|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 261.00M | 963.00M | 1,512.00M | 995.00M | 2,243.00M | 2,345.00M | 2,383.00M | 234.00M | | 275.00M | 712.00M | -305.00M | 9.00M | -3956.00M | -403.00M | -422.00M | -330.00M | -253.00M | 677.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 20.00M | 19.00M | 19.00M | 20.00M | 23.00M | 22.00M | 23.00M | 23.00M | 25.00M | 22.00M | 23.00M | 24.00M | 27.00M | 24.00M | 24.00M | 30.00M | 23.00M | 24.00M | 22.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -243.00M | 24.00M | 119.00M | 118.00M | 164.00M | 305.00M | 445.00M | 176.00M | 80.00M | 119.00M | 13.00M | 153.00M | 40.00M | 39.00M | 164.00M | 68.00M | 41.00M | 18.00M | 263.00M | 84.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | 5.01M | 0.04M | 2.48M | 3.10M | 1.19M | 1.19M | 2.38M | 2.90M | 2.91M | 2.93M | 1.28M | 1.23M | 1.23M | 1.23M | 1.19M | 1.69M | 0.27M | 0.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 9.00M | -14.00M | 13.00M | 1.25M | 0.96M | 0.96M | 71.00M | 0.74M | 0.74M | 0.74M | 3.00M | -1.00M | 1.88M | 1.94M | -32.00M | 0.51M | 2.53M | 0.51M | -93.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 7.00M | 2.00M | 2.00M | | 3.00M | 1.00M | -4.00M | | 1.00M | | | 254.00M | | 1.00M | -243.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 1,093.00M | 1,598.00M | 1,616.00M | 1,837.00M | 2,678.00M | 2,104.00M | 1,911.00M | 1,677.00M | 1,405.00M | 1,725.00M | 1,737.00M | 1,738.00M | 1,535.00M | 1,663.00M | 1,664.00M | 1,942.00M | 1,545.00M | 1,690.00M | 1,534.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -7.00M | -7.00M | -6.00M | -6.00M | -9.00M | -8.00M | -8.00M | -7.00M | -8.00M | -2.00M | 1.00M | | | 2.00M | 6.00M | 6.00M | 3.00M | 4.00M | 3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 467.00M | 536.00M | 578.00M | 577.00M | 489.00M | 528.00M | 581.00M | 625.00M | 615.00M | 638.00M | 651.00M | 650.00M | 722.00M | 768.00M | 794.00M | 971.00M | 912.00M | 914.00M | 879.00M | 890.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 100.00M | 332.00M | 31.00M | 457.00M | 346.00M | -364.00M | -297.00M | -150.00M | -98.00M | 334.00M | -277.00M | 96.00M | -81.00M | -41.00M | 196.00M | 63.00M | -183.00M | -20.00M | -43.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | | | | | | | | | | | | 143.00M | 42.00M | -64.00M | | 248.00M | -162.00M | 93.00M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.00M | 52.00M | -49.00M | 12.00M | 8.00M | 93.00M | -208.00M | 10.00M | -3.00M | -138.00M | 88.00M | 3.00M | 116.00M | -224.00M | 57.00M | 77.00M | -57.00M | 141.00M | -86.00M | 101.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -121.00M | 40.00M | 3.00M | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 88.00M | 19.00M | 74.00M | 143.00M | 85.00M | 8.00M | 77.00M | -12.00M | -2.00M | 61.00M | -45.00M | 3.00M | | 3.00M | 211.00M | -117.00M | 5.00M | -45.00M | -89.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 499.00M | 504.00M | 474.00M | 512.00M | 537.00M | 573.00M | 628.00M | 804.00M | 1,012.00M | 1,079.00M | 882.00M | 910.00M | 894.00M | 948.00M | 877.00M | 926.00M | 934.00M | 956.00M | 870.00M | 832.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 49.00M | 1.00M | 14.00M | 26.00M | 9.00M | 4.00M | | 21.00M | 1.00M | 1.00M | 3.00M | 17.00M | 1.00M | | 6.00M | 133.00M | 372.00M | 38.00M | 2.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.00M | | | | | | | | | | | | | | 147.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 8.00M | 9.00M | 8.00M | 8.00M | 15.00M | 7.00M | 9.00M | 8.00M | 9.00M | 7.00M | 8.00M | 11.00M | 11.00M | 13.00M | 33.00M | 9.00M | 11.00M | 7.00M | 11.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -130.00M | -452.00M | -474.00M | -518.00M | -526.00M | -670.00M | -3098.00M | -829.00M | -1033.00M | -1102.00M | -897.00M | -910.00M | -921.00M | -1019.00M | -4349.00M | -1043.00M | -802.00M | -597.00M | -1024.00M | -970.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | | | | | | | 8.00M | 10.00M | 19.00M | 12.00M | 12.00M | 20.00M | 8.00M | 14.00M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -824.00M | -982.00M | -337.00M | -1149.00M | -959.00M | -1171.00M | -1143.00M | -940.00M | -1211.00M | -704.00M | -553.00M | -716.00M | -541.00M | -495.00M | 2,192.00M | -450.00M | -752.00M | -424.00M | -1147.00M | -407.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 229.00M | 6.00M | 554.00M | 8.00M | 830.00M | 1,007.00M | -2474.00M | 11.00M | 462.00M | 312.00M | 1,825.00M | 7.00M | 19.00M | 272.00M | 143.00M | 9.00M | 156.00M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | -5.00M | 1.00M | 2.00M | -5.00M | -10.00M | 2.00M | | 2.00M | -2.00M | 3.00M | -2.00M | -1.00M | 1.00M | -1.00M | | 1.00M | | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -359.00M | -339.00M | 782.00M | -50.00M | 354.00M | 832.00M | -2147.00M | 144.00M | -567.00M | -399.00M | 273.00M | 114.00M | 274.00M | 20.00M | -493.00M | 170.00M | 388.00M | 525.00M | -481.00M | 156.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 589.00M | 1,124.00M | 1,104.00M | 1,300.00M | 2,105.00M | 1,476.00M | 1,107.00M | 665.00M | 326.00M | 843.00M | 827.00M | 844.00M | 587.00M | 786.00M | 738.00M | 1,008.00M | 589.00M | 820.00M | 702.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -362.00M | -341.00M | 787.00M | -51.00M | 352.00M | 837.00M | -2137.00M | 142.00M | -567.00M | -401.00M | 275.00M | 111.00M | 276.00M | 21.00M | -494.00M | 171.00M | 388.00M | 524.00M | -481.00M | 157.00M |