | -90.0 | -44.0 | -61.0 | -67.0 | -34.3 | -28.7 | -56.6 |
| Sales of property and equipment | 1,260.0 | 361.0 | 832.0 | 332.0 | | 1.3 | 15.2 | 492.5 |
| Other cash from investing | -3,136.0 | -2,487.0 | -2,507.0 | -2,496.0 | -2,535.0 | -2,585.0 | -1,883.3 | -2,676.4 |
| Cash from investing | -1,993.0 | -2,216.0 | -1,719.0 | -2,225.0 | -2,602.0 | -2,618.0 | -1,896.8 | -2,240.4 |
| |
| Cash dividends paid | -100.0 | | | | | | | |
| Issuance of common stock, net | -15.0 | -64.0 | -23.0 | 1,315.0 | 1,531.0 | 916.4 | -3.7 | -3.2 |
| Option exercises | | | | | | 4.7 | 3.2 | 8.1 |
| Financing costs | | -16.0 | -25.0 | -7.0 | | -10.6 | -14.1 | -23.9 |
| Other cash from financing | -658.0 | -294.0 | -31.0 | -657.0 | -230.0 | -50.2 | 524.8 | 992.9 |
| Cash from financing | -773.0 | -342.0 | -29.0 | 665.0 | 1,301.0 | 872.2 | 531.9 | 1,005.5 |
| |
| Free cash flow | 2,719.0 | 2,468.0 | 1,651.0 | 1,323.0 | 1,463.0 | 1,711.5 | 1,333.3 | 1,180.9 |
| Per share (diluted) | $13.66 | $14.41 | $11.16 | $9.82 | $12.15 | $15.68 | $12.83 | $11.36 |
| |
| Cash paid for interest | 207.0 | 118.0 | 139.0 | 232.0 | 211.0 | 211.3 | 201.0 | 158.7 |
| Cash paid for income taxes | | 2.0 | 13.0 | | 4.0 | 27.8 | 21.4 | 19.7 |
|