|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 125.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 67.00M | 67.00M | 68.00M | 69.00M | 67.00M | 65.00M | 71.00M | 71.00M | 77.00M | 147.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.00M | 5.00M | 6.00M | 8.00M | 7.00M | -15.00M | 30.00M | -14.00M | 3.00M | 3.00M | 30.00M | 27.00M | -12.00M | 5.00M | 29.00M | 48.00M | 6.00M | 51.00M | 79.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.00M | | 9.00M | 25.00M | 20.00M | 43.00M | 8.00M | 35.00M | | | 20.00M | 75.00M | 15.00M | | 14.00M | 56.00M | | | 272.00M | 59.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -169.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -29.00M | | | 2.00M | -22.00M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 9.00M | 6.00M | 1.00M | | 6.00M | 20.00M | | | 10.00M | 11.00M | 1.00M | | 7.00M | 6.00M | | | 27.00M | 5.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 67.00M | 67.00M | 68.00M | 69.00M | 67.00M | 65.00M | 71.00M | 71.00M | 77.00M | 147.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | | | | -809.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.00M | | | | 29.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -196.00M | | | | -910.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -56.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | | | | 196.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 76.00M | 50.00M | 60.00M | 90.00M | 100.00M | 117.00M | 142.00M | 182.00M | 169.00M | 105.00M | 69.00M | 103.00M | 114.00M | 186.00M | 217.00M | 378.00M | 254.00M | 298.00M | 317.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -7072.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.00M | 205.00M | -396.00M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2,652.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 135.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -4587.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 198.00M | 953.00M | -83.00M | 766.00M | 638.00M | 73.00M | 230.00M | -175.00M | -486.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -4589.00M |