|
Net Income (Quarter)
|
-222.00M | 765.00M | 251.00M | 596.00M | 584.00M | -52.00M | 636.00M | 101.00M | 450.00M | 100.00M | -2410.00M | 599.00M | -62.00M | -211.00M | -826.00M | 885.00M | -287.00M | -215.00M | -408.00M | -358.00M | -419.00M | -30.00M | -253.00M | -26.00M | -486.00M | 80.00M | -146.00M | -580.00M | -201.00M | 411.00M | 358.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | 86.00M | 86.00M | | | 115.00M | 134.00M | 76.00M | | | | | | | | | | | | | | | | | | | 31.00M | |
|
Deferred Taxes (Quarter)
|
| | | 1.00M | | 2.00M | | -42.00M | 223.00M | -13.00M | -79.00M | 18.00M | -44.00M | 8.00M | 186.00M | -57.00M | 75.00M | 26.00M | 104.00M | 60.00M | 28.00M | -12.00M | -28.00M | 16.00M | 19.00M | -23.00M | 33.00M | 72.00M | 45.00M | -122.00M | -4.00M |
|
Gains from Investment Securities (Quarter)
|
-252.00M | 793.00M | -540.00M | 1.00M | 590.00M | -49.00M | -7.00M | 30.00M | 20.00M | -79.00M | | -2.00M | | | | -1.00M | 2.00M | | | 16.00M | -4.00M | -3.00M | -36.00M | | | | -18.00M | -3.00M | -2.00M | -2.00M | -9.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | 68.00M | | | 53.00M | | | | | | | | | 33.00M | | | | 7.00M | | | | | 10.00M | | 3.00M | 2.00M |
|
Cash from Operations (Quarter)
|
| 277.00M | 201.00M | -447.00M | 1,827.00M | 480.00M | 135.00M | 85.00M | 1,322.00M | -39.00M | -2828.00M | -551.00M | 187.00M | 430.00M | 255.00M | 1,920.00M | 709.00M | 711.00M | -2285.00M | 265.00M | 1,729.00M | 1,627.00M | 115.00M | -251.00M | 893.00M | -54.00M | 244.00M | -182.00M | 275.00M | 15.00M | -421.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 115.00M | 125.00M | 110.00M | 110.00M | 113.00M | 114.00M | 108.00M | 145.00M | 158.00M | 108.00M | 127.00M | 132.00M | 126.00M | 132.00M | 122.00M | 127.00M | 131.00M | 129.00M | 122.00M | 129.00M | 133.00M | 134.00M | 129.00M | 127.00M | 126.00M | 129.00M | 118.00M | 132.00M | 158.00M | 195.00M |
|
Other Working Capital Changes (Quarter)
|
| -125.00M | 92.00M | -205.00M | 469.00M | 180.00M | -472.00M | 115.00M | 45.00M | -193.00M | -323.00M | -126.00M | -139.00M | 325.00M | -84.00M | 26.00M | 19.00M | 3.00M | -37.00M | 25.00M | -153.00M | 141.00M | -68.00M | 12.00M | 5.00M | -103.00M | 87.00M | 79.00M | -93.00M | 55.00M | -10.00M |
|
Capital Expenditures (Quarter)
|
| 80.00M | 113.00M | 115.00M | 103.00M | 141.00M | 122.00M | 197.00M | 232.00M | 188.00M | -367.00M | 47.00M | 111.00M | 81.00M | 66.00M | 55.00M | 99.00M | 100.00M | 84.00M | 58.00M | 73.00M | 70.00M | 102.00M | 68.00M | 66.00M | 58.00M | 88.00M | 88.00M | 96.00M | 82.00M | 75.00M |
|
Acquisitions (Quarter)
|
