|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -167.00M | 769.00M | 618.00M | -700.00M | 857.00M | 1,666.00M | 1,235.00M | 266.00M | 1,290.00M | 2,511.00M | 222.00M | 776.00M | 1,521.00M | 2,517.00M | 1,068.00M | 333.00M | 895.00M | 2,748.00M | 1,428.00M | 1,083.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 86.00M | 86.00M | 93.00M | 108.00M | 101.00M | 102.00M | 113.00M | 128.00M | 128.00M | 161.00M | 144.00M | 127.00M | 128.00M | 167.00M | 143.00M | 137.00M | 139.00M | 167.00M | 141.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.00M | -223.00M | -102.00M | -216.00M | 51.00M | -81.00M | -11.00M | -340.00M | -49.00M | -20.00M | -69.00M | -35.00M | 33.00M | -73.00M | 173.00M | -144.00M | -258.00M | -81.00M | -33.00M | 54.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | | | | | | | | | | | | | | 457.00M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,152.00M | 1,596.00M | 279.00M | 1,695.00M | 2,684.00M | 2.00M | 2,173.00M | 2,889.00M | 1,737.00M | 1,372.00M | 1,346.00M | 2,704.00M | 2,525.00M | 2,373.00M | 721.00M | 3,283.00M | 3,201.00M | 1,435.00M | 1,490.00M | 3,215.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.00M | 131.00M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 12.00M | 43.00M | 39.00M | 42.00M | 36.00M | 39.00M | 41.00M | 39.00M | 40.00M | 41.00M | 40.00M | 39.00M | 35.00M | 46.00M | 30.00M | 36.00M | 39.00M | 40.00M | 32.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | 102.00M | 98.00M | 111.00M | 107.00M | 109.00M | 124.00M | 120.00M | 121.00M | 129.00M | 134.00M | 137.00M | 142.00M | 155.00M | 157.00M | 154.00M | 158.00M | 160.00M | 151.00M | 131.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 748.00M | 352.00M | -170.00M | 326.00M | 790.00M | 242.00M | -130.00M | -158.00M | 830.00M | 834.00M | -176.00M | 185.00M | 645.00M | -179.00M | -145.00M | 99.00M | 979.00M | -250.00M | -98.00M | -155.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,859.00M | 110.00M | -544.00M | 1,868.00M | 2,993.00M | -1270.00M | 127.00M | 2,038.00M | 1,091.00M | -485.00M | 98.00M | 2,123.00M | 1,214.00M | -1029.00M | -947.00M | 1,903.00M | 1,893.00M | -2419.00M | -581.00M | 1,827.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.00M | -138.00M | -41.00M | 56.00M | 125.00M | 243.00M | -207.00M | -118.00M | 208.00M | -186.00M | -59.00M | 98.00M | -65.00M | -45.00M | 24.00M | -84.00M | | | 4.00M | 66.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 79.00M | 101.00M | 109.00M | 86.00M | 98.00M | 75.00M | 88.00M | 92.00M | 71.00M | 94.00M | 130.00M | 146.00M | 77.00M | 76.00M | 121.00M | 64.00M | 64.00M | 73.00M | 107.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | 500.00M | | | 30.00M | 2.00M | 1,683.00M | 54.00M | 48.00M | 55.00M | 218.00M | 297.00M | 75.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | -79.00M | -783.00M | -121.00M | -122.00M | -785.00M | 510.00M | 1,586.00M | -39.00M | -22.00M | -39.00M | 69.00M | 137.00M | -2.00M | -75.00M | -118.00M | -61.00M | -63.00M | -71.00M | -107.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | -1.00M | 27.00M | 3.00M | 5.00M | -1.00M | | 105.00M | -145.00M | -5.00M | 179.00M | -20.00M | -9.00M | 4.00M | 39.00M | 52.00M | -21.00M | -2.00M | 18.00M | 87.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2007.00M | -1096.00M | -5.00M | -2139.00M | -1238.00M | -1999.00M | 479.00M | -2562.00M | -1225.00M | -2632.00M | -2490.00M | 784.00M | -1966.00M | -3165.00M | 143.00M | -3967.00M | -1797.00M | -2484.00M | -667.00M | -4026.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 299.00M | 298.00M | 295.00M | 279.00M | 319.00M | 315.00M | 314.00M | 259.00M | 333.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -10.00M | -2.00M | -9.00M | -35.00M | -39.00M | 43.00M | 8.00M | -15.00M | -22.00M | -8.00M | -28.00M | -31.00M | 273.00M | -404.00M | 222.00M | 681.00M | 2.00M | -10.00M | -168.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -920.00M | 411.00M | -511.00M | -574.00M | 1,289.00M | -2821.00M | 3,205.00M | 1,921.00M | 458.00M | -1304.00M | -1191.00M | 3,529.00M | 665.00M | -521.00M | 385.00M | -580.00M | 2,024.00M | -1110.00M | 742.00M | -1086.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,093.00M | 1,517.00M | 178.00M | 1,586.00M | 2,598.00M | -96.00M | 2,098.00M | 2,801.00M | 1,645.00M | 1,301.00M | 1,252.00M | 2,574.00M | 2,379.00M | 2,296.00M | 645.00M | 3,162.00M | 3,137.00M | 1,371.00M | 1,417.00M | 3,108.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -926.00M | 421.00M | -509.00M | -565.00M | 1,324.00M | -2782.00M | 3,162.00M | 1,913.00M | 473.00M | -1282.00M | -1183.00M | 3,557.00M | 696.00M | -794.00M | 789.00M | -802.00M | 1,343.00M | -1112.00M | 752.00M | -918.00M |