|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2072.00M | -2836.00M | -2620.00M | -1891.00M | -1834.00M | -770.00M | -1599.00M | -693.00M | -407.00M | 1,074.00M | -49.00M | -214.00M | 91.00M | 1,735.00M | 303.00M | -75.00M | 565.00M | 1,851.00M | 422.00M | 263.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 29.00M | 26.00M | 26.00M | 28.00M | 25.00M | 22.00M | 9.00M | 22.00M | 12.00M | 10.00M | 11.00M | 19.00M | 17.00M | 15.00M | 18.00M | 27.00M | 25.00M | 28.00M | 28.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -16.00M | -27.00M | 134.00M | -8.00M | | -20.00M | -127.00M | 25.00M | -97.00M | -28.00M | 2.00M | | 45.00M | -113.00M | 1.00M | -3.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 475.00M | 293.00M | 8.00M | | | 462.00M | | | 19.00M | 2.00M | | | | -2.00M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1359.00M | -879.00M | -368.00M | -1212.00M | 3.00M | -344.00M | -117.00M | 388.00M | 1,137.00M | 1,834.00M | 922.00M | 1,768.00M | 2,039.00M | 1,205.00M | 911.00M | 925.00M | 2,392.00M | 1,383.00M | 1,518.00M | 1,263.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 48.00M | 41.00M | 46.00M | 41.00M | 44.00M | 40.00M | 44.00M | 41.00M | 41.00M | 35.00M | 36.00M | 36.00M | 35.00M | 34.00M | 30.00M | 30.00M | 28.00M | 28.00M | 27.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.00M | 562.00M | 552.00M | 554.00M | 572.00M | 581.00M | 568.00M | 582.00M | 597.00M | 596.00M | 596.00M | 613.00M | 634.00M | 651.00M | 659.00M | 654.00M | 692.00M | 717.00M | 726.00M | 696.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 68.00M | -30.00M | 22.00M | 98.00M | 14.00M | 37.00M | 121.00M | -66.00M | 44.00M | 81.00M | 106.00M | -144.00M | 110.00M | -23.00M | -33.00M | 11.00M | 85.00M | 21.00M | -17.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 19.00M | 44.00M | 37.00M | 42.00M | 8.00M | 8.00M | 19.00M | -13.00M | 37.00M | 42.00M | 7.00M | -21.00M | -19.00M | 24.00M | 17.00M | -50.00M | -2.00M | 33.00M | 3.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 134.00M | 191.00M | -24.00M | 163.00M | 37.00M | 107.00M | -35.00M | 12.00M | 54.00M | 46.00M | -11.00M | -41.00M | -6.00M | 32.00M | -31.00M | 21.00M | 25.00M | 46.00M | -33.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 222.00M | 143.00M | -65.00M | 77.00M | 250.00M | 79.00M | 28.00M | 41.00M | 86.00M | -8.00M | 108.00M | -138.00M | 275.00M | -78.00M | -443.00M | 61.00M | 22.00M | 142.00M | -296.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 525.00M | -1072.00M | 187.00M | 208.00M | 321.00M | 963.00M | 57.00M | 1,972.00M | -2103.00M | 1,243.00M | 13.00M | 1,958.00M | -1912.00M | -411.00M | 24.00M | 1,572.00M | -1458.00M | 76.00M | 149.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.00M | 963.00M | 487.00M | 2,730.00M | 491.00M | 538.00M | 1,181.00M | 1,075.00M | 697.00M | 837.00M | 675.00M | 2,138.00M | 1,319.00M | 577.00M | 592.00M | 607.00M | 851.00M | 647.00M | 1,506.00M | 566.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.00M | 27.00M | | 18.00M | 37.00M | | 15.00M | 23.00M | 232.00M | 5.00M | 80.00M | | | 16.00M | 42.00M | 11.00M | | | | 3.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,559.00M | 647.00M | | | 151.00M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -566.00M | 620.00M | -8.00M | -3032.00M | -75.00M | -360.00M | -1300.00M | -1044.00M | -465.00M | -813.00M | -488.00M | -2163.00M | -1221.00M | -577.00M | -574.00M | -605.00M | -586.00M | -624.00M | -1506.00M | -597.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -135.00M | 232.00M | -86.00M | -25.00M | 111.00M | -1.00M | 40.00M | -27.00M | 103.00M | -96.00M | 77.00M | -78.00M | 123.00M | 81.00M | -1.00M | 11.00M | 58.00M | -56.00M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -693.00M | 376.00M | 2,050.00M | 1,728.00M | 735.00M | 754.00M | 360.00M | 111.00M | -1663.00M | -2677.00M | -860.00M | 237.00M | -1420.00M | -770.00M | -631.00M | -690.00M | -521.00M | -1144.00M | 166.00M | -1166.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -6.00M | -26.00M | -8.00M | -27.00M | -32.00M | -12.00M | -2.00M | 8.00M | 19.00M | -8.00M | -3.00M | -3.00M | 16.00M | -18.00M | -6.00M | 30.00M | 6.00M | -11.00M | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2612.00M | 111.00M | 1,648.00M | -2524.00M | 636.00M | 18.00M | -1070.00M | -546.00M | -984.00M | -1636.00M | -435.00M | -162.00M | -605.00M | -126.00M | -311.00M | -376.00M | 1,316.00M | -380.00M | 167.00M | -501.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1742.00M | -1842.00M | -855.00M | -3942.00M | -488.00M | -882.00M | -1298.00M | -687.00M | 440.00M | 997.00M | 247.00M | -370.00M | 720.00M | 628.00M | 319.00M | 318.00M | 1,541.00M | 736.00M | 12.00M | 697.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2618.00M | 117.00M | 1,674.00M | -2516.00M | 663.00M | 50.00M | -1057.00M | -545.00M | -991.00M | -1656.00M | -426.00M | -158.00M | -602.00M | -142.00M | -294.00M | -370.00M | 1,285.00M | -385.00M | 178.00M | -500.00M |