|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 30.00M | 520.00M | 4.00M | | | | | 1.00M | | | 263.00M | | | | 295.00M | 193.00M | 272.00M | 242.00M | 277.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 35.00M | 139.00M | 33.00M | 6.00M | 19.00M | 31.00M | 29.00M | 42.00M | 25.00M | 61.00M | 51.00M | 28.00M | 24.00M | 39.00M | 60.00M | 64.00M | 47.00M | 31.00M | 82.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -3.00M | -111.00M | 5.00M | | | 5.00M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 25.00M | 45.00M | 27.00M | 11.00M | 32.00M | 23.00M | 34.00M | 48.00M | 89.00M | -156.00M | 36.00M | 40.00M | 76.00M | 8.00M | 30.00M | 114.00M | 32.00M | 38.00M | 55.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.00M | 108.00M | -43.00M | -7.00M | -110.00M | 99.00M | 4.00M | 51.00M | -143.00M | 148.00M | -35.00M | 1.00M | -130.00M | 132.00M | -45.00M | -41.00M | -76.00M | 14.00M | 25.00M | 63.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.00M | 116.00M | 336.00M | 707.00M | 352.00M | -392.00M | 188.00M | 1,040.00M | 665.00M | 199.00M | 405.00M | 956.00M | 707.00M | 304.00M | 403.00M | 1,000.00M | 414.00M | 343.00M | 478.00M | 705.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 244.00M | 250.00M | -27.00M | 345.00M | 242.00M | 243.00M | 296.00M | 353.00M | 255.00M | 262.00M | 310.00M | 368.00M | 273.00M | 273.00M | 326.00M | 388.00M | 288.00M | 288.00M | 342.00M | 412.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.00M | -28.00M | 232.00M | 121.00M | -41.00M | 177.00M | 420.00M | -174.00M | -300.00M | -23.00M | 256.00M | -27.00M | -126.00M | -32.00M | 340.00M | 5.00M | -85.00M | -34.00M | 365.00M | 24.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | 221.00M | -92.00M | -213.00M | 392.00M | 458.00M | -187.00M | -391.00M | 155.00M | 173.00M | -122.00M | -259.00M | 101.00M | 107.00M | -113.00M | -190.00M | 156.00M | 168.00M | -106.00M | -148.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.00M | 84.00M | 69.00M | -129.00M | 182.00M | -28.00M | -21.00M | -153.00M | -36.00M | 66.00M | -13.00M | -69.00M | 67.00M | 17.00M | | 13.00M | 11.00M | -30.00M | 202.00M | -137.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.00M | -706.00M | 24.00M | 520.00M | -358.00M | 65.00M | 1.00M | 157.00M | 84.00M | | -3.00M | 156.00M | 103.00M | 1,841.00M | -1583.00M | 888.00M | -351.00M | 49.00M | 76.00M | 1,039.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.00M | -8.00M | 906.00M | 5.00M | -5.00M | | 5.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -568.00M | -609.00M | 227.00M | -539.00M | -600.00M | -669.00M | -668.00M | -651.00M | -1428.00M | -658.00M | -649.00M | -637.00M | -609.00M | -855.00M | -953.00M | -918.00M | -962.00M | -1046.00M | -1112.00M | -1073.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.00M | 54.00M | | -37.00M | 39.00M | -50.00M | -10.00M | -17.00M | -22.00M | -4.00M | 1.00M | -9.00M | -10.00M | -6.00M | 4.00M | -33.00M | -27.00M | | 64.00M | -26.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -199.00M | 437.00M | -323.00M | -170.00M | -130.00M | 1,160.00M | 467.00M | 27.00M | 571.00M | 237.00M | 308.00M | 294.00M | -170.00M | 229.00M | 261.00M | 266.00M | 947.00M | 210.00M | 817.00M | 16.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 127.00M | 128.00M | 136.00M | 137.00M | 137.00M | 134.00M | 145.00M | 145.00M | 145.00M | 144.00M | 156.00M | 158.00M | 156.00M | 156.00M | 166.00M | 165.00M | 165.00M | -482.00M | 178.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.00M | -56.00M | 240.00M | -2.00M | -378.00M | 99.00M | -13.00M | 416.00M | -192.00M | -222.00M | 64.00M | 613.00M | -72.00M | -322.00M | -289.00M | 348.00M | 399.00M | -493.00M | 183.00M | -352.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 822.00M | 312.00M | 187.00M | 710.00M | -457.00M | 187.00M | 883.00M | 581.00M | 199.00M | 408.00M | 800.00M | 604.00M | -1537.00M | 1,986.00M | 112.00M | 765.00M | 294.00M | 402.00M | -334.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.00M | -56.00M | 240.00M | -2.00M | -378.00M | 99.00M | -13.00M | 416.00M | -192.00M | -222.00M | 64.00M | 613.00M | -72.00M | -322.00M | -289.00M | 348.00M | 399.00M | -493.00M | 183.00M | -352.00M |