|
Net Income (Quarter)
|
939.00M | 808.00M | 706.00M | 743.00M | | 8.00M | 15.00M | -919.00M | 176.00M | 2.00M | -5.00M | -31.00M | -136.00M | 7.00M | -916.00M | 9.00M | -5.00M | -11.00M | 8.00M | 15.00M | -8.00M | -7.00M | -1.00M | -4.00M | -2.00M | 1.00M | 3.00M | | -1.00M | 1.00M | 236.00M | 325.00M | 95.00M | -1679.00M | -1411.00M | -13.00M | -212.00M | -1139.00M | -409.00M | -243.00M | -171.00M | -206.00M | -825.00M | 193.00M | -391.00M | -497.00M | 359.00M | -39.00M | -98.00M | -103.00M | -130.00M | -132.00M | -175.00M | -68.00M | -28.00M | -304.00M | -465.00M | -165.00M | -220.00M | -86.00M | 98.00M | -123.00M | -494.00M | -35.00M | -79.00M | -938.00M | -1923.00M | 25.00M |
|
Share-based Compensation (Quarter)
|
19.00M | 24.00M | 23.00M | 15.00M | 35.00M | 18.00M | 26.00M | 23.00M | 27.00M | 27.00M | 20.00M | 21.00M | 23.00M | 25.00M | 24.00M | 25.00M | 21.00M | 28.00M | 36.00M | 28.00M | 28.00M | 23.00M | 24.00M | 23.00M | 19.00M | 14.00M | 14.00M | 17.00M | 13.00M | 10.00M | 8.00M | 11.00M | 10.00M | 11.00M | 9.00M | 11.00M | 10.00M | 18.00M | 8.00M | 9.00M | 9.00M | 10.00M | 9.00M | 9.00M | 8.00M | 7.00M | 9.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M | 7.00M | 7.00M | 9.00M | 11.00M | 10.00M | 10.00M | 11.00M | 15.00M | 12.00M | 9.00M | 8.00M | 8.00M | 10.00M | 9.00M |
|
Deferred Taxes (Quarter)
|
6.00M | 20.00M | 24.00M | -65.00M | -22.00M | -12.00M | -40.00M | -30.00M | 11.00M | 12.00M | -6.00M | -92.00M | -17.00M | -26.00M | -61.00M | -29.00M | -28.00M | -8.00M | -28.00M | 55.00M | -15.00M | -25.00M | -94.00M | -60.00M | -98.00M | 8.00M | -14.00M | -30.00M | 20.00M | 19.00M | 5.00M | 24.00M | -19.00M | -20.00M | 71.00M | 57.00M | -3.00M | 49.00M | 4.00M | -66.00M | -19.00M | 128.00M | 30.00M | 109.00M | 10.00M | 20.00M | -2.00M | 32.00M | 2.00M | 9.00M | 32.00M | 85.00M | 23.00M | 2.00M | -5.00M | 26.00M | 36.00M | -9.00M | -26.00M | 17.00M | -164.00M | 108.00M | -35.00M | 49.00M | 15.00M | -172.00M | 11.00M | 35.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | 0.32M | | | | 0.56M | | | | | | | | 1.06M | | | | 1.56M | | | | 1.52M | | | | 1.82M | | | | 1.73M | | | | 1.87M | | | | 2.09M | | | | 2.22M | | | | 2.82M | | | | 4.37M | | | | 5.08M | | | | 6.20M | | | | 6.73M | | | | 5.28M |
|
Gains from Investment Securities (Quarter)
|
| 4.00M | 3.00M | -754.00M | 14.00M | -10.00M | 30.00M | -61.00M | 8.00M | 27.00M | -6.00M | -11.00M | -3.00M | -7.00M | -12.00M | -25.00M | -9.00M | -2.00M | -27.00M | 94.00M | 12.00M | 1.00M | -12.00M | -22.00M | -7.00M | -16.00M | -31.00M | -15.00M | 1.00M | -2.00M | 9.00M | -4.00M | 2.00M | 13.00M | -25.00M | | 5.00M | 1.00M | -18.00M | 6.00M | -11.00M | 8.00M | -25.00M | -13.00M | -18.00M | 59.00M | -101.00M | 104.00M | -7.00M | -7.00M | -15.00M | -23.00M | -21.00M | -11.00M | -24.00M | 12.00M | -14.00M | -7.00M | | 22.00M | 1.00M | 10.00M | 7.00M | 1.00M | -4.00M | -27.00M | 18.00M | -1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
