|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | -3.00M | | | | | | -88.00M | 242.00M | 462.00M | -115.00M | 268.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 363.00M | -85.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 10.00M | 10.00M | 11.00M | 13.00M | 11.00M | 13.00M | 12.00M | 14.00M | 14.00M | 15.00M | 17.00M | 16.00M | 17.00M | 15.00M | 34.00M | 21.00M | 20.00M | 23.00M | 24.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -95.00M | 1,086.00M | -975.00M | 309.00M | 432.00M | -660.00M | 996.00M | | 89.00M | 972.00M | -1044.00M | -22.00M | 66.00M | -59.00M | 142.00M | 7.00M | 97.00M | 36.00M | 56.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.00M | 851.00M | 1,084.00M | 1,490.00M | 667.00M | 828.00M | 1,482.00M | 1,378.00M | 1,418.00M | 1,721.00M | 1,076.00M | 2,263.00M | 1,591.00M | 1,363.00M | 2,366.00M | 1,495.00M | 1,115.00M | 1,896.00M | 1,311.00M | 1,506.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.00M | 105.00M | 252.00M | -108.00M | 115.00M | 120.00M | 126.00M | 130.00M | 134.00M | 151.00M | 153.00M | 155.00M | 167.00M | 189.00M | 189.00M | 194.00M | 196.00M | 200.00M | 227.00M | 221.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 72.00M | 23.00M | 39.00M | -27.00M | | -87.00M | -64.00M | -45.00M | 35.00M | -27.00M | | -8.00M | 24.00M | 2.00M | 25.00M | -34.00M | 50.00M | 2.00M | -4.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.00M | -163.00M | 57.00M | 739.00M | 181.00M | -220.00M | 888.00M | 1,207.00M | 224.00M | -253.00M | 2,447.00M | -2458.00M | 505.00M | 313.00M | 2,077.00M | 900.00M | -18.00M | 1.00M | 12.00M | -7.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | -230.00M | 26.00M | 200.00M | 143.00M | 3.00M | 53.00M | -133.00M | -28.00M | 35.00M | 47.00M | -104.00M | 33.00M | 46.00M | -54.00M | 58.00M | 11.00M | -63.00M | 60.00M | 473.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | -293.00M | 41.00M | -95.00M | 561.00M | 3.00M | 250.00M | -429.00M | 174.00M | -241.00M | 198.00M | -105.00M | 262.00M | 3.00M | -81.00M | 110.00M | 14.00M | 11.00M | 25.00M | 38.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 32.00M | 39.00M | 38.00M | 43.00M | 34.00M | 30.00M | 31.00M | 34.00M | 35.00M | 32.00M | 31.00M | 35.00M | 41.00M | 40.00M | 30.00M | 37.00M | 38.00M | 38.00M | 34.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | -3.00M | 5.00M | | 3.00M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 20.00M | 68.00M | 379.00M | 34.00M | 59.00M | 28.00M | 214.00M | 90.00M | 97.00M | 115.00M | 121.00M | 36.00M | 88.00M | 100.00M | 397.00M | 81.00M | 99.00M | 150.00M | 364.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -645.00M | 648.00M | 6,275.00M | -6544.00M | 1,984.00M | -1980.00M | 1.00M | 2,566.00M | | 1,628.00M | 2,562.00M | 1,685.00M | 1,783.00M | 2,394.00M | 3,818.00M | 4,279.00M | 1,890.00M | 4,561.00M | -4912.00M | -2837.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1060.00M | -2058.00M | -1745.00M | -2586.00M | -3414.00M | -2477.00M | -1999.00M | -2634.00M | -2285.00M | -1946.00M | -1529.00M | -3330.00M | -1096.00M | -1925.00M | -1995.00M | -2846.00M | -785.00M | -3483.00M | -2058.00M | -2608.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | | | | | 14.00M | | -19.00M | 13.00M | 6.00M | | -13.00M | 3.00M | 8.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.00M | 1,652.00M | 2,338.00M | 308.00M | 1,180.00M | 1,282.00M | 565.00M | 1,068.00M | 1,402.00M | 540.00M | 526.00M | 625.00M | 255.00M | 1,935.00M | -291.00M | -140.00M | 675.00M | 375.00M | 969.00M | 244.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | -95.00M | 5.00M | 5.00M | | 245.00M | -230.00M | 5.00M | 20.00M | | 346.00M | 134.00M | 130.00M | -113.00M | 374.00M | 141.00M | 136.00M | -110.00M | 380.00M | -344.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.00M | 445.00M | 1,677.00M | -788.00M | -1567.00M | -367.00M | 48.00M | -188.00M | 535.00M | 315.00M | 73.00M | -442.00M | 750.00M | 1,373.00M | 80.00M | -1491.00M | 1,005.00M | -1212.00M | 222.00M | -858.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 643.00M | 819.00M | 1,045.00M | 1,452.00M | 624.00M | 794.00M | 1,452.00M | 1,347.00M | 1,384.00M | 1,686.00M | 1,044.00M | 2,232.00M | 1,556.00M | 1,322.00M | 2,326.00M | 1,465.00M | 1,078.00M | 1,858.00M | 1,273.00M | 1,472.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 307.00M | 445.00M | 1,677.00M | -788.00M | -1567.00M | -367.00M | 48.00M | -188.00M | 535.00M | 315.00M | 73.00M | -442.00M | 750.00M | 1,373.00M | 80.00M | -1491.00M | 1,005.00M | -1212.00M | 222.00M | -858.00M |