|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 1,492.00M | -266.00M | -818.00M | -416.00M | 1,013.00M | 225.00M | 534.00M | -205.00M | 1,183.00M | 755.00M | 312.00M | 820.00M | 405.00M | -86.00M | 685.00M | 1,122.00M | 676.00M | 192.00M | 1,255.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 1.00M | 11.00M | 9.00M | 9.00M | -2.00M | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.00M | 301.00M | -126.00M | -265.00M | -180.00M | 216.00M | 68.00M | 81.00M | -106.00M | 230.00M | 137.00M | 13.00M | 49.00M | -82.00M | 59.00M | 89.00M | 163.00M | 27.00M | -113.00M | 139.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 700.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 42.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 13.00M | 289.00M | 307.00M | 212.00M | 287.00M | 293.00M | 240.00M | 144.00M | -27.00M | 279.00M | 428.00M | 171.00M | 75.00M | 777.00M | 292.00M | 188.00M | 247.00M | 452.00M | 520.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 125.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 7.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -15.00M | 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 | 2.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 1,338.00M | 351.00M | 351.00M | 209.00M | 202.00M | 303.00M | 278.00M | 245.00M | 310.00M | 464.00M | 388.00M | 1,502.00M | 848.00M | 497.00M | 851.00M | 1,254.00M | 1,175.00M | 1,005.00M | 639.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 243.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -21.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -403.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 143.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 540.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 593.00M | 478.00M | 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 | 698.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 540.00M |