221.00M | 67.00M | 46.00M | | 2.00M | -267.00M | | 1,008.00M | | 25.00M | 3.00M | 5,173.00M | 140.00M | 12.00M | | -22.00M | | 37.00M | 17.00M | 27.00M | 65.00M | | 2,768.00M | 1,210.00M | 936.00M | 890.00M | 13.00M | 36.00M | 3.00M | 12.00M | 11.00M | 67.00M | | 113.00M | 1,385.00M | | | 1,014.00M | 432.00M | 18.00M | | 1.00M | 583.00M | 25.00M | 168.00M | 429.00M | | | | | | | | | | | | 53.00M | 5.00M | -1.00M | | 143.00M | 629.00M | | | 1,140.00M | 1,910.00M | |
|
Non-cash Items (Quarter)
|
| | | 1.00M | | | | 5.00M | | | | 1.18M | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 2.00M | | | | 1.60M | | | | 2.21M | | | | 3.03M | | | | 3.78M | | | | 4.18M | | | | 4.08M | | | | 4.07M | | | | 4.05M |
|
Cash from Operations (Quarter)
|
1,441.00M | 1,576.00M | 1,406.00M | 1,175.00M | 1,172.00M | 1,269.00M | 709.00M | 756.00M | 390.00M | 340.00M | 492.00M | 603.00M | 540.00M | 459.00M | 786.00M | 923.00M | 106.00M | 416.00M | 623.00M | 773.00M | 136.00M | 636.00M | 882.00M | 566.00M | 526.00M | 1,311.00M | 648.00M | 960.00M | 631.00M | 207.00M | 440.00M | 702.00M | 181.00M | 363.00M | 382.00M | 244.00M | 103.00M | 3.00M | 214.00M | 238.00M | -51.00M | 153.00M | 91.00M | 147.00M | -48.00M | 87.00M | 81.00M | 278.00M | 96.00M | 153.00M | 141.00M | 185.00M | -1.00M | 41.00M | 230.00M | 178.00M | -47.00M | 157.00M | -44.00M | 98.00M | -86.00M | 133.00M | 194.00M | 206.00M | 26.00M | 128.00M | 246.00M | 349.00M |
|
Amortizatization of Intangibles (Quarter)
|
-104.00M | -75.00M | -58.00M | -44.00M | -33.00M | -29.00M | -23.00M | -13.00M | -10.00M | -10.00M | -12.00M | -13.00M | -11.00M | -12.00M | -9.00M | -10.00M | -9.00M | -7.00M | -5.00M | 36.00M | -4.00M | -4.00M | 4.00M | 3.00M | -4.00M | -3.00M | 4.00M | 4.00M | | | | | | | | | 19.00M | 30.00M | 29.00M | 34.00M | 45.00M | 47.00M | 48.00M | 47.00M | 48.00M | 53.00M | 57.00M | 57.00M | 56.00M | 57.00M | 57.00M | 50.00M | 29.00M | 30.00M | 39.00M | 19.00M | 18.00M | 19.00M | 8.00M | 7.00M | 4.00M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
52.00M | 57.00M | 51.00M | 49.00M | 49.00M | 51.00M | 48.00M | 41.00M | 26.00M | 36.00M | 33.00M | 30.00M | 18.00M | 17.00M | 17.00M | 16.00M | | 2.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 5.00M | 5.00M | 13.00M | 13.00M | 5.00M | 5.00M | 14.00M | 13.00M | 5.00M | 4.00M | 12.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
