|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -1.00M | 731.00M | -1.00M | -1.00M | -1.00M | 355.00M | -1.00M | -2.00M | -1.00M | -74.00M | 40.00M | -22.00M | -53.00M | -563.00M | 154.00M | -40.00M | -61.00M | -134.00M | -14.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 15.00M | 16.00M | 18.00M | 19.00M | 17.00M | 16.00M | 24.00M | 24.00M | 23.00M | 20.00M | 34.00M | 19.00M | 18.00M | 20.00M | 35.00M | 20.00M | 15.00M | 21.00M | 47.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | -27.00M | -205.00M | 137.00M | -69.00M | 15.00M | 286.00M | 6.00M | 13.00M | 29.00M | -5.00M | -9.00M | -46.00M | -24.00M | -358.00M | -25.00M | -5.00M | -163.00M | 37.00M | 20.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 127.00M | 141.00M | 18.00M | 166.00M | -55.00M | -125.00M | 19.00M | 31.00M | 131.00M | 284.00M | 27.00M | 13.00M | 56.00M | 170.00M | 6.00M | 2.00M | -45.00M | 51.00M | 10.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | 69.00M | | | 252.00M | | 25.00M | 241.00M | | | 5.00M | 944.00M | | 32.00M | 1,182.00M | 37.00M | 15.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,902.00M | 2,143.00M | 3,079.00M | 1,502.00M | 1,599.00M | 1,414.00M | 1,604.00M | 482.00M | 1,290.00M | 1,666.00M | 1,504.00M | -114.00M | 1,348.00M | 670.00M | 1,915.00M | -579.00M | 351.00M | 983.00M | 1,507.00M | -269.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 8.00M | 14.00M | 4.00M | 4.00M | 3.00M | 3.00M | 3.00M | 1.00M | 3.00M | 2.00M | 2.00M | 3.00M | 4.00M | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | 351.00M | 377.00M | 311.00M | 304.00M | 318.00M | 334.00M | 396.00M | 391.00M | 367.00M | 380.00M | 365.00M | 387.00M | 381.00M | 389.00M | 323.00M | 332.00M | 350.00M | 385.00M | 342.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.00M | 413.00M | -396.00M | 629.00M | 200.00M | -963.00M | -871.00M | 279.00M | -87.00M | 90.00M | -392.00M | 717.00M | -113.00M | -191.00M | -540.00M | 440.00M | -359.00M | -212.00M | -556.00M | 797.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | 200.00M | 1.00M | 117.00M | 298.00M | 186.00M | -510.00M | 319.00M | 30.00M | -153.00M | -214.00M | 108.00M | 227.00M | 98.00M | -458.00M | 198.00M | -113.00M | -149.00M | -881.00M | 96.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 657.00M | 162.00M | 724.00M | 26.00M | -550.00M | -664.00M | 40.00M | -104.00M | 95.00M | 110.00M | 196.00M | 177.00M | -590.00M | 95.00M | -78.00M | -355.00M | -150.00M | -185.00M | 291.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | 67.00M | 896.00M | -271.00M | -28.00M | 201.00M | -255.00M | -120.00M | 153.00M | 261.00M | -126.00M | -377.00M | 232.00M | 134.00M | 278.00M | -374.00M | -274.00M | 229.00M | -30.00M | -224.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 431.00M | 514.00M | 674.00M | 446.00M | 532.00M | 439.00M | 473.00M | 352.00M | 301.00M | 394.00M | 484.00M | 483.00M | 484.00M | 368.00M | 504.00M | 483.00M | 539.00M | 406.00M | 450.00M | 269.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | | | 4.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.00M | 45.00M | | 8.00M | | 606.00M | | | | 612.00M | 291.00M | | | 463.00M | 504.00M | 59.00M | 225.00M | 618.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -303.00M | -435.00M | -705.00M | -456.00M | -578.00M | -399.00M | -544.00M | -371.00M | -371.00M | -429.00M | -606.00M | -510.00M | -313.00M | -483.00M | -547.00M | -430.00M | -504.00M | -439.00M | -403.00M | -279.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -11.00M | 7.00M | -7.00M | 19.00M | 4.00M | -16.00M | | 5.00M | -5.00M | -19.00M | 34.00M | -15.00M | -2.00M | -2.00M | -4.00M | 9.00M | | -27.00M | -12.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1688.00M | -1157.00M | -2758.00M | -713.00M | -1679.00M | -537.00M | -478.00M | -477.00M | -224.00M | -844.00M | -405.00M | -412.00M | -481.00M | -484.00M | -518.00M | -547.00M | -51.00M | -448.00M | 539.00M | -236.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.00M | 380.00M | 376.00M | 371.00M | 2,093.00M | 395.00M | 387.00M | 389.00M | 408.00M | 407.00M | 406.00M | 408.00M | 438.00M | 437.00M | 437.00M | 433.00M | 445.00M | 443.00M | 443.00M | 224.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -36.00M | -37.00M | -16.00M | -70.00M | -58.00M | 88.00M | 14.00M | -5.00M | -43.00M | 68.00M | -38.00M | -21.00M | 68.00M | -97.00M | 38.00M | 38.00M | 1.00M | 5.00M | -26.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 515.00M | -421.00M | 317.00M | -728.00M | 420.00M | 670.00M | -352.00M | 690.00M | 350.00M | 561.00M | -1074.00M | 533.00M | -229.00M | 753.00M | -1518.00M | -166.00M | 97.00M | 1,648.00M | -810.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,471.00M | 1,629.00M | 2,405.00M | 1,056.00M | 1,067.00M | 975.00M | 1,131.00M | 130.00M | 989.00M | 1,272.00M | 1,020.00M | -597.00M | 864.00M | 302.00M | 1,411.00M | -1062.00M | -188.00M | 577.00M | 1,057.00M | -538.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.00M | 551.00M | -384.00M | 333.00M | -658.00M | 478.00M | 582.00M | -366.00M | 695.00M | 393.00M | 493.00M | -1036.00M | 554.00M | -297.00M | 850.00M | -1556.00M | -204.00M | 96.00M | 1,643.00M | -784.00M |