|
Net Income (Quarter)
|
179.00M | | | | 58.00M | 210.00M | 223.00M | -15.00M | -260.00M | 621.00M | -55.00M | -109.00M | -206.00M | 259.00M | 8.00M | 254.00M | -331.00M | 131.00M | 138.00M | -290.00M | -67.00M | -80.00M | 182.00M | 97.00M | -136.00M | -9.00M | 67.00M | -6253.00M | 104.00M | -113.00M | 265.00M | -164.00M | -25.00M | -702.00M | | -265.00M | -5.00M | 69.00M | -336.00M | 80.00M | 388.00M | 13.00M | -2.00M | -78.00M | | | | | -82.00M | 1,078.00M | 1,618.00M | -427.00M | 1,736.00M | 513.00M | 67.00M | -1095.00M | -1335.00M | 308.00M | 343.00M | 482.00M | 511.00M | 738.00M | -767.00M | 643.00M | 750.00M | -104.00M | 152.00M | 66.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 67.00M | 67.00M | 68.00M | 69.00M | 67.00M | 65.00M | 71.00M | 71.00M | 77.00M |
|
Share-based Compensation (Quarter)
|
7.00M | 6.00M | 7.00M | 6.00M | 6.00M | 9.00M | 8.00M | 7.00M | | | | 14.00M | | 18.00M | 9.00M | 14.00M | 18.00M | 6.00M | 8.00M | 6.00M | 8.00M | 16.00M | 8.00M | 10.00M | 11.00M | 13.00M | 13.00M | 2.00M | 8.00M | 8.00M | 7.00M | -13.00M | 8.00M | 8.00M | 11.00M | 8.00M | 6.00M | 9.00M | 6.00M | 4.00M | 4.00M | 6.00M | 5.00M | 5.00M | 5.00M | 7.00M | 5.00M | 5.00M | 4.00M | 6.00M | 6.00M | 5.00M | 6.00M | 8.00M | 7.00M | 7.00M | 30.00M | 31.00M | 26.00M | 14.00M | 30.00M | 27.00M | 25.00M | 20.00M | 29.00M | 33.00M | 21.00M | 51.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.00M | -41.00M | -149.00M | -166.00M | 493.00M | 576.00M | 104.00M | 145.00M | 147.00M | -276.00M | 8.00M | 41.00M | -41.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-22.00M | 128.00M | | 7.00M | 5.00M | | 4.00M | 6.00M | -9.00M | 56.00M | -55.00M | -6.00M | -7.00M | 51.00M | -35.00M | -31.00M | | | 7.00M | -91.00M | 2.00M | -41.00M | 7.00M | -17.00M | -32.00M | 23.00M | 1.00M | -29.00M | -4.00M | -78.00M | | | -18.00M | -8.00M | 26.00M | -102.00M | 1.00M | -13.00M | 2.00M | 16.00M | -21.00M | -1.00M | 27.00M | -19.00M | -16.00M | 9.00M | 1.00M | -39.00M | -17.00M | 3.00M | 6.00M | -12.00M | -18.00M | 2.00M | 9.00M | | 8.00M | 8.00M | 3.00M | -13.00M | 23.00M | -23.00M | | 50.00M | 100.00M | | -14.00M | 6.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| 9.00M | 28.00M | 24.00M | 9.00M | 13.00M | | 8.00M | 481.00M | -461.00M | 160.00M | -436.00M | 7.00M | 11.00M | | 5.00M | 9.00M | 14.00M | 26.00M | 18.00M | 21.00M | 9.00M | 19.00M | 15.00M | | 29.00M | 20.00M | 15.00M | 10.00M | 10.00M | 16.00M | 9.00M | 9.00M | 9.00M | 39.00M | 11.00M | 15.00M | 74.00M | | 12.00M | 26.00M | 1.00M | | 8.00M | 24.00M | -24.00M | 26.00M | 34.00M | 611.00M | 271.00M | 64.00M | 213.00M | 25.00M | 20.00M | 43.00M | 103.00M | 35.00M | 45.00M | 85.00M | 4.00M | 75.00M | -60.00M | | 14.00M | 56.00M | | 88.00M | 71.00M |
|
Non-cash Items (Quarter)
|
| | | 13.00M | | | | 3.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