355.00M | 360.00M | 367.00M | 351.00M | 374.00M | 393.00M | 388.00M | -146.00M | 354.00M | 359.00M | 281.00M | 288.00M | 285.00M | 280.00M | 280.00M | 277.00M | 275.00M | 286.00M | 273.00M | 275.00M | 273.00M | 288.00M | 288.00M | 280.00M | 291.00M | 249.00M | 210.00M | 213.00M | 217.00M | 225.00M | 225.00M | 226.00M | 232.00M | 219.00M | 197.00M | 184.00M | 202.00M | 211.00M | 201.00M | 204.00M | 217.00M | 219.00M | 212.00M | 207.00M | 206.00M | 196.00M | 190.00M | 189.00M | 187.00M | 186.00M | 185.00M | 184.00M | 183.00M | 184.00M | 182.00M | 186.00M | 182.00M | 186.00M | 192.00M | 184.00M | 185.00M | 184.00M | 190.00M | 180.00M | 176.00M | 175.00M | 161.00M | 147.00M |
|
Other Working Capital Changes (Quarter)
|
-6.00M | 49.00M | 213.00M | -79.00M | -98.00M | -411.00M | 47.00M | 136.00M | 46.00M | 206.00M | -36.00M | -810.00M | 37.00M | -411.00M | -64.00M | -443.00M | 484.00M | 227.00M | 193.00M | -937.00M | 714.00M | 96.00M | 10.00M | -761.00M | 186.00M | 200.00M | -11.00M | 47.00M | -25.00M | -1.00M | -25.00M | 147.00M | -68.00M | 69.00M | -101.00M | 133.00M | -98.00M | 127.00M | 26.00M | 25.00M | 1.00M | 3.00M | 15.00M | 292.00M | 167.00M | 181.00M | -393.00M | 398.00M | 39.00M | -22.00M | -104.00M | -21.00M | -11.00M | -20.00M | -18.00M | 124.00M | 171.00M | -144.00M | 13.00M | -46.00M | 269.00M | -172.00M | 1.00M | 187.00M | 23.00M | 66.00M | 18.00M | -114.00M |
|
Capital Expenditures (Quarter)
|
708.00M | 947.00M | 540.00M | 846.00M | 369.00M | 300.00M | 300.00M | 380.00M | 240.00M | 293.00M | 124.00M | 341.00M | 238.00M | 207.00M | 201.00M | 657.00M | 488.00M | 352.00M | 450.00M | 948.00M | 1,131.00M | 351.00M | 365.00M | 318.00M | 201.00M | 195.00M | 940.00M | 665.00M | 368.00M | 458.00M | 246.00M | 272.00M | 122.00M | 136.00M | 128.00M | 111.00M | 53.00M | 39.00M | 48.00M | 44.00M | 52.00M | 86.00M | 121.00M | 128.00M | 107.00M | 46.00M | 65.00M | 47.00M | 59.00M | 41.00M | 37.00M | 71.00M | 106.00M | 46.00M | 87.00M | 325.00M | 81.00M | 76.00M | 50.00M | 220.00M | 83.00M | 84.00M | 58.00M | 29.00M | 60.00M | 24.00M | 11.00M | 28.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
8.00M | | 2.00M | 8.00M | 41.00M | 10.00M | | 9.00M | 13.00M | 5.00M | 4.00M | 2.00M | 7.00M | 1.00M | 181.00M | 2.00M | 1.00M | 3.00M | 170.00M | | 91.00M | 10.00M | 102.00M | 47.00M | 9.00M | 19.00M | 2.00M | 18.00M | 4.00M | 3.00M | 1.00M | 14.00M | 4.00M | 325.00M | 1.00M | 20.00M | 13.00M | 10.00M | 14.00M | 6.00M | 12.00M | 28.00M | 12.00M | 18.00M | 1.00M | 2.00M | 12.00M | 9.00M | 6.00M | 1.00M | 1.00M | 1.00M | 1.00M | 3.00M | | 3.00M | 1.00M | 3.00M | 6.00M | | 44.00M | 7.00M | 48.00M | 2.00M | 2.00M | 8.00M | 34.00M | 40.