|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.00M | 328.00M | 674.00M | 1,051.00M | 803.00M | 1,461.00M | 1,270.00M | 1,028.00M | 746.00M | 586.00M | 993.00M | 1,011.00M | 809.00M | 894.00M | 708.00M | 1,290.00M | 1,491.00M | 739.00M | 1,083.00M | -1766.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 13.00M | 14.00M | 14.00M | 15.00M | 13.00M | 14.00M | 13.00M | 11.00M | 16.00M | 13.00M | 14.00M | 14.00M | 19.00M | 16.00M | 16.00M | 18.00M | 21.00M | 22.00M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 91.00M | 193.00M | 258.00M | 89.00M | 184.00M | 102.00M | 345.00M | 97.00M | 78.00M | 10.00M | 193.00M | 52.00M | 77.00M | 51.00M | -165.00M | 6.00M | -24.00M | 253.00M | -754.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -43.00M | 12.00M | 107.00M | 30.00M | | 8.00M | 6.00M | 6.00M | 7.00M | 1.00M | 2.00M | 1.00M | 2.00M | -106.00M | 4.00M | 2.00M | 6.00M | 6.00M | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.00M | 954.00M | 1,199.00M | 1,167.00M | 1,252.00M | 1,707.00M | 1,925.00M | 1,441.00M | 1,425.00M | 1,513.00M | 1,358.00M | 1,624.00M | 1,334.00M | 1,529.00M | 1,209.00M | 2,341.00M | 2,355.00M | 1,677.00M | 2,383.00M | 2,343.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.00M | 341.00M | 341.00M | 320.00M | 313.00M | 330.00M | 336.00M | 365.00M | 403.00M | 432.00M | 442.00M | 469.00M | 469.00M | 483.00M | 742.00M | 1,156.00M | 1,097.00M | 1,266.00M | 1,286.00M | 1,389.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 35.00M | 135.00M | -111.00M | 403.00M | -23.00M | -267.00M | -66.00M | 36.00M | -74.00M | 256.00M | -147.00M | 95.00M | -50.00M | -106.00M | 103.00M | 6.00M | -166.00M | 22.00M | -248.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | | -13.00M | -2.00M | -13.00M | -8.00M | -8.00M | -18.00M | -26.00M | 100.00M | -28.00M | 11.00M | -110.00M | 15.00M | -395.00M | 114.00M | -374.00M | -9.00M | 28.00M | 12.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00M | 100.00M | -152.00M | 152.00M | 132.00M | -133.00M | 15.00M | 3.00M | 17.00M | -181.00M | -103.00M | 262.00M | 36.00M | -51.00M | 3.00M | 99.00M | -3.00M | | | -396.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | -35.00M | 30.00M | 2.00M | 14.00M | 149.00M | -147.00M | | -34.00M | 21.00M | 8.00M | -187.00M | -35.00M | -54.00M | -15.00M | 272.00M | 24.00M | -38.00M | 42.00M | -13.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 289.00M | 356.00M | 385.00M | 427.00M | 19.00M | 23.00M | 1,285.00M | 611.00M | 622.00M | 681.00M | -110.00M | 820.00M | 153.00M | 1,093.00M | 688.00M | 6,986.00M | 750.00M | 3,125.00M | 1,536.00M | 527.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 12.00M | 708.00M | 35.00M | 37.00M | 33.00M | 222.00M | 264.00M | 268.00M | 868.00M | 7.00M | 12.00M | 240.00M | 207.00M | 8.00M | 41.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.00M | 8.00M | | | 257.00M | 1,356.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -587.00M | -311.00M | -425.00M | -216.00M | -716.00M | -516.00M | -720.00M | -1378.00M | -1279.00M | -595.00M | 15.00M | -1464.00M | -751.00M | -449.00M | -8166.00M | -1855.00M | -1653.00M | -3979.00M | -2059.00M | -118.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | -3.00M | -10.00M | 6.00M | -25.00M | -11.00M | -6.00M | -27.00M | -22.00M | -5.00M | -7.00M | -106.00M | -71.00M | -66.00M | -5.00M | -7.00M | -36.00M | -23.00M | -110.00M | -97.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | -421.00M | -629.00M | -820.00M | -1041.00M | -1299.00M | -1230.00M | 67.00M | -257.00M | -950.00M | -564.00M | -405.00M | -269.00M | 4,932.00M | 419.00M | -695.00M | 1,175.00M | 482.00M | 7.00M | -2671.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 74.00M | 83.00M | 92.00M | 108.00M | 548.00M | 532.00M | 400.00M | 546.00M | 151.00M | 151.00M | 607.00M | 552.00M | 355.00M | 419.00M | 263.00M | 291.00M | 293.00M | 291.00M | 288.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 222.00M | 145.00M | 131.00M | -505.00M | -108.00M | -25.00M | 130.00M | -111.00M | -32.00M | 809.00M | -245.00M | 314.00M | 6,012.00M | -6538.00M | -209.00M | 1,877.00M | -1820.00M | 331.00M | -446.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00M | 598.00M | 814.00M | 740.00M | 1,233.00M | 1,684.00M | 640.00M | 830.00M | 803.00M | 832.00M | 1,468.00M | 804.00M | 1,181.00M | 436.00M | 521.00M | -4645.00M | 1,605.00M | -1448.00M | 847.00M | 1,816.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 222.00M | 145.00M | 131.00M | -505.00M | -108.00M | -25.00M | 130.00M | -111.00M | -32.00M | 809.00M | -245.00M | 314.00M | 6,012.00M | -6538.00M | -209.00M | 1,877.00M | -1820.00M | 331.00M | -446.00M |