|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,483.96M | -37.29M | 41.05M | 72.94M | -717.67M | 14.00M | -19.23M | | 249.89M | 498.75M | 492.76M | 346.56M | 39.58M | 10.02M | 409.09M | 107.54M | 96.64M | 759.39M | 1,358.51M | 1,470.43M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | | -61.70M | -113.54M | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | | | | 5.92M | | -17.90M | | | | -24.92M | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11M | 23.68M | 152.16M | 125.75M | 39.05M | | | 610.17M | 838.11M | 983.30M | 773.55M | -20.53M | 3.58M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.33M | 536.30M | 680.53M | 728.65M | 281.40M | 248.27M | 484.50M | 250.14M | 239.44M | | | | | | 95.48M | 17.32M | | | 384.29M | 415.68M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.69M | 37.29M | -0.79M | -19.61M | -0.77M | 4.42M | -196.76M | -11.17M | 7.46M | 8.08M | -5.94M | -4.39M | 112.16M | 100.93M | -5.58M | -5.77M | 127.16M | 123.34M | -45.21M | -39.76M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.57M | | 25.10M | 946.16M | -909.09M | | | 62.66M | -16.89M | -30.43M | | 806.36M | -4.30M | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,175.73M | 1,664.42M | 1,833.95M | 2,291.06M | 1,387.04M | -1321.65M | -423.11M | -1098.07M | -1027.89M | -978.40M | 1,160.67M | 969.49M | 6,604.81M | 922.01M | -378.43M | -591.08M | 470.13M | 902.81M | 746.71M | 1,241.99M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.35M | -55.53M | -407.37M | 236.09M | 200.89M | -113.45M | -483.76M | 60.30M | -199.91M | 33.05M | -215.21M | -201.06M | -343.07M | 541.90M | -423.03M | -216.51M | -197.64M | 144.13M | -608.16M | 120.73M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -222.43M | -226.10M | -113.68M | -491.78M | -248.43M | -89.88M | -187.88M | -278.43M | -139.49M | -128.54M | -983.30M | -92.12M | -200.12M | -78.03M | -485.75M | -125.58M | -95.92M | -166.36M | -114.49M | -310.13M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,175.73M | 1,653.31M | 1,810.27M | 2,138.90M | 1,261.30M | 646.09M | 807.75M | 841.23M | -61.17M | -11.02M | -952.13M | 195.95M | 118.75M | 918.43M | -358.91M | 63.51M | 470.13M | 902.81M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.39M | 297.50M | 327.63M | 327.07M | 351.17M | 282.89M | 312.89M | 320.86M | 216.32M | 214.48M | 256.03M | 263.21M | 365.06M | 374.39M | 287.13M | 272.81M | 402.56M | 296.16M | 370.44M | 330.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,347.48M | -845.70M | 868.42M | -836.11M | -847.25M | 1,297.33M | 1,169.46M | -940.99M | 1,030.88M | -566.33M | -463.82M | -491.33M | -398.05M | -302.09M | 273.89M | 290.85M | -354.60M | -475.43M | -432.42M | 561.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | 7.31M | 9.53M | 15.03M | 30.66M | 11.55M | 2.91M | 17.21M | 42.29M | 13.74M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 750.05M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.83M | -24.47M | -19.61M | -26.84M | -28.73M | -10.36M | | -265.55M | -330.54M | -279.78M | -315.85M | -34.45M | -99.50M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.45M | 4.76M | 7.11M | 27.45M | 22.24M | 29.47M | 39.20M | 45.41M | 19.39M | 16.16M | 28.94M | 27.78M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1009.12M | -867.63M | -1076.90M | -1014.41M | -1292.91M | -412.75M | -1098.07M | -762.34M | -647.86M | -520.96M | -565.90M | 6,639.26M | -395.15M | -213.95M | -298.79M | -382.21M | -475.43M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.12M | 68.23M | 2.37M | -32.94M | 0.77M | -5.89M | -5.92M | -11.91M | -12.68M | -12.49M | -8.91M | -55.57M | -5.13M | -5.01M | -3.48M | -5.05M | -3.63M | -5.74M | -7.29M | -3.61M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.19M | -90.79M | -1063.57M | -516.02M | 137.03M | -119.09M | -96.03M | 174.55M | -251.21M | 1,186.64M | -352.41M | -2027.63M | -607.04M | -378.43M | -591.08M | -165.67M | -183.57M | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.68M | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74 | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.45M | -20.63M | -266.05M | -52.55M | -49.07M | -47.15M | -237.44M | -48.39M | -48.49M | -47.01M | -48.24M | -46.79M | -236.04M | -45.10M | -43.91M | -44.02M | -44.32M | -43.74M | -44.48M | -44.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | 1.59M | -26.05M | 61.18M | 125.75M | -22.84M | -2.22M | -17.87M | 8.95M | -12.49M | 17.81M | 9.50M | -44.72M | 335.73M | -5.58M | -217.96M | 69.76M | -60.24M | 68.55M | 85.31M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.96M | 821.10M | 845.53M | 124.71M | -174.82M | -507.59M | 263.33M | -352.87M | -329.70M | -427.50M | 391.09M | -285.14M | 4,671.75M | -80.18M | -951.29M | -826.36M | -77.75M | 243.81M | 228.24M | 366.52M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.86M | 309.40M | 1,126.58M | 1,933.40M | 2,071.75M | 1,943.42M | 1,392.85M | 1,686.18M | 1,322.53M | 986.48M | 552.13M | 946.83M | 672.94M | 5,175.59M | 5,287.51M | 4,484.72M | 3,463.87M | 3,410.46M | 3,660.61M | 3,923.32M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1171.75M | 2,499.01M | 941.84M | 2,975.00M | 2,108.55M | -651.25M | -361.71M | 1,782.22M | -1092.04M | 555.31M | -488.31M | 687.27M | 516.80M | 1,220.52M | -632.80M | -227.34M | 824.73M | 1,378.24M | 432.42M | -561.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,175.73M | 835.38M | 851.84M | -1.57M | -269.13M | -509.80M | 275.91M | -352.87M | -648.96M | -910.09M | -286.46M | -722.37M | 4,730.39M | -83.75M | -951.29M | -826.36M | -77.75M | 243.81M | | |