|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.00M | 582.00M | 534.00M | 528.00M | 492.00M | 459.00M | 440.00M | 454.00M | 398.00M | 341.00M | -2024.00M | 353.00M | 378.00M | 365.00M | 391.00M | 284.00M | 277.00M | 176.00M | -2064.00M | -226.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 175.00M | 179.00M | 184.00M | | 165.00M | 154.00M | 150.00M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | -8.00M | 51.00M | -2.00M | -1.00M | -1.00M | 24.00M | -10.00M | -7.00M | -4.00M | 43.00M | -8.00M | -7.00M | -8.00M | 60.00M | 8.00M | 10.00M | 6.00M | 101.00M | -298.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 205.00M | 140.00M | 178.00M | 165.00M | 154.00M | 176.00M | 161.00M | 141.00M | 121.00M | 86.00M | 126.00M | 136.00M | 131.00M | 104.00M | 84.00M | 82.00M | 56.00M | -23.00M | 580.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | 9.00M | 7.00M | 9.00M | 26.00M | 18.00M | 13.00M | 15.00M | 23.00M | 15.00M | 20.00M | 9.00M | 6.00M | 10.00M | 10.00M | 10.00M | 6.00M | 13.00M | 3.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 61.00M | 63.00M | 56.00M | 9.00M | -34.00M | -5.00M | 34.00M | 14.00M | -25.00M | 74.00M | 39.00M | | -33.00M | 43.00M | 4.00M | | -85.00M | 24.00M | 11.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 736.00M | 749.00M | 734.00M | 687.00M | 671.00M | 716.00M | 552.00M | 596.00M | 590.00M | 636.00M | 567.00M | 471.00M | 548.00M | 627.00M | 548.00M | 453.00M | 480.00M | 427.00M | 402.00M | 264.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.00M | 232.00M | 229.00M | 210.00M | 213.00M | 217.00M | 220.00M | 197.00M | 203.00M | 207.00M | 216.00M | 187.00M | 187.00M | 183.00M | 196.00M | 191.00M | 174.00M | 162.00M | 158.00M | 150.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 18.00M | -29.00M | -15.00M | 27.00M | 3.00M | 53.00M | 42.00M | 28.00M | -61.00M | -29.00M | 30.00M | -16.00M | -23.00M | 20.00M | 7.00M | -4.00M | 14.00M | 6.00M | -13.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | | -18.00M | -33.00M | 7.00M | -43.00M | 40.00M | -16.00M | -14.00M | 41.00M | -73.00M | -14.00M | 2.00M | -29.00M | -14.00M | -61.00M | 32.00M | -8.00M | -13.00M | -32.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 2.00M | -18.00M | 22.00M | -25.00M | 23.00M | -25.00M | 27.00M | -24.00M | 19.00M | -15.00M | 23.00M | -35.00M | 24.00M | -2.00M | 22.00M | -31.00M | 16.00M | -3.00M | 6.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -13.00M | -3.00M | 2.00M | 3.00M | 2.00M | -22.00M | 5.00M | -1.00M | | 1.00M | -5.00M | -6.00M | 4.00M | -22.00M | 10.00M | 5.00M | -1.00M | 14.00M | -5.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.00M | 185.00M | 240.00M | 144.00M | 206.00M | 263.00M | 236.00M | 196.00M | 263.00M | 314.00M | 289.00M | 277.00M | 268.00M | 231.00M | 271.00M | 203.00M | 204.00M | 175.00M | 242.00M | 115.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 22.00M | 15.00M | 1.00M | 41.00M | | 34.00M | | 2.00M | 8.00M | 17.00M | 3.00M | 2.00M | 1.00M | 52.00M | 6.00M | 1.00M | 5.00M | 1.00M | 1.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,366.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.00M | -531.00M | 143.00M | -625.00M | -676.00M | 499.00M | -547.00M | -598.00M | -589.00M | -633.00M | 1,354.00M | -274.00M | -461.00M | -611.00M | -545.00M | -439.00M | -496.00M | -179.00M | -398.00M | -247.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -587.00M | -203.00M | -896.00M | -55.00M | | -1215.00M | -1.00M | -2.00M | | | -1919.00M | -193.00M | -83.00M | -12.00M | 1.00M | | | -237.00M | -1.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 15.00M | -19.00M | 7.00M | -5.00M | | 4.00M | -4.00M | 1.00M | 3.00M | 2.00M | 4.00M | 4.00M | 4.00M | 4.00M | 14.00M | -16.00M | 11.00M | 3.00M | 17.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 583.00M | 564.00M | 494.00M | 543.00M | 465.00M | 453.00M | 316.00M | 400.00M | 327.00M | 322.00M | 278.00M | 194.00M | 280.00M | 396.00M | 277.00M | 250.00M | 276.00M | 252.00M | 160.00M | 149.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 15.00M | -19.00M | 7.00M | -5.00M | | 4.00M | -4.00M | 1.00M | 3.00M | 2.00M | 4.00M | 4.00M | 4.00M | 4.00M | 14.00M | -16.00M | 11.00M | 3.00M | 17.00M |