|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | 398.00M | 674.00M | 381.00M | 527.00M | 774.00M | 1,031.00M | 424.00M | 312.00M | 436.00M | 627.00M | 260.00M | -113.00M | 15.00M | 238.00M | -1957.00M | -504.00M | 5.00M | 360.00M | -856.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 10.00M | 11.00M | 5.00M | 6.00M | 6.00M | 7.00M | 6.00M | 8.00M | 8.00M | 8.00M | 6.00M | 7.00M | 6.00M | 1.00M | 5.00M | 6.00M | 6.00M | 4.00M | 3.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,470.00M | 1,537.00M | 1,734.00M | 2,242.00M | 2,323.00M | 2,484.00M | 2,636.00M | 2,754.00M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -2.00M | | -23.00M | | 1.00M | 55.00M | | | | 348.00M | 96.00M | 112.00M | -220.00M | | 101.00M | 74.00M | 88.00M | -142.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 919.00M | 1,293.00M | 943.00M | 1,148.00M | 1,223.00M | 1,491.00M | 845.00M | 819.00M | 963.00M | 1,253.00M | 793.00M | 589.00M | 884.00M | 1,273.00M | 772.00M | 619.00M | 837.00M | 1,403.00M | 437.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.00M | 256.00M | 70.00M | 244.00M | 194.00M | 220.00M | 223.00M | 240.00M | 251.00M | 252.00M | 321.00M | 182.00M | 302.00M | 231.00M | 298.00M | 283.00M | 262.00M | 271.00M | 277.00M | 271.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.00M | 256.00M | -467.00M | 781.00M | 194.00M | 220.00M | -389.00M | 9.00M | 251.00M | 252.00M | -474.00M | 977.00M | 302.00M | -278.00M | 807.00M | 283.00M | 262.00M | -235.00M | 783.00M | 271.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 62.00M | 69.00M | 73.00M | 58.00M | 51.00M | 59.00M | 57.00M | 56.00M | 52.00M | 55.00M | 53.00M | 61.00M | 58.00M | 58.00M | 60.00M | 56.00M | 60.00M | 58.00M | 57.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.00M | 141.00M | 58.00M | -32.00M | -9.00M | 148.00M | 55.00M | -97.00M | -34.00M | 86.00M | 32.00M | -41.00M | 8.00M | 86.00M | -32.00M | -113.00M | -40.00M | 96.00M | -76.00M | -40.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | 247.00M | 7.00M | -21.00M | 303.00M | 131.00M | -19.00M | -198.00M | 82.00M | 26.00M | -80.00M | -100.00M | 46.00M | 34.00M | -23.00M | 6.00M | 95.00M | 140.00M | 57.00M | -182.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 38.00M | 242.00M | -228.00M | 158.00M | 215.00M | 267.00M | -634.00M | 66.00M | 84.00M | 101.00M | -332.00M | -34.00M | -6.00M | 78.00M | 7.00M | -183.00M | -37.00M | 68.00M | 121.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.00M | 275.00M | -98.00M | -744.00M | -2.00M | -413.00M | 332.00M | -796.00M | -24.00M | -96.00M | -701.00M | 838.00M | 82.00M | -39.00M | -865.00M | 872.00M | -263.00M | 228.00M | -777.00M | -270.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 18.00M | 27.00M | 51.00M | 37.00M | 39.00M | 44.00M | 126.00M | 44.00M | 61.00M | 75.00M | 93.00M | 53.00M | 45.00M | 37.00M | 67.00M | 34.00M | 51.00M | 51.00M | 82.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 1.00M | | 1.00M | 1.00M | | | | | 1.00M | 2.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,679.00M | 629.00M | 1,002.00M | 767.00M | 1,616.00M | 978.00M | 2,014.00M | 1,998.00M | 2,283.00M | 1,694.00M | 2,129.00M | 2,297.00M | 2,610.00M | 1,817.00M | 1,226.00M | 1,741.00M | 3,090.00M | 1,896.00M | 2,220.00M | 3,200.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1366.00M | -2669.00M | -896.00M | -1375.00M | -1165.00M | -2705.00M | 294.00M | -723.00M | -1678.00M | -3536.00M | -1716.00M | -416.00M | -1518.00M | -1037.00M | -141.00M | -57.00M | -715.00M | -3241.00M | -698.00M | -510.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 2.00M | 24.00M | | 6.00M | | 1.00M | | 2.00M | | 7.00M | 13.00M | 11.00M | 5.00M | -16.00M | 28.00M | 2.00M | 10.00M | 12.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 914.00M | 2,516.00M | -852.00M | 109.00M | 30.00M | 1,552.00M | -1720.00M | -222.00M | 841.00M | 2,625.00M | 512.00M | -472.00M | 897.00M | 139.00M | -1079.00M | -738.00M | 98.00M | 2,373.00M | -664.00M | 51.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 6.00M | -11.00M | 4.00M | -2.00M | -23.00M | -28.00M | 21.00M | 5.00M | 1.00M | -10.00M | 18.00M | -13.00M | -2.00M | 13.00M | -29.00M | 8.00M | 27.00M | -5.00M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.00M | 772.00M | -466.00M | -319.00M | 11.00M | 47.00M | 37.00M | -79.00M | -13.00M | 53.00M | 39.00M | -77.00M | -45.00M | -16.00M | 66.00M | -52.00M | 10.00M | -4.00M | 36.00M | -21.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 139.00M | 97.00M | 107.00M | 84.00M | 126.00M | 141.00M | 88.00M | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.00M | 901.00M | 1,266.00M | 892.00M | 1,111.00M | 1,184.00M | 1,447.00M | 719.00M | 775.00M | 902.00M | 1,178.00M | 700.00M | 536.00M | 839.00M | 1,236.00M | 705.00M | 585.00M | 786.00M | 1,352.00M | 355.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.00M | 766.00M | -455.00M | -323.00M | 13.00M | 70.00M | 65.00M | -100.00M | -18.00M | 52.00M | 49.00M | -95.00M | -32.00M | -14.00M | 53.00M | -23.00M | 2.00M | -31.00M | 41.00M | -22.00M |