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | 199.00M | 1,047.00M | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | | | 752.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | 259.00M | | 84.00M | 24.00M | 34.00M | 160.00M | 2.00M | 593.00M | 63.00M | | 68.00M | 73.00M | 14.00M | 22.00M | -1.00M | | 2.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
221.00M | | 29.00M | 142.00M | 5.00M | | | 6.00M | | | | | 108.00M | 84.00M | 106.00M | 13.00M | 128.00M | 3.00M | 2.00M | 15.00M | 107.00M | 98.00M | 69.00M | | 57.00M | -42.00M | 53.00M | 95.00M | 49.00M | 24.00M | 51.00M | -24.00M | 50.00M | | 52.00M | | 350.00M | 150.00M | -474.00M | 481.00M | 123.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-479.00M | -1009.00M | -538.00M | -668.00M | -323.00M | 280.00M | -298.00M | -380.00M | 26.00M | -315.00M | -320.00M | -1287.00M | -207.00M | -62.00M | -35.00M | -85.00M | -415.00M | -161.00M | -210.00M | -872.00M | -1038.00M | -221.00M | -264.00M | -305.00M | -192.00M | -156.00M | -937.00M | -647.00M | -364.00M | -447.00M | -245.00M | -257.00M | -118.00M | 174.00M | -102.00M | -541.00M | 376.00M | 30.00M | -35.00M | -1168.00M | 23.00M | -57.00M | -124.00M | -110.00M | -112.00M | -44.00M | -64.00M | -37.00M | -53.00M | -73.00M | -36.00M | -71.00M | -120.00M | -116.00M | -97.00M | -424.00M | -90.00M | -73.00M | -40.00M | -220.00M | -41.00M | -73.00M | -10.00M | -27.00M | -58.00M | -12.00M | 23.00M | 14.00M |
|
Other financing activities (Quarter)
|
-2.00M | -1.00M | | 18.00M | -4.00M | 1.00M | -18.00M | 19.00M | -7.00M | 3.00M | | 87.00M | -8.00M | 8.00M | -7.00M | 5.00M | -15.00M | -12.00M | -1.00M | -17.00M | -2.00M | -7.00M | -27.00M | 453.00M | -2.00M | 1.00M | -1.00M | | 5.00M | | -3.00M | | -3.00M | | | | -14.00M | -12.00M | -3.00M | -1.00M | -15.00M | -11.00M | -8.00M | -9.00M | -9.00M | -9.00M | -9.00M | -9.00M | -10.00M | -10.00M | -10.00M | -12.00M | -3.00M | -1.00M | -3.00M | -1.00M | | | -2.00M | | -1.00M | -4.00M | -1.00M | -11.00M | -8.00M | -5.00M | -2.00M | -2.00M |
|
Cash from Financing Activities (Quarter)
|
-623.00M | -962.00M | -889.00M | -263.00M | -393.00M | -247.00M | 1,337.00M | -1658.00M | 2.00M | -448.00M | -275.00M | 1,455.00M | -368.00M | -415.00M | 1,286.00M | -1705.00M | -1136.00M | -587.00M | -211.00M | -217.00M | -354.00M | -285.00M | 138.00M | -499.00M | -287.00M | -68.00M | -1246.00M | -208.00M | -32.00M | -181.00M | 186.00M | 203.00M | -25.00M | -1058.00M | -44.00M | 86.00M | -248.00M | -232.00M | -311.00M | 644.00M | -91.00M | 287.00M | -363.00M | -145.00M | -175.00M | -109.00M | -135.00M | -511.00M | -149.00M | -44.00M | -119.00M | -178.00M | -65.00M | 10.00M | 47.00M | -104.00M | 101.00M | -5.00M | -142.00M | 309.00M | -152.00M | 99.00M | -259.00M | -38.00M | -218.00M | -35.00M | 209.00M | -616.