|
Net Income (Quarter)
|
1,572.00M | 4,627.00M | 3,441.00M | 2,674.00M | 2,532.00M | -168.00M | -453.00M | 751.00M | 2,069.00M | -1331.00M | 827.00M | 341.00M | -1187.00M | 2,857.00M | -657.00M | -668.00M | 137.00M | 1,135.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| -3.00M | | | 11.00M | 14.00M | | | 9.00M | 49.00M | 26.00M | 21.00M | 5.00M | 14.00M | 20.00M | 30.00M | 12.00M | 9.00M |
|
Non-cash Items (Quarter)
|
| -4254.00M | -3444.00M | -2136.00M | -917.00M | 639.00M | 754.00M | 520.00M | -1051.00M | 2,098.00M | -229.00M | -350.00M | 1,270.00M | -743.00M | 1,032.00M | 409.00M | -113.00M | 1,083.00M |
|
Cash from Operations (Quarter)
|
| 373.00M | -3.00M | 538.00M | 1,615.00M | 471.00M | 301.00M | 1,271.00M | 1,018.00M | 767.00M | 598.00M | -9.00M | 83.00M | 1,479.00M | 375.00M | -259.00M | 24.00M | 1,881.00M |
|
Change in Account Payables (Quarter)
|
| 113.00M | -212.00M | 365.00M | 692.00M | 151.00M | 41.00M | 358.00M | -45.00M | 416.00M | 354.00M | 89.00M | 55.00M | 482.00M | 247.00M | -202.00M | -106.00M | 691.00M |
|
Change in Taxes (Quarter)
|
| 903.00M | 341.00M | 314.00M | 445.00M | -188.00M | -220.00M | 398.00M | 385.00M | -679.00M | 187.00M | -126.00M | -409.00M | 697.00M | -217.00M | -137.00M | -189.00M | 200.00M |
|
Acquisitions (Quarter)
|
| | 107.00M | | | | | 5.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| 3,603.00M | | | | | 32.00M | | | 715.00M | | 577.00M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| -4894.00M | 123.00M | 180.00M | 1,253.00M | 8,065.00M | 1,876.00M | 3,658.00M | 652.00M | -5198.00M | 135.00M | 239.00M | 608.00M | 7,098.00M | 3,058.00M | 5,357.00M | 2,645.00M | -7172.00M |
|
Cash from Investing Activities (Quarter)
|
| 1,077.00M | -1246.00M | -1209.00M | -875.00M | -3923.00M | -1477.00M | 587.00M | -2377.00M | -2209.00M | -2645.00M | -1319.00M | -6223.00M | -1349.00M | -3873.00M | -2672.00M | -3317.00M | -3470.00M |
|
Other financing activities (Quarter)
|
| 326.00M | 14.00M | -65.00M | -29.00M | 379.00M | 25.00M | -95.00M | 133.00M | 33.00M | 21.00M | -219.00M | 33.00M | 235.00M | 155.00M | -117.00M | 13.00M | -650.00M |
|
Cash from Financing Activities (Quarter)
|
| -1850.00M | 1,250.00M | 602.00M | -820.00M | 3,642.00M | 1,065.00M | -1595.00M | 1,190.00M | 1,454.00M | 1,844.00M | 1,556.00M | 6,034.00M | 146.00M | 3,074.00M | 2,828.00M | 3,317.00M | 1,720.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | 1.00M | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| 590.00M | 290.00M | 290.00M | 148.00M | -103.00M | 50.00M | 551.00M | 146.00M | -755.00M | 29.00M | 139.00M | 133.00M | 129.00M | 133.00M | 131.00M | 128.00M | 8.00M |
|
Exchange Rate Effect (Quarter)
|
| -1.00M | -2.00M | -2.00M | -5.00M | -1.00M | 2.00M | 1.00M | | | 1.00M | -1.00M | | 1.00M | -1.00M | | 2.00M | |
|
Change in Cash (Quarter)
|
| -401.00M | -1.00M | -71.00M | -85.00M | 189.00M | -109.00M | 264.00M | -169.00M | 12.00M | -202.00M | 227.00M | -106.00M | 277.00M | -425.00M | -103.00M | 26.00M | 131.00M |
|
Free Cash Flow (Quarter)
|
| 373.00M | -3.00M | 538.00M | 1,615.00M | 471.00M | 301.00M | 1,271.00M | 1,018.00M | 767.00M | 598.00M | -9.00M | 83.00M | 1,479.00M | 375.00M | -259.00M | 24.00M | 1,881.00M |
|
Net Cash Flow (Quarter)
|
| -400.00M | 1.00M | -69.00M | -80.00M | 190.00M | -111.00M | 263.00M | -169.00M | 12.00M | -203.00M | 228.00M | -106.00M | 276.00M | -424.00M | -103.00M | 24.00M | 131.00M |