|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 491.00M | 1,021.00M | 974.00M | 131.00M | 470.00M | 3.00M | -3.00M | 72.00M | 92.00M | 160.00M | 137.00M | 29.00M | -5.00M | | | -331.00M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 312.00M | 323.00M | 309.00M | 310.00M | 306.00M | 309.00M | 241.00M | 92.00M | 238.00M | 235.00M | 226.00M | 224.00M | 230.00M | 232.00M | 143.00M | | | | 719.00M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -134.00M | | -346.00M | -233.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | 200.00M | | 2.00M | | | -178.00M | 55.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 212.00M | 218.00M | -158.00M | -80.00M | -1.00M | 60.00M | 30.00M | 17.00M | 180.00M | 120.00M | 368.00M | -302.00M | 78.00M | 201.00M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2421.00M | 350.00M | 269.00M | 5,514.00M | -2123.00M | 78.00M | 200.00M | 4,267.00M | -1806.00M | 346.00M | 433.00M | 4,384.00M | -1624.00M | -2080.00M | | -1975.00M | | | 4,797.00M | -1422.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,503.00M | 3,193.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 312.00M | 323.00M | 309.00M | 310.00M | 306.00M | 309.00M | 241.00M | 92.00M | 238.00M | 235.00M | 226.00M | 279.00M | 281.00M | -77.00M | 143.00M | 647.00M | | | 1,840.00M | 678.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1723.00M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4,514.00M | 1,025.00M | 382.00M | | 3,626.00M | 1,398.00M | 425.00M | | 3,340.00M | 1,151.00M | 107.00M | | 3,058.00M | 853.00M | | 3,343.00M | | | | 2,113.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 320.00M | 461.00M | 530.00M | 709.00M | 565.00M | 373.00M | 353.00M | 338.00M | 357.00M | 150.00M | 252.00M | 260.00M | 330.00M | 169.00M | | 355.00M | | | 624.00M | 625.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 7.00M | 3.00M | 19.00M | 5.00M | 9.00M | 5.00M | 4.00M | 138.00M | | | | | 283.00M | 278.00M | | 18.00M | | | -241.00M | 100.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | | | | | | | | | | -246.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 639.00M | 88.00M | 331.00M | 16.00M | 18.00M | 27.00M | 78.00M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 137.00M | 171.00M | 123.00M | 519.00M | 125.00M | 42.00M | 509.00M | 445.00M | 377.00M | 306.00M | 611.00M | 887.00M | 868.00M | 1,711.00M | | 922.00M | | | -1791.00M | 32.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -236.00M | 4.00M | -488.00M | 383.00M | -140.00M | -843.00M | -62.00M | -783.00M | 27.00M | -445.00M | -657.00M | -439.00M | -1335.00M | -2314.00M | | 382.00M | | | 2,048.00M | -514.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 153.00M | -229.00M | 77.00M | 326.00M | -1.00M | -80.00M | 289.00M | -329.00M | -35.00M | -4.00M | 157.00M | -166.00M | 160.00M | -17.00M | | -32.00M | | | -150.00M | 35.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2469.00M | 79.00M | 157.00M | -2841.00M | -851.00M | 1,853.00M | -1432.00M | -1499.00M | 625.00M | 369.00M | 236.00M | -3615.00M | 1,641.00M | 5,225.00M | | -694.00M | | | -8744.00M | 1,226.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 420.00M | 416.00M | 432.00M | 428.00M | 429.00M | 446.00M | 335.00M | 336.00M | 334.00M | 335.00M | 335.00M | 331.00M | 331.00M | -167.00M | | 831.00M | | | 2,140.00M | 2.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -33.00M | -41.00M | -130.00M | -128.00M | -174.00M | 36.00M | -128.00M | -9.00M | 20.00M | -25.00M | 29.00M | -177.00M | 60.00M | -3.00M | | 108.00M | | | -431.00M | 20.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -5159.00M | 392.00M | -192.00M | 2,928.00M | -3288.00M | 1,124.00M | -1422.00M | 1,998.00M | -1134.00M | 245.00M | 22.00M | 187.00M | -1271.00M | 810.00M | | -2179.00M | | | -2299.00M | -690.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2741.00M | -111.00M | -261.00M | 4,805.00M | -2688.00M | -295.00M | -153.00M | 3,929.00M | -2163.00M | 196.00M | 181.00M | 4,124.00M | -1954.00M | -2249.00M | | -2330.00M | | | 4,173.00M | -2047.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -5126.00M | 433.00M | -62.00M | 3,056.00M | -3114.00M | 1,088.00M | -1294.00M | 1,985.00M | -1154.00M | 270.00M | 12.00M | 330.00M | -1318.00M | 831.00M | | -2287.00M | | | -1899.00M | -710.00M |