|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.00M | 316.00M | 708.00M | 1,482.00M | 840.00M | -1776.00M | 21.00M | -881.00M | 511.00M | 853.00M | -1235.00M | 1,222.00M | 895.00M | -528.00M | 1,687.00M | -722.00M | 699.00M | 445.00M | 754.00M | -172.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -32.00M | 182.00M | 136.00M | 6.00M | -425.00M | 49.00M | 27.00M | 8.00M | 9.00M | 460.00M | | 56.00M | 36.00M | 167.00M | 77.00M | 489.00M | -682.00M | | 35.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634.00M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.00M | 338.00M | -342.00M | 476.00M | 1,889.00M | 650.00M | 594.00M | -774.00M | 522.00M | 46.00M | -1868.00M | -1343.00M | -859.00M | -27.00M | 222.00M | -272.00M | 1,013.00M | -1141.00M | 233.00M | 138.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 11.00M | 11.00M | 11.00M | 10.00M | 10.00M | 9.00M | 9.00M | 15.00M | 4.00M | -12.00M | -12.00M | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.00M | 1.00M | -5.00M | 91.00M | -15.00M | -73.00M | 51.00M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 204.00M | 153.00M | -262.00M | -113.00M | -32.00M | 316.00M | -143.00M | 75.00M | 49.00M | 128.00M | -41.00M | 89.00M | 34.00M | 169.00M | -227.00M | 71.00M | 172.00M | 97.00M | -98.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | 49.00M | 649.00M | 407.00M | 192.00M | -350.00M | 172.00M | -289.00M | 91.00M | 181.00M | -379.00M | 306.00M | 203.00M | -175.00M | 413.00M | -227.00M | 104.00M | 67.00M | 133.00M | -74.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,787.00M | 2,355.00M | 2,566.00M | 1,604.00M | 1,627.00M | 1,102.00M | 1,120.00M | 1,440.00M | 1,380.00M | 1,266.00M | 1,584.00M | 1,694.00M | 1,916.00M | -3352.00M | 94.00M | 222.00M | 4,975.00M | -4339.00M | 333.00M | 2,595.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -805.00M | -917.00M | -1131.00M | -2140.00M | -4608.00M | -3115.00M | -1783.00M | -325.00M | -857.00M | -1438.00M | -714.00M | 1,639.00M | 601.00M | -702.00M | -717.00M | -2046.00M | -266.00M | 2,212.00M | -3913.00M | -3454.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | -1.00M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,434.00M | 804.00M | 1,471.00M | 1,012.00M | 2,326.00M | 2,370.00M | 3,060.00M | 1,522.00M | 337.00M | 153.00M | 3,418.00M | 461.00M | 1,611.00M | 1,267.00M | 283.00M | 801.00M | 2,112.00M | 2,454.00M | 2,514.00M | 1,159.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 80.00M | 900.00M | 79.00M | 78.00M | 77.00M | -234.00M | 25.00M | 11.00M | 193.00M | 76.00M | 77.00M | -31.00M | 34.00M | 11.00M | 77.00M | -31.00M | 34.00M | 245.00M | 86.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.00M | 225.00M | -2.00M | -652.00M | -393.00M | -95.00M | 1,871.00M | 423.00M | 2.00M | -1239.00M | 836.00M | 757.00M | 1,353.00M | 538.00M | -212.00M | -1517.00M | 2,859.00M | 3,525.00M | -1166.00M | -2157.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.00M | 338.00M | -342.00M | 476.00M | 1,889.00M | 650.00M | 594.00M | -774.00M | 522.00M | 46.00M | -1868.00M | -1343.00M | -859.00M | -27.00M | 222.00M | -272.00M | 1,013.00M | -1141.00M | 233.00M | 138.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,039.00M | 225.00M | -2.00M | -652.00M | -393.00M | -95.00M | 1,871.00M | 423.00M | 2.00M | -1239.00M | 836.00M | 757.00M | 1,353.00M | 538.00M | -212.00M | -1517.00M | 2,859.00M | 3,525.00M | -1166.00M | -2157.00M |