|
Net Income (Quarter)
|
| | | | | | | | | | 213.00M | -81.00M | -216.00M | 842.00M | 331.00M | 735.00M | -195.00M | 154.00M | 1,009.00M | 169.00M | 197.00M | 643.00M | -808.00M | 122.00M | 762.00M | -309.00M | 320.00M | 19.00M | 36.00M | 61.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | 406.00M | | 1,219.00M | 6.25M | 512.00M | | 445.00M | 445.00M | 445.00M | | 539.00M | 539.00M | 539.00M | | 674.00M | 1,217.00M | 1,217.00M | | 589.00M | 690.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | 17.00M | 14.00M | 29.00M | -111.00M | 18.00M | -15.00M | -1.00M | 6.00M | 2.00M | 12.00M | -2.00M | 5.00M | 5.00M | 1.00M | -22.00M | 8.00M | 10.00M | 10.00M | 13.00M | 5.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | 260.00M | | 123.00M | 232.00M | 214.00M | | | 265.00M | 194.00M | | 278.00M | 511.00M | 464.00M | | 243.00M | 478.00M | 389.00M | | 183.00M | 483.00M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | -0.76M | -0.44M | | | | | | | -960.00M | | | | -1224.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -221.00M | | | | -70.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | 52.00M | -26.00M | -65.00M | 60.00M | 19.00M | -187.00M | -181.00M | 65.00M | -20.00M | 130.00M | -120.00M | 136.00M | 56.00M | -159.00M | -126.00M | 134.00M | 46.00M | -209.00M | -162.00M | 157.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -169.00M | | | | 1,067.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | 123.00M | 232.00M | | | -10.00M | 265.00M | | | 278.00M | 511.00M | | | | 478.00M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | 65.00M | | 54.00M | 54.00M | 51.00M | | 55.00M | 57.00M | 59.00M | | 195.00M | 191.00M | 194.00M | | 195.00M | 153.00M | 167.00M | | 159.00M | 161.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | -126.00M | -135.00M | -123.00M | 978.00M | -173.00M | -403.00M | -425.00M | 2,404.00M | -135.00M | -209.00M | -1054.00M | 3,004.00M | -201.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 72.00M | 76.00M | 99.00M | 71.00M | 69.00M | 61.00M | 41.00M | 45.00M | 66.00M | 68.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | -3086.00M | | | | | | | | -98.00M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | -639.00M | -140.00M | -122.00M | | -129.00M | -134.00M | -2826.00M | | -66.00M | | -335.00M | | -32.00M | -460.00M | -873.00M | | -133.00M | -491.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 31.00M | 56.00M | 19.00M | -128.00M | -389.00M | 398.00M | -192.00M | 203.00M | | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | -109.00M | -110.00M | | -140.00M | -122.00M | -146.00M | | -134.00M | | | | -248.00M | | | | 195.00M | | | | -335.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 16.00M | -48.00M | 18.00M | | | -70.00M | -36.00M | 20.00M | -21.00M | 8.00M | 30.00M | -60.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | -92.00M | -38.00M | 1,125.00M | -728.00M | -326.00M | -75.00M | -4.00M | -101.00M | 2,527.00M | -239.00M | -388.00M | -118.00M | -351.00M | 429.00M | -657.00M | 257.00M | -355.00M | -536.00M | 86.00M | -42.00M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | -92.00M | 798.00M | -19.00M | -117.00M | -276.00M | 860.00M | -115.00M | -48.00M | -282.00M | 903.00M | -157.00M | -177.00M | -281.00M | 1,403.00M | -146.00M | -196.00M | -148.00M | 1,089.00M | -92.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | -23.00M | -9.00M | 141.00M | -71.00M | -13.00M | 77.00M | 7.00M | 17.00M | -10.00M | 12.00M | -8.00M | -34.00M | 1.00M | -29.00M | 46.00M | 13.00M | 2.00M | -9.00M | 22.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | 59.00M | 72.00M | 609.00M | -636.00M | -234.00M | 103.00M | -143.00M | 30.00M | -105.00M | 286.00M | -176.00M | 145.00M | -222.00M | 458.00M | -446.00M | 930.00M | -839.00M | 60.00M | 136.00M | 106.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | 123.00M | 232.00M | | | 116.00M | 400.00M | 123.00M | -978.00M | 451.00M | 914.00M | 425.00M | -2404.00M | 135.00M | 687.00M | 1,054.00M | -3004.00M | 201.00M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | -201.00M | -148.00M | 1,248.00M | -636.00M | -448.00M | -221.00M | -14.00M | 30.00M | 2,527.00M | -239.00M | -110.00M | 145.00M | -351.00M | 429.00M | -657.00M | 930.00M | -355.00M | -536.00M | 86.00M | -377.00M |