|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 191.00M | 171.00M | 324.00M | 441.00M | -178.00M | 406.00M | -426.00M | 52.00M | 48.00M | 71.00M | 52.00M | 3,607.00M | | 6.00M | -29.00M | -2.00M | | -1.00M | -113.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | 127.00M | 130.00M | 140.00M | 140.00M | 129.00M | 117.00M | 51.00M | 109.00M | 112.00M | 115.00M | 118.00M | 116.00M | 116.00M | 113.00M | 115.00M | 114.00M | 117.00M | 121.00M | 122.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 75.00M | -39.00M | 1.00M | 48.00M | -80.00M | 9.00M | 21.00M | | | -64.00M | 20.00M | 176.00M | 9.00M | 16.00M | -58.00M | -29.00M | -14.00M | 67.00M | 36.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | -6.00M | 31.00M | 14.00M | -18.00M | -7.00M | -37.00M | -44.00M | -7.00M | 3.00M | | 24.00M | -24.00M | -18.00M | 7.00M | 34.00M | -32.00M | 92.00M | -12.00M | -92.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -477.00M | 645.00M | 708.00M | 884.00M | -804.00M | 406.00M | 174.00M | 525.00M | -275.00M | 636.00M | 766.00M | 736.00M | -1247.00M | 252.00M | 610.00M | 500.00M | -665.00M | 332.00M | 384.00M | 1,211.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 172.00M | 175.00M | 185.00M | 185.00M | 168.00M | 157.00M | 162.00M | 166.00M | 170.00M | 173.00M | 177.00M | 167.00M | 152.00M | 150.00M | 115.00M | 114.00M | 117.00M | 121.00M | 122.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.00M | -849.00M | 394.00M | -249.00M | 1,004.00M | -1100.00M | -69.00M | 41.00M | 49.00M | 276.00M | -354.00M | 20.00M | 46.00M | 697.00M | -665.00M | -231.00M | 887.00M | -49.00M | 71.00M | -1032.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00M | 394.00M | 447.00M | 522.00M | 362.00M | 457.00M | 443.00M | 389.00M | 343.00M | 265.00M | 222.00M | 215.00M | 154.00M | 106.00M | 117.00M | 107.00M | 81.00M | 96.00M | 127.00M | 170.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.00M | -1.00M | 1.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 110.00M | 1.00M | 298.00M | | 455.00M | 11.00M | | | 4.50M | | 5,422.00M | | | | 1.00M | 3.00M | 22.00M | 5.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -348.00M | -388.00M | -368.00M | -535.00M | -46.00M | -450.00M | 44.00M | -334.00M | -336.00M | -268.00M | -222.00M | -227.00M | 5,292.00M | -88.00M | -23.00M | -178.00M | -207.00M | -184.00M | -183.00M | -82.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 1.00M | -2.00M | 14.00M | -17.00M | 15.00M | 2.00M | 13.00M | 3.00M | 17.00M | 6.00M | 3.00M | -1.00M | 1.00M | -9.00M | -6.00M | -17.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.00M | -168.00M | 549.00M | -1221.00M | 715.00M | 119.00M | -211.00M | -138.00M | 649.00M | -5.00M | -154.00M | -1152.00M | -2978.00M | -518.00M | -502.00M | -792.00M | 396.00M | -308.00M | 52.00M | -484.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 49.00M | 65.00M | 65.00M | 65.00M | 63.00M | 63.00M | 63.00M | 63.00M | 63.00M | 63.00M | 63.00M | 63.00M | 62.00M | 60.00M | 59.00M | 57.00M | 55.00M | 54.00M | 54.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.00M | 26.00M | -17.00M | -7.00M | 2.00M | -15.00M | -17.00M | 9.00M | -2.00M | 11.00M | | | -52.00M | -23.00M | 11.00M | -43.00M | 12.00M | 11.00M | 8.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -910.00M | 115.00M | 872.00M | -879.00M | -133.00M | 60.00M | -10.00M | 62.00M | 36.00M | 374.00M | 381.00M | -639.00M | 1,015.00M | -377.00M | 96.00M | -513.00M | -464.00M | -149.00M | 261.00M | 642.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -840.00M | 251.00M | 261.00M | 362.00M | -1166.00M | -51.00M | -269.00M | 136.00M | -618.00M | 371.00M | 544.00M | 521.00M | -1401.00M | 146.00M | 493.00M | 393.00M | -746.00M | 236.00M | 257.00M | 1,041.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -879.00M | 89.00M | 889.00M | -872.00M | -135.00M | 75.00M | 7.00M | 53.00M | 38.00M | 363.00M | 390.00M | -643.00M | 1,067.00M | -354.00M | 85.00M | -470.00M | -476.00M | -160.00M | 253.00M | 645.00M |