139.00M | 583.00M | 558.00M | 826.00M | 114.00M | 491.00M | 536.00M | 482.00M | 216.00M | 93.00M | 359.00M | 498.00M | -76.00M | 661.00M | 473.00M | 91.00M | -124.00M | 46.00M | 901.00M | 447.00M | 391.00M | -21.00M | 744.00M | 396.00M | 260.00M | 198.00M | 934.00M | -105.00M | 554.00M | 257.00M | 863.00M | -237.00M | -67.00M | 141.00M | 662.00M | 120.00M | 246.00M | 267.00M | 554.00M | 310.00M | -99.00M | 524.00M | 472.00M | 516.00M | 208.00M | 484.00M | 694.00M | 451.00M | -917.00M | 1,294.00M | 1,478.00M | -1362.00M | 1,676.00M | 1,513.00M | -1431.00M | -1398.00M | -1598.00M | 570.00M | 566.00M | 241.00M | 267.00M | 1,056.00M | 31.00M | 952.00M | 855.00M | 451.00M | 484.00M | 123.00M |
|
Amortizatization of Intangibles (Quarter)
|
10.00M | 9.00M | 9.00M | 125.00M | 10.00M | 9.00M | 11.00M | -26.00M | 48.00M | -28.00M | 98.00M | 49.00M | 42.00M | 39.00M | -52.00M | 117.00M | 6.00M | 118.00M | -49.00M | -26.00M | 11.00M | 9.00M | 13.00M | 31.00M | 19.00M | 4.00M | 45.00M | 83.00M | 26.00M | 56.00M | 49.00M | -82.00M | 30.00M | 21.00M | 28.00M | -28.00M | 9.00M | 11.00M | 1.00M | 17.00M | 7.00M | 7.00M | 17.00M | 41.00M | 11.00M | 7.00M | 28.00M | 8.00M | 3.00M | 11.00M | 7.00M | 30.00M | 7.00M | 9.00M | 4.00M | 34.00M | 6.00M | -1.00M | 9.00M | 13.00M | 4.00M | -1.00M | 26.00M | 5.00M | | | 2.00M | -22.00M |
|
Amortization of Deferred Charges (Quarter)
|
9.00M | 12.00M | 14.00M | 9.00M | 8.00M | 7.00M | 8.00M | 9.00M | 8.00M | 8.00M | 9.00M | 7.00M | 8.00M | 9.00M | 8.00M | 6.00M | -13.00M | -13.00M | 4.00M | -11.00M | -5.00M | -4.00M | | -3.00M | -4.00M | -3.00M | -2.00M | 56.00M | 1.00M | 28.00M | 13.00M | -9.00M | 15.00M | 14.00M | -14.00M | 14.00M | 6.00M | 7.00M | 8.00M | 8.00M | 7.00M | 6.00M | 7.00M | 6.00M | 6.00M | 6.00M | 11.00M | 25.00M | 11.00M | 4.00M | 4.00M | 9.00M | 6.00M | 1.00M | | 6.00M | 20.00M | | 5.00M | 10.00M | 65.00M | 1.00M | | 101.00M | 108.00M | 70.00M | | 147.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
169.00M | 213.00M | 212.00M | 224.00M | 202.00M | 208.00M | 210.00M | 218.00M | 205.00M | 222.00M | 238.00M | 231.00M | 230.00M | 234.00M | 239.00M | 247.00M | 307.00M | 313.00M | 327.00M | 309.00M | 335.00M | 386.00M | 375.00M | 427.00M | 395.00M | 396.00M | 382.00M | 178.00M | 313.00M | 262.00M | 298.00M | -54.00M | 257.00M | 260.00M | 272.00M | 106.00M | 131.00M | 121.00M | 112.00M | 57.00M | 85.00M | 85.00M | 91.00M | 112.00M | 109.00M | 110.00M | 99.00M | 117.00M | 317.00M | 53.00M | 199.00M | 216.00M | 183.00M | 157.00M | 145.00M | 149.00M | 190.00M | 315.00M | 308.00M | 314.00M | 268.00M | 285.00M | 261.00M | 257.00M | 218.00M | 226.00M | 223.00M | 229.00M |
|
Change in Taxes (Quarter)
|
