|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 68.00M | 95.00M | -37.00M | 65.00M | 124.00M | 129.00M | 164.00M | 198.00M | 262.00M | 359.00M | 165.00M | 344.00M | 531.00M | 397.00M | 639.00M | 494.00M | 523.00M | 421.00M | 559.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 29.00M | 33.00M | 5.00M | 30.00M | 5.00M | 24.00M | 25.00M | 47.00M | 36.00M | 39.00M | 45.00M | 68.00M | 59.00M | 83.00M | 51.00M | 92.00M | 96.00M | 64.00M | 51.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 12.00M | 2.00M | -47.00M | -24.00M | -43.00M | -29.00M | -1.00M | 8.00M | 16.00M | -108.00M | -200.00M | -65.00M | -126.00M | 24.00M | -76.00M | -60.00M | -94.00M | -156.00M | -159.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 13.00M | 7.00M | -30.00M | 4.00M | 28.00M | 45.00M | -247.00M | 55.00M | 157.00M | 173.00M | 234.00M | 85.00M | -59.00M | 144.00M | -118.00M | 210.00M | -184.00M | 948.00M | -390.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 264.00M | 164.00M | 255.00M | 303.00M | 288.00M | 228.00M | 252.00M | 222.00M | 277.00M | 299.00M | 374.00M | 450.00M | 507.00M | 527.00M | 603.00M | 690.00M | 815.00M | 983.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -265.00M | 264.00M | 265.00M | 701.00M | -233.00M | 907.00M | 724.00M | 1,542.00M | 859.00M | 1,412.00M | 941.00M | 1,928.00M | 1,512.00M | 1,882.00M | 1,600.00M | 2,924.00M | 1,031.00M | 2,917.00M | 2,959.00M | 5,209.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 14.00M | 13.00M | 15.00M | 40.00M | 114.00M | -22.00M | -10.00M | 52.00M | 65.00M | -38.00M | 34.00M | 32.00M | 13.00M | -78.00M | 147.00M | 68.00M | 105.00M | 98.00M | 125.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 47.00M | 52.00M | 67.00M | 84.00M | 100.00M | 97.00M | 122.00M | 126.00M | 128.00M | 135.00M | 135.00M | 154.00M | 154.00M | 157.00M | 152.00M | 172.00M | 199.00M | 209.00M | 238.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | 51.00M | -23.00M | 19.00M | 71.00M | -39.00M | -5.00M | 44.00M | 12.00M | 26.00M | 8.00M | 1,367.00M | 22.00M | 41.00M | 31.00M | 2,593.00M | 4.00M | 56.00M | -16.00M | 1,464.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 28.00M | 67.00M | 28.00M | -38.00M | -43.00M | -21.00M | -12.00M | 39.00M | 27.00M | 19.00M | -16.00M | -11.00M | 56.00M | 65.00M | 3.00M | 46.00M | 54.00M | 87.00M | 48.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.00M | 181.00M | 179.00M | 558.00M | -89.00M | 208.00M | 97.00M | 828.00M | -242.00M | 361.00M | 321.00M | 1,062.00M | 727.00M | 739.00M | 414.00M | 1,725.00M | 58.00M | 1,578.00M | 971.00M | 2,734.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.00M | 73.00M | 117.00M | -206.00M | -148.00M | 180.00M | -119.00M | 5.00M | 107.00M | -154.00M | -38.00M | 1,310.00M | 81.00M | -22.00M | 143.00M | -127.00M | -191.00M | 88.00M | 821.00M | -573.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 57.00M | 56.00M | 40.00M | 35.00M | 1.00M | 24.00M | 27.00M | 16.00M | 31.00M | 45.00M | -260.00M | 202.00M | 3.00M | 65.00M | -459.00M | 247.00M | -4.00M | -9.00M | 257.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.00M | 150.00M | 162.00M | 148.00M | 137.00M | 99.00M | 106.00M | 113.00M | 89.00M | 114.00M | 126.00M | 180.00M | 148.00M | 184.00M | 223.00M | 305.00M | 272.00M | 287.00M | 357.00M | 427.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 12.00M | 9.00M | 7.00M | | 1.00M | | | | | | | 2.00M | 1.00M | 1.00M | -4.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,589.00M | 2,986.00M | 1,223.00M | 1,003.00M | 2,425.00M | 2,618.00M | 2,818.00M | 3,162.00M | 5,104.00M | 4,819.00M | 4,924.00M | 3,253.00M | 3,728.00M | 3,766.00M | 2,595.00M | 3,873.00M | 3,905.00M | 2,898.00M | 4,439.00M | 5,348.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -158.00M | -631.00M | -710.00M | -1224.00M | -1337.00M | -664.00M | -646.00M | -538.00M | -668.00M | -1330.00M | -914.00M | -1466.00M | -2085.00M | -2608.00M | -2128.00M | -1842.00M | -1225.00M | -1111.00M | -2001.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -859.00M | 103.00M | 422.00M | 2,259.00M | 152.00M | 434.00M | 342.00M | -12.00M | -112.00M | -360.00M | 132.00M | 73.00M | | 476.00M | 726.00M | 757.00M | 465.00M | 613.00M | 444.00M | 1,382.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | 34.00M | -64.00M | -25.00M | 71.00M | -165.00M | -127.00M | -49.00M | -48.00M | -84.00M | -311.00M | -495.00M | -76.00M | -268.00M | -63.00M | -332.00M | 145.00M | 85.00M | 19.00M | -252.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1320.00M | 243.00M | -8.00M | 2,225.00M | -1234.00M | -161.00M | 275.00M | 835.00M | 161.00M | 300.00M | -568.00M | 592.00M | -30.00M | 5.00M | -345.00M | 1,221.00M | -201.00M | 2,390.00M | 2,311.00M | 4,338.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -378.00M | 114.00M | 103.00M | 553.00M | -370.00M | 808.00M | 618.00M | 1,429.00M | 770.00M | 1,298.00M | 815.00M | 1,748.00M | 1,364.00M | 1,698.00M | 1,377.00M | 2,619.00M | 759.00M | 2,630.00M | 2,602.00M | 4,782.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1222.00M | 209.00M | 56.00M | 2,250.00M | -1305.00M | 4.00M | 402.00M | 884.00M | 209.00M | 384.00M | -257.00M | 1,087.00M | 46.00M | 273.00M | -282.00M | 1,553.00M | -346.00M | 2,305.00M | 2,292.00M | 4,590.00M |