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | 278.00M | 254.00M | 251.00M | 278.00M | 2.00M | | -2.00M | | 202.00M | 202.00M | 202.00M | 202.00M | 272.00M | 272.00M | 816.00M | 272.00M | 7.00M | 7.00M | -80.00M | 7.00M | 9.00M | 7.00M | 7.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
339.00M | -395.00M | -21.00M | 244.00M | 456.00M | 1,302.00M | 1,748.00M | -1282.00M | 418.00M | -423.00M | -103.00M | 771.00M | -35.00M | -18.00M | 2,037.00M | -867.00M | -1445.00M | -332.00M | 202.00M | -316.00M | -1256.00M | 130.00M | 756.00M | -238.00M | 47.00M | 1,087.00M | -1535.00M | 105.00M | 235.00M | -421.00M | 381.00M | 648.00M | 38.00M | -521.00M | 236.00M | -211.00M | 231.00M | -199.00M | -132.00M | -286.00M | -119.00M | 383.00M | -396.00M | -108.00M | -335.00M | -66.00M | -118.00M | -270.00M | -106.00M | 36.00M | -14.00M | -64.00M | -186.00M | -65.00M | 180.00M | -350.00M | -36.00M | 79.00M | -226.00M | 187.00M | -279.00M | 159.00M | -75.00M | 141.00M | -250.00M | 81.00M | 478.00M | -253.00M |
|
Free Cash Flow (Quarter)
|
733.00M | 629.00M | 866.00M | 329.00M | 803.00M | 969.00M | 409.00M | 376.00M | 150.00M | 47.00M | 368.00M | 262.00M | 302.00M | 252.00M | 585.00M | 266.00M | -382.00M | 64.00M | 173.00M | -175.00M | -995.00M | 285.00M | 517.00M | 248.00M | 325.00M | 1,116.00M | -292.00M | 295.00M | 263.00M | -251.00M | 194.00M | 430.00M | 59.00M | 227.00M | 254.00M | 133.00M | 50.00M | -36.00M | 166.00M | 194.00M | -103.00M | 67.00M | -30.00M | 19.00M | -155.00M | 41.00M | 16.00M | 231.00M | 37.00M | 112.00M | 104.00M | 114.00M | -107.00M | -5.00M | 143.00M | -147.00M | -128.00M | 81.00M | -94.00M | -122.00M | -169.00M | 49.00M | 136.00M | 177.00M | -34.00M | 104.00M | 235.00M | 321.00M |
|
Net Cash Flow (Quarter)
|
339.00M | -395.00M | -21.00M | 244.00M | 456.00M | 1,302.00M | 1,748.00M | -1282.00M | 418.00M | -423.00M | -103.00M | 771.00M | -35.00M | -18.00M | 2,037.00M | -867.00M | -1445.00M | -332.00M | 202.00M | -316.00M | -1256.00M | 130.00M | 756.00M | -238.00M | 47.00M | 1,087.00M | -1535.00M | 105.00M | 235.00M | -421.00M | 381.00M | 648.00M | 38.00M | -521.00M | 236.00M | -211.00M | 231.00M | -199.00M | -132.00M | -286.00M | -119.00M | 383.00M | -396.00M | -108.00M | -335.00M | -66.00M | -118.00M | -270.00M | -106.00M | 36.00M | -14.00M | -64.00M | -186.00M | -65.00M | 180.00M | -350.00M | -36.00M | 79.00M | -226.00M | 187.00M | -279.00M | 159.00M | -75.00M | 141.00M | -250.00M | 81.00M | 478.00M | -253.00M |