|
Net Income (Quarter)
|
15.00M | -1632.00M | 659.00M | 180.00M | 1,137.00M | | 360.00M | | 339.00M | | | -5.00M | 1,447.00M | | | -2302.00M | |
|
Depreciation and Depletion (Quarter)
|
254.00M | 337.00M | 275.00M | 381.00M | 286.00M | | 327.00M | | 312.00M | | | 307.00M | 319.00M | | | 294.00M | 301.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | 595.00M | | 614.00M | | | 3,135.00M | 624.00M | | | 2,124.00M | |
|
Deferred Taxes (Quarter)
|
-8.00M | -185.00M | 8.00M | -97.00M | -41.00M | | 18.00M | | -3.00M | | | -29.00M | -13.00M | | | -32.00M | -5.00M |
|
Cash from Discontinued Operations (Quarter)
|
363.00M | | -105.00M | | 323.00M | | 253.00M | | 140.00M | 308.00M | | 110.00M | 139.00M | 259.00M | | | |
|
Gains from Investment Securities (Quarter)
|
| | 1.00M | | 2.00M | | 1.00M | | 7.00M | | | | 1.00M | | | | |
|
Non-cash Items (Quarter)
|
-3.00M | -331.00M | 5.00M | -953.00M | 7.00M | | 5.00M | | 30.00M | | | -252.00M | 6.00M | | | -251.00M | |
|
Change in Working Capital (Quarter)
|
-30.00M | | 265.00M | | 421.00M | | 42.00M | | 134.00M | | | | 52.00M | | | | -9.00M |
|
Change in Account Payables (Quarter)
|
| | 37.00M | | 11.00M | | -21.00M | | 21.00M | -23.00M | | -38.00M | 43.00M | | | -17.00M | |
|
Change in Taxes (Quarter)
|
11.00M | | 16.00M | | 27.00M | | 90.00M | | 3.00M | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| -36.00M | | -153.00M | | | | | | | | 5.00M | | | | -48.00M | |
|
Cash from Operations (Quarter)
|
363.00M | | -105.00M | | 323.00M | | 253.00M | | 140.00M | | | | 139.00M | | | | 246.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
254.00M | 337.00M | 275.00M | 381.00M | 286.00M | | 327.00M | | 312.00M | | | 307.00M | 319.00M | | | 294.00M | 301.00M |
|
Capital Expenditures (Quarter)
|
-74.00M | -190.00M | -166.00M | -1136.00M | -246.00M | | -158.00M | | -199.00M | | | -248.00M | -302.00M | | | -195.00M | 277.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -1.00M | -11.00M | -1.00M | | | -3.00M | | 86.00M | | | 1.00M | 314.00M | | | -22.00M | |
|
Acquisitions (Quarter)
|
| | -12.00M | | | | | | | | | -2743.00M | | | | | |
|
Divestments (Quarter)
|
11.00M | | | 653.00M | 88.00M | 660.00M | 103.00M | 484.00M | -51.00M | -118.00M | 1,350.00M | -252.00M | -36.00M | -344.00M | 1,200.00M | | 58.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
4.00M | 146.00M | -34.00M | 84.00M | -19.00M | | -37.00M | | -43.00M | | | 16.00M | -27.00M | | | -41.00M | |
|
Cash from Investing Activities (Quarter)
|
-59.00M | | -212.00M | | -177.00M | | -95.00M | | -51.00M | | | | -36.00M | | | | -306.00M |
|
Other financing activities (Quarter)
|
7.00M | | 11.00M | | 135.00M | | 51.00M | | 43.00M | -166.00M | | 104.00M | 56.00M | 109.00M | | 1,832.00M | |
|
Cash from Financing Activities (Quarter)
|
-306.00M | | 422.00M | | -32.00M | | -231.00M | | -82.00M | | | | -179.00M | | | | 172.00M |
|
Dividends Paid - Common (Quarter)
|
147.00M | | 154.00M | | 642.00M | | 188.00M | | 188.00M | | | | 303.00M | | | | 124.00M |
|
Exchange Rate Effect (Quarter)
|
2.00M | 23.00M | 4.00M | -20.00M | -18.00M | 19.00M | 14.00M | 19.00M | -30.00M | 8.00M | -46.00M | 27.00M | 19.00M | 4.00M | -6.00M | 8.00M | 3.00M |
|
Change in Cash (Quarter)
|
| | 109.00M | -45.00M | 96.00M | -172.00M | -59.00M | 78.00M | 7.00M | 32.00M | 53.00M | -11.00M | -76.00M | 28.00M | 62.00M | | 112.00M |
|
Free Cash Flow (Quarter)
|
437.00M | 190.00M | 61.00M | 1,136.00M | 569.00M | | 411.00M | | 339.00M | | | 248.00M | 441.00M | | | 195.00M | -31.00M |
|
Net Cash Flow (Quarter)
|
-2.00M | | 105.00M | | 114.00M | | -73.00M | | 7.00M | | | | -76.00M | | | | 112.00M |