|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 348.00M | 446.00M | 68.00M | -278.00M | 760.00M | 277.00M | -220.00M | -159.00M | 683.00M | 193.00M | -252.00M | | 367.00M | 67.00M | 261.00M | | 213.00M | 54.00M | 323.00M | 227.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -67.00M | 63.00M | 97.00M | -272.00M | -76.00M | 22.00M | 52.00M | -209.00M | -57.00M | 55.00M | 68.00M | -110.00M | -19.00M | -70.00M | 43.00M | -66.00M | -14.00M | -85.00M | -57.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 53.00M | 44.00M | 24.00M | 3.00M | 14.00M | -42.00M | 47.00M | 22.00M | | -78.00M | 16.00M | 6.00M | 17.00M | 335.00M | 14.00M | 20.00M | 4.00M | 42.00M | 5.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 15.00M | 4.00M | | | | | | | | | | | 8.00M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,005.00M | -575.00M | 247.00M | 1,071.00M | 1,906.00M | 234.00M | 579.00M | 706.00M | 1,416.00M | 616.00M | 425.00M | -104.00M | -23.00M | 113.00M | 476.00M | 860.00M | 401.00M | 287.00M | 295.00M | 1,418.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.00M | 322.00M | 323.00M | 324.00M | 325.00M | 335.00M | 367.00M | 365.00M | 367.00M | 375.00M | 415.00M | 408.00M | 404.00M | 438.00M | 407.00M | 396.00M | 400.00M | 394.00M | 371.00M | 398.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 563.00M | 23.00M | -118.00M | 334.00M | -439.00M | -58.00M | -260.00M | 232.00M | -44.00M | 216.00M | -316.00M | 308.00M | -34.00M | -193.00M | -99.00M | -57.00M | -90.00M | 83.00M | 13.00M | 93.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.00M | -948.00M | -78.00M | -105.00M | -103.00M | -83.00M | 500.00M | -47.00M | -44.00M | 352.00M | -782.00M | -897.00M | -45.00M | -196.00M | -61.00M | -63.00M | 28.00M | 11.00M | 198.00M | -77.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.00M | -20.00M | -11.00M | 31.00M | -92.00M | -30.00M | 481.00M | 947.00M | -137.00M | 19.00M | 14.00M | 1,115.00M | -13.00M | -377.00M | -82.00M | 660.00M | -212.00M | -3.00M | -961.00M | 61.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 135.00M | -319.00M | 510.00M | 3.00M | 1,072.00M | 365.00M | 88.00M | 925.00M | 8.00M | 44.00M | 9.00M | 6.00M | 517.00M | 460.00M | | | 678.00M | 2,673.00M | 630.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | | | | 192.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,277.00M | 1,251.00M | 1,324.00M | 1,300.00M | 980.00M | 1,702.00M | 1,810.00M | 1,679.00M | 1,828.00M | 2,406.00M | 1,677.00M | 1,720.00M | 1,820.00M | 1,621.00M | 835.00M | 1,154.00M | 72.00M | 350.00M | 116.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -469.00M | -412.00M | -183.00M | -139.00M | -1555.00M | -1120.00M | -933.00M | -1577.00M | -627.00M | -64.00M | -664.00M | -585.00M | -206.00M | 458.00M | 73.00M | 623.00M | -882.00M | -428.00M | -742.00M | -445.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 18.00M | 31.00M | 3.00M | 3.00M | 1.00M | 2.00M | 2.00M | 4.00M | -1.00M | 2.00M | -24.00M | 3.00M | 2.00M | 2.00M | -13.00M | 2.00M | -1.00M | -15.00M | -43.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 617.00M | -157.00M | -564.00M | -314.00M | -215.00M | -1905.00M | -597.00M | -262.00M | 10.00M | -213.00M | 30.00M | -232.00M | 4.00M | -210.00M | -1543.00M | -858.00M | -4178.00M | -432.00M | 776.00M | -876.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | | 214.00M | | 215.00M | | 216.00M | -1.00M | 107.00M | 103.00M | 189.00M | | 93.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,153.00M | -1144.00M | -500.00M | 618.00M | 136.00M | -2791.00M | -951.00M | -1133.00M | 799.00M | 339.00M | -209.00M | -921.00M | -225.00M | 361.00M | -994.00M | 625.00M | -4659.00M | -573.00M | 329.00M | 97.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,005.00M | -710.00M | 566.00M | 561.00M | 1,903.00M | -838.00M | 214.00M | 618.00M | 491.00M | 608.00M | 381.00M | -113.00M | -29.00M | -404.00M | 16.00M | 860.00M | 401.00M | -391.00M | -2378.00M | 788.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,153.00M | -1144.00M | -500.00M | 618.00M | 136.00M | -2791.00M | -951.00M | -1133.00M | 799.00M | 339.00M | -209.00M | -921.00M | -225.00M | 361.00M | -994.00M | 625.00M | -4659.00M | -573.00M | 329.00M | 97.00M |