| | | | 74.00M | 105.00M | 93.00M | -17.00M | -109.00M | -639.00M | -81.00M | -30.00M | -129.00M | -16.00M | -116.00M | -92.00M | -215.00M | -9.00M | 263.00M | -106.00M | -111.00M | -403.00M | 439.00M | -79.00M | -83.00M | -15.00M | 26.00M | 1,398.00M | -25.00M | 26.00M | 28.00M | -41.00M | 1.00M | 7.00M | -9.00M | 14.00M | -1.00M | -1.00M | -4.00M | 11.00M | -2.00M | -3.00M | 2.00M | -3350.00M | 19.00M | 97.00M | 86.00M | 26.00M | -71.00M | 328.00M | 525.00M | -178.00M | 575.00M | 97.00M | 16.00M | -306.00M | -338.00M | 56.00M | 57.00M | 133.00M | 139.00M | 251.00M | -256.00M | 31.00M | 143.00M | -17.00M | 83.00M | 4.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | 105.00M | 119.00M | -57.00M | -116.00M | 241.00M | 75.00M | -80.00M | -295.00M | 42.00M | 225.00M | 18.00M | -563.00M | 39.00M | 426.00M | -48.00M | -442.00M | -65.00M | 129.00M | 297.00M | -144.00M | 33.00M | 261.00M | -201.00M | -53.00M | 121.00M | 151.00M | -142.00M | -162.00M | 198.00M | 181.00M | -84.00M | -260.00M | 156.00M | 193.00M | 12.00M | -320.00M | 234.00M | 118.00M | 217.00M | -383.00M | 98.00M | 101.00M | 67.00M | -182.00M | 843.00M | -178.00M | 308.00M | -884.00M | 219.00M | 113.00M | 379.00M | -642.00M | 317.00M | 188.00M | 588.00M | -620.00M | 733.00M | 118.00M | 170.00M | -482.00M | 699.00M | -170.00M | 561.00M | -333.00M |
|
Capital Expenditures (Quarter)
|
233.00M | 141.00M | 186.00M | 174.00M | 185.00M | -215.00M | | -13.00M | 219.00M | 620.00M | -853.00M | 7.00M | 639.00M | 954.00M | 881.00M | -2611.00M | | 1,281.00M | -1294.00M | | -77.00M | 584.00M | -660.00M | 1,062.00M | | 583.00M | 306.00M | -916.00M | 279.00M | -304.00M | 684.00M | -115.00M | 236.00M | 306.00M | -370.00M | 82.00M | 155.00M | 127.00M | 61.00M | 45.00M | 49.00M | 58.00M | 76.00M | 45.00M | 66.00M | 50.00M | 51.00M | 63.00M | 63.00M | 80.00M | 76.00M | 50.00M | 60.00M | 90.00M | 100.00M | 117.00M | 142.00M | 182.00M | 169.00M | 105.00M | 22.00M | 150.00M | 114.00M | 186.00M | 20.00M | 575.00M | 254.00M | 298.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | | 66.00M | 197.00M | 1.00M | | 632.00M | 14.00M | 82.00M | 11.00M | 2.00M | 219.00M | 10.00M | | 1,778.00M | 3.00M | 8.00M | 484.00M | 6.00M | 6.00M | | | |
|
Change in Intangibles (Quarter)
|
8.00M | 7.00M | 53.00M | -30.00M | 34.00M | -23.00M | 45.00M | -22.00M | 3.00M | 14.00M | -11.00M | 13.00M | | | | -7.00M | | | | | | | | | | | 40.00M | -81.00M | 7.00M | 20.00M | 5.00M | -33.00M | 11.00M | 48.00M | -12.00M | 19.00M | 6.00M | 28.00M | 20.00M | -35.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | 701.00M | 71.00M | | | 1.00M | -142.00M | | | 284.00M | -352.00M | | | 40.00M | 943.00M | 18.00M | 21.00M | 335.00M | 120.00M | 218.00M | 1,599.00M | 1,015.00M | 104.00M | 1.00M | 29.00M | 1.00M | | 6.00M | 11.00M | 1.00M | -18.00M | 3.00M | 13.00M | -4.00M | 2.00M | 2.00M | 209.00M | -2.00M | 34.00M | 16.00M | 5.00M | 327.00M | 7.00M | | 5.00M | 272.00M | | 3,482.00M | 39.00M | 13.00M | | 26.00M | 27.00M | 7.00M | | 2,492.00M | 6.00M | 4.00M | | 22.00M | 10.00M | 1.