| 39.00M | -155.00M | 31.00M | 4.00M | 91.00M | 16.00M | 3.00M | 1,288.00M | 57.00M | -1309.00M | 20.00M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | 26.00M | 354.00M | | | 2.00M | | 19.00M | 1.00M | 158.00M | 13.00M | 2.00M | 2.00M | 1.00M | 90.00M | 6.00M | 3.00M | 103.00M | 8.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| 1,430.00M | -162.00M | 1,114.00M | 2,525.00M | -3639.00M | 5,373.00M | 170.00M | 5,388.00M | -5388.00M | 288.00M | 182.00M | 210.00M | 30.00M | 23.00M | 107.00M | 45.00M | 1.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -82.00M | 41.00M | -139.00M | -107.00M | -384.00M | 16.00M | -240.00M | -1503.00M | -233.00M | 2,562.00M | 116.00M | 130.00M | -26.00M | 308.00M | 38.00M | -107.00M | -102.00M | -89.00M | -63.00M | -110.00M | 92.00M | -209.00M | -75.00M | -92.00M | -59.00M | 11.00M | -118.00M | -186.00M | -33.00M | -65.00M |
|
Other financing activities (Quarter)
|
| 16.00M | 3.00M | 1.00M | -15.00M | -6.00M | 24.00M | -8.00M | -14.00M | -16.00M | 258.00M | -5.00M | 51.00M | -59.00M | 92.00M | 2.00M | -18.00M | 22.00M | 3.00M | -2.00M | -1.00M | -1.00M | -10.00M | -4.00M | -5.00M | -2.00M | 12.00M | -5.00M | 1.00M | -11.00M | -11.00M |
|
Cash from Financing Activities (Quarter)
|
| -458.00M | 466.00M | 271.00M | -1788.00M | -497.00M | -32.00M | 1,326.00M | -59.00M | 187.00M | -888.00M | 214.00M | 70.00M | -174.00M | 183.00M | -435.00M | 102.00M | -70.00M | 59.00M | 1.00M | -1622.00M | -693.00M | -71.00M | -587.00M | -171.00M | -815.00M | 250.00M | -65.00M | -485.00M | -431.00M | -124.00M |
|
Dividends Paid - Common (Quarter)
|
| 63.00M | 22.00M | 21.00M | 10.00M | 8.00M | -19.00M | 10.00M | 10.00M | 11.00M | 88.00M | | | 35.00M | 42.00M | 36.00M | 66.00M | 60.00M | 108.00M | 85.00M | 70.00M | 39.00M | 125.00M | 28.00M | 30.00M | 30.00M | 303.00M | 12.00M | 142.00M | -103.00M | 237.00M |
|
Exchange Rate Effect (Quarter)
|
| 33.00M | -6.00M | 19.00M | 6.00M | -35.00M | -12.00M | 18.00M | -18.00M | 16.00M | -18.00M | 6.00M | | -1.00M | -2.00M | 2.00M | 4.00M | 2.00M | -9.00M | | | | | | | 2.00M | | 1.00M | -3.00M | -2.00M | |
|
Change in Cash (Quarter)
|
| -230.00M | 702.00M | -296.00M | -62.00M | -436.00M | 107.00M | 1,189.00M | -258.00M | -69.00M | -1255.00M | -215.00M | 387.00M | 229.00M | 744.00M | 1,525.00M | 708.00M | 541.00M | -2324.00M | 203.00M | -3.00M | 1,026.00M | -166.00M | -913.00M | 627.00M | -926.00M | 505.00M | -364.00M | -399.00M | -451.00M | -606.00M |
|
Free Cash Flow (Quarter)
|
| 197.00M | 88.00M | -562.00M | 1,724.00M | 339.00M | 13.00M | -112.00M | 1,090.00M | -227.00M | -2461.00M | -598.00M | 76.00M | 349.00M | 189.00M | 1,865.00M | 610.00M | 611.00M | -2369.00M | 207.00M | 1,656.00M | 1,557.00M | 13.00M | -319.00M | 827.00M | -112.00M | 156.00M | -270.00M | 179.00M | -67.00M | -496.00M |
|
Net Cash Flow (Quarter)
|
| -263.00M | 708.00M | -315.00M | -68.00M | -401.00M | 119.00M | 1,171.00M | -240.00M | -85.00M | -1154.00M | -221.00M | 387.00M | 230.00M | 746.00M | 1,523.00M | 704.00M | 539.00M | -2315.00M | 203.00M | -3.00M | 1,026.00M | -165.00M | -913.00M | 630.00M | -928.00M | 505.00M | -365.00M | -396.00M | -449.00M | -610.00M |