|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.00M | 153.00M | 1,310.00M | -392.00M | -1083.00M | -416.00M | 1,229.00M | 225.00M | 534.00M | -99.00M | 1,181.00M | 755.00M | 325.00M | 869.00M | 323.00M | -86.00M | 774.00M | 1,122.00M | 959.00M | 274.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 8.00M | 11.00M | 9.00M | 9.00M | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | -24.00M | 301.00M | 85.00M | -265.00M | -180.00M | 216.00M | 68.00M | 81.00M | -106.00M | -44.00M | 55.00M | 13.00M | 49.00M | 158.00M | 59.00M | 89.00M | 163.00M | -282.00M | -82.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -921.00M | -674.00M | 5.00M | 16.00M | 36.00M | 76.00M | 3.00M | -69.00M | 1,098.00M | 4.00M | 5.00M | 59.00M | 44.00M | 2.00M | 95.00M | -81.00M | 204.00M | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 563.00M | 601.00M | 463.00M | 198.00M | 557.00M | 666.00M | 631.00M | 250.00M | 575.00M | 650.00M | 577.00M | 353.00M | 742.00M | 912.00M | 642.00M | 310.00M | 741.00M | 1,114.00M | 947.00M | 656.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 23.00M | 49.00M | 37.00M | 41.00M | 24.00M | 25.00M | 40.00M | 34.00M | 14.00M | 24.00M | 34.00M | 42.00M | 39.00M | 15.00M | 47.00M | 46.00M | 33.00M | 42.00M | 40.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.00M | 327.00M | -71.00M | 289.00M | -251.00M | 489.00M | -109.00M | 293.00M | 180.00M | 204.00M | -578.00M | 26.00M | 479.00M | 250.00M | 198.00M | 5.00M | 626.00M | -21.00M | -555.00M | 18.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 72.00M | 33.00M | -136.00M | 105.00M | 34.00M | 85.00M | -121.00M | 94.00M | 35.00M | 82.00M | -161.00M | 127.00M | 89.00M | 79.00M | -135.00M | 81.00M | 97.00M | 41.00M | -187.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -11.00M | -1.00M | 20.00M | 9.00M | -23.00M | -34.00M | 24.00M | -7.00M | 13.00M | | 8.00M | 8.00M | -8.00M | 6.00M | 22.00M | 43.00M | -8.00M | 16.00M | 13.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -10.00M | 3.00M | 4.00M | 4.00M | 4.00M | 3.00M | 4.00M | 4.00M | 2.00M | 8.00M | 7.00M | 5.00M | 6.00M | 4.00M | 3.00M | 4.00M | 5.00M | 8.00M | 2.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 13.00M | 13.00M | 56.00M | 646.00M | 209.00M | -911.00M | 4.00M | 577.00M | 245.00M | 310.00M | 464.00M | -117.00M | 2,007.00M | -755.00M | 200.00M | -166.00M | 167.00M | 134.00M | 1,005.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -373.00M | -365.00M | -166.00M | -162.00M | -162.00M | -322.00M | -287.00M | -362.00M | -558.00M | -318.00M | -370.00M | -355.00M | -385.00M | 251.00M | -1207.00M | -58.00M | -556.00M | -403.00M | -674.00M | -493.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | -32.00M | -16.00M | -29.00M | -7.00M | -34.00M | -23.00M | -33.00M | -12.00M | -36.00M | -48.00M | -57.00M | -10.00M | -33.00M | -54.00M | -36.00M | -46.00M | -29.00M | -42.00M | -54.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -134.00M | -154.00M | -243.00M | -188.00M | -284.00M | -359.00M | -163.00M | -197.00M | -224.00M | -181.00M | -199.00M | -286.00M | -205.00M | -182.00M | -204.00M | -225.00M | -200.00M | -246.00M | -302.00M | -384.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 100.00M | 100.00M | 99.00M | 109.00M | 108.00M | 107.00M | 106.00M | 117.00M | 115.00M | 116.00M | 116.00M | 125.00M | 124.00M | 125.00M | 125.00M | 133.00M | 134.00M | 133.00M | 133.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 82.00M | 54.00M | -152.00M | 111.00M | -15.00M | 181.00M | -309.00M | -207.00M | 151.00M | 8.00M | -288.00M | 152.00M | 981.00M | -769.00M | 27.00M | -15.00M | 465.00M | -29.00M | -221.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 553.00M | 611.00M | 460.00M | 194.00M | 553.00M | 662.00M | 628.00M | 246.00M | 571.00M | 648.00M | 569.00M | 346.00M | 737.00M | 906.00M | 638.00M | 307.00M | 737.00M | 1,109.00M | 939.00M | 654.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | 82.00M | 54.00M | -152.00M | 111.00M | -15.00M | 181.00M | -309.00M | -207.00M | 151.00M | 8.00M | -288.00M | 152.00M | 981.00M | -769.00M | 27.00M | -15.00M | 465.00M | -29.00M | -221.00M |