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.00M | -714.00M | -32.00M | -21.00M | -585.00M | -341.00M | -291.00M | -293.00M | -121.00M | -20.00M | -2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 152.00M | 88.00M | 95.00M | 57.00M | 142.00M | 91.00M | 119.00M | 101.00M | 96.00M | 83.00M | 85.00M | 123.00M | 136.00M | 144.00M | 183.00M | 151.00M | 129.00M | 137.00M | 196.00M | 162.00M | 141.00M | 132.00M | 191.00M | 76.00M | 87.00M | 156.00M | 117.00M | 160.00M | 105.00M | 119.00M | 182.00M | 121.00M | 95.00M | 115.00M | 113.00M | 78.00M | -189.00M | 379.00M | 112.00M | 108.00M | 98.00M | 121.00M | 118.00M | 108.00M | 198.00M | 286.00M | 161.00M | 117.00M | 85.00M | 85.00M | 99.00M | 81.00M | 100.00M | 75.00M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-259.00M | -241.00M | -227.00M | -227.00M | -194.00M | -191.00M | -185.00M | -1053.00M | -228.00M | -831.00M | -1102.00M | -886.00M | -543.00M | -1012.00M | -774.00M | 67.00M | -836.00M | -539.00M | -656.00M | -497.00M | 124.00M | -1877.00M | -1205.00M | 55.00M | -270.00M | -590.00M | -372.00M | -37.00M | -143.00M | -327.00M | -111.00M | -176.00M | -281.00M | -211.00M | 70.00M | 762.00M | -169.00M | -409.00M | 1,224.00M | -126.00M | 1,196.00M | -91.00M | -489.00M | -60.00M | -68.00M | -77.00M | -339.00M | -10.00M | -3364.00M | -128.00M | -93.00M | 546.00M | -80.00M | -39.00M | -86.00M | -127.00M | -2350.00M | -152.00M | -129.00M | 1,721.00M | -92.00M | -109.00M | 364.00M | -187.00M | -134.00M | -948.00M | -258.00M | -298.00M |
|
Other financing activities (Quarter)
|
1.00M | 28.00M | 21.00M | -19.00M | 2.00M | 51.00M | 17.00M | -20.00M | | 52.00M | 97.00M | 58.00M | 10.00M | 260.00M | 46.00M | -316.00M | 5.00M | 4.00M | 23.00M | -504.00M | 9.00M | 34.00M | 596.00M | -657.00M | | 119.00M | -656.00M | -69.00M | 10.00M | -20.00M | 129.00M | -58.00M | 14.00M | 22.00M | -54.00M | 10.00M | 133.00M | -147.00M | -3.00M | 13.00M | 43.00M | -44.00M | | -1.00M | -3.00M | -2.00M | 29.00M | -26.00M | 2.00M | | 16.00M | | | | 1.00M | 8.00M | 18.00M | 4.00M | 7.00M | 3.00M | | 12.00M | 1.00M | 32.00M | 3.00M | 28.00M | 24.00M | 23.00M |
|
Cash from Financing Activities (Quarter)
|
-184.00M | 749.00M | -365.00M | -543.00M | -408.00M | 61.00M | 922.00M | 76.00M | -232.00M | -36.00M | -65.00M | 366.00M | 527.00M | 488.00M | 764.00M | 320.00M | 580.00M | 156.00M | 515.00M | 176.00M | 416.00M | 218.00M | 907.00M | -276.00M | 40.00M | 389.00M | -455.00M | -351.00M | -264.00M | -266.00M | -57.00M | -181.00M | -21.00M | 263.00M | -495.00M | -885.00M | -14.00M | 464.00M | -1504.00M | -472.00M | -827.00M | -972.00M | 1.00M | -393.00M | 293.00M | -762.00M | -98.00M | 2,771.00M | 924.00M | -831.00M | -270.00M | -95.00M | 287.00M | 127.00M | 441.00M | 188.00M | 2,536.00M | -374.00M | -572.00M | -1990.00M | -288.00M | -403.00M | -350.00M | -714.00M | -458.00M | -297.00M | 215.00M | 4,086.00M |
|
Dividends Paid - Common (Quarter)
|
14.00M | 7.00M | 6.00M | 6.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 23.00M | 22.00M | 31.00M | 42.00M | 40.00M | 41.00M | 41.00M | 50.00M | 49.00M | 56.00M | 51.00M | 51.00M | 50.00M | 49.00M | 48.00M | 9.00M | 9.00M | 10.00M | 9.00M | 10.00M | 9.00M | 97.00M | 10.00M | 9.00M | 9.00M | 9.00M | 8.00M | 8.00M | 8.00M | 8.00M | 74.00M | 74.00M | 73.00M | 74.00M | 80.00M | 79.00M | 80.00M | 80.00M | 85.00M | 83.00M | 84.00M | 80.00M | 87.00M | 87.00M | 121.00M | 86.00M | 118.00M | 86.00M | 118.00M | 83.00M | 121.00M | 86.00M | 119.00M | 85.00M |
|
Exchange Rate Effect (Quarter)
|
-2.00M | 3.00M | 2.00M | -2.00M | -3.00M | -6.00M | 6.00M | -1.00M | 4.00M | 2.00M | -4.00M | | 1.00M | -2.00M | -2.00M | -1.00M | | -2.00M | 1.00M | -1.00M | 2.00M | -26.00M | 26.00M | -12.00M | 18.00M | -15.00M | 12.00M | -5.00M | -6.00M | 3.00M | -3.00M | 7.00M | -7.00M | -1.00M | -2.00M | 9.00M | | | 1.00M | | | | | | | -1.00M | -1.00M | | 1.00M | | -3.00M | | 3.00M | -3.00M | -5.00M | 2.00M | 3.00M | | -3.00M | 2.00M | -2.00M | 2.00M | 1.00M | -4.00M | 2.00M | -1.00M | 1.00M | 2.00M |
|
Change in Cash (Quarter)
|
-306.00M | 1,094.00M | -32.00M | 54.00M | -491.00M | 355.00M | 1,279.00M | -496.00M | -240.00M | -772.00M | -812.00M | -22.00M | -91.00M | 135.00M | 461.00M | 477.00M | -380.00M | -339.00M | 761.00M | 125.00M | 933.00M | -1706.00M | 472.00M | 163.00M | 48.00M | -18.00M | 119.00M | -498.00M | 141.00M | -301.00M | 541.00M | -563.00M | -359.00M | 213.00M | 657.00M | -285.00M | -70.00M | -139.00M | 473.00M | -737.00M | 272.00M | -549.00M | -59.00M | 108.00M | 433.00M | -356.00M | 256.00M | 3,212.00M | -3356.00M | 335.00M | 1,112.00M | -911.00M | 1,886.00M | 1,598.00M | -1081.00M | -1335.00M | -1409.00M | 44.00M | -138.00M | -26.00M | -115.00M | 546.00M | 46.00M | 47.00M | 265.00M | -795.00M | 442.00M | 3,913.00M |
|
Free Cash Flow (Quarter)
|
-94.00M | 442.00M | 372.00M | 652.00M | -71.00M | 706.00M | 536.00M | 495.00M | -3.00M | -527.00M | 1,212.00M | 491.00M | -715.00M | -293.00M | -408.00M | 2,702.00M | -124.00M | -1235.00M | 2,195.00M | 447.00M | 468.00M | -605.00M | 1,404.00M | -666.00M | 260.00M | -385.00M | 628.00M | 811.00M | 275.00M | 561.00M | 179.00M | -122.00M | -303.00M | -165.00M | 1,032.00M | 38.00M | 91.00M | 140.00M | 493.00M | 265.00M | -148.00M | 466.00M | 396.00M | 471.00M | 142.00M | 434.00M | 643.00M | 388.00M | -980.00M | 1,214.00M | 1,402.00M | -1412.00M | 1,616.00M | 1,423.00M | -1531.00M | -1515.00M | -1740.00M | 388.00M | 397.00M | 136.00M | 245.00M | 906.00M | -83.00M | 766.00M | 835.00M | -124.00M | 230.00M | -175.00M |
|
Net Cash Flow (Quarter)
|
-304.00M | 1,091.00M | -34.00M | 56.00M | -488.00M | 361.00M | 1,273.00M | -495.00M | -244.00M | -774.00M | -808.00M | -22.00M | -92.00M | 137.00M | 463.00M | 478.00M | -380.00M | -337.00M | 760.00M | 126.00M | 931.00M | -1680.00M | 446.00M | 175.00M | 30.00M | -3.00M | 107.00M | -493.00M | 147.00M | -336.00M | 695.00M | -594.00M | -369.00M | 193.00M | 237.00M | -3.00M | 63.00M | 322.00M | 274.00M | -288.00M | 270.00M | -539.00M | -16.00M | 63.00M | 433.00M | -355.00M | 257.00M | 3,212.00M | -3357.00M | 335.00M | 1,115.00M | -911.00M | 1,883.00M | 1,601.00M | -1076.00M | -1337.00M | -1412.00M | 44.00M | -135.00M | -28.00M | -113.00M | 544.00M | 45.00M | 51.00M | 263.00M | -794.00M | 441.00M | 3,911.00M |