|
Net Income
|
-31.00M | 18.00M | -10.00M | -76.00M | -11.00M | -22.00M | 2.00M | -5.00M | -320.00M | 3.00M | 11.00M | 768.00M | -1.00M | 1.00M | 1,311.00M | 4,064.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | 685.00M | 667.00M | 669.00M | 696.00M | 646.00M |
|
Share-based Compensation
|
23.00M | 22.00M | 24.00M | 32.00M | 36.00M | 51.00M | 69.00M | 68.00M | 59.00M | 46.00M | 42.00M | 44.00M | 56.00M | 56.00M | 66.00M | 67.00M |
|
Deferred Taxes
|
20.00M | -952.00M | 81.00M | 92.00M | -67.00M | 30.00M | 42.00M | 41.00M | 200.00M | 147.00M | 144.00M | -128.00M | 250.00M | 209.00M | 52.00M | -103.00M |
|
Cash from Discontinued Operations
|
40.00M | 16.00M | -38.00M | -35.00M | -15.00M | -23.00M | -21.00M | -6.00M | -5.00M | -5.00M | -5.00M | -1.00M | | -1.00M | | |
|
Gains from Sales and Divestitures
|
4.07M | 0.63M | 0.72M | 1.03M | 0.97M | 1.01M | 1.21M | 1.64M | | | | | | | | |
|
Gains from Investment Securities
|
-43.00M | 34.00M | 33.99M | 4.29M | 3.31M | 30.00M | 1.61M | 1.44M | 56.00M | 25.00M | 32.00M | 37.00M | 92.00M | 161.00M | 243.00M | 1,271.00M |
|
Asset Writedowns and Impairment
|
696.00M | 727.00M | 717.00M | 19.00M | 103.00M | 153.00M | 318.00M | 202.00M | 541.00M | 209.00M | 185.00M | 290.00M | 85.00M | 226.00M | 137.00M | 102.00M |
|
Non-cash Items
|
| | 26.80M | 34.00M | 2.78M | 52.00M | 1.33M | 1.44M | | | | | | | | |
|
Cash from Operations
|
425.00M | 472.00M | 497.00M | 593.00M | 589.00M | 687.00M | 1,026.00M | 558.00M | 1,200.00M | 1,049.00M | 1,233.00M | 3,407.00M | 1,568.00M | 1,083.00M | 2,374.00M | 2,047.00M |
|
Amortization of Deferred Charges
|
27.00M | 31.00M | 30.00M | 22.00M | 19.00M | 28.00M | 41.00M | 41.00M | 44.00M | 45.00M | 35.00M | 38.00M | 33.00M | 33.00M | 32.00M | 26.00M |
|
Depreciation & Amortization (CF)
|
386.00M | 380.00M | 398.00M | 430.00M | 545.00M | 849.00M | 797.00M | 850.00M | 870.00M | 802.00M | 850.00M | 857.00M | 855.00M | 841.00M | 870.00M | 818.00M |
|
Change in Receivables
|
645.00M | 731.00M | 850.00M | 868.00M | 987.00M | 1,896.00M | 1,632.00M | 1,604.00M | 1,448.00M | 134.00M | 247.00M | -195.00M | 197.00M | 140.00M | 29.00M | -245.00M |
|
Change in Accured Expenses
|
-13.00M | -87.00M | -32.00M | 9.00M | 38.00M | 505.00M | 68.00M | -51.00M | 26.00M | -142.00M | 12.00M | 1,302.00M | -584.00M | -898.00M | 215.00M | -30.00M |
|
Change in Taxes
|
78.00M | -3.00M | 63.00M | 5.00M | | -3.00M | -18.00M | 8.00M | 38.00M | 3.00M | -8.00M | -19.00M | -68.00M | 26.00M | -10.00M | -16.00M |
|
Capital Expenditures
|
| | 467.00M | 506.00M | 691.00M | 933.00M | 842.00M | 875.00M | 707.00M | 617.00M | 670.00M | 540.00M | 658.00M | 762.00M | 751.00M | 931.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 15.00M | | | | | | |
|
Acquisitions
|
| 65.00M | 84.00M | 211.00M | 1,515.00M | 428.00M | 940.00M | 117.00M | 50.00M | 113.00M | 25.00M | 1,177.00M | 1,220.00M | 234.00M | 224.00M | 571.00M |
|
Divestments
|
221.00M | 19.00M | | 45.00M | 20.00M | 6.00M | 549.00M | 573.00M | 827.00M | 543.00M | 63.00M | 77.00M | 1,248.00M | 210.00M | 71.00M | 4,981.00M |
|
Change in Acquisitions & Divestments
|
49.00M | | | | | | | | | | | | 31.00M | 76.00M | 50.00M | |
|
Cash from Investing Activities
|
-125.00M | -420.00M | -503.00M | -662.00M | -2164.00M | -1322.00M | -1317.00M | -430.00M | 21.00M | -115.00M | -619.00M | -1608.00M | -714.00M | -808.00M | -969.00M | 3,429.00M |
|
Other financing activities
|
46.00M | 27.00M | 21.00M | 17.00M | 154.00M | 64.00M | 80.00M | 16.00M | 62.00M | 54.00M | 70.00M | 48.00M | -64.00M | -46.00M | 71.00M | 33.00M |
|
Cash from Financing Activities
|
-117.00M | -337.00M | -286.00M | 320.00M | 1,324.00M | 715.00M | 454.00M | 232.00M | -1326.00M | -1134.00M | -763.00M | 385.00M | -936.00M | -1781.00M | -1035.00M | -3685.00M |
|
Dividends Paid - Common
|
7.00M | 24.00M | 24.00M | 15.00M | 27.00M | 45.00M | 268.00M | 218.00M | 729.00M | 647.00M | 307.00M | 287.00M | 423.00M | 560.00M | 594.00M | 681.00M |
|
Change in Cash
|
183.00M | -285.00M | -292.00M | 251.00M | -251.00M | 80.00M | 163.00M | 360.00M | -105.00M | -200.00M | -149.00M | 2,184.00M | -82.00M | -1506.00M | 370.00M | 1,791.00M |
|
Beginning Cash Balance
|
507.00M | 690.00M | 405.00M | 113.00M | 364.00M | 113.00M | 193.00M | 356.00M | 716.00M | 611.00M | 411.00M | 262.00M | 2,446.00M | 2,364.00M | 858.00M | 1,228.00M |
|
Free Cash Flow
|
425.00M | 472.00M | 30.00M | 87.00M | -102.00M | -246.00M | 184.00M | -317.00M | 493.00M | 432.00M | 563.00M | 2,867.00M | 910.00M | 321.00M | 1,623.00M | 1,116.00M |
|
Net Cash Flow
|
183.00M | -285.00M | -292.00M | 251.00M | -251.00M | 80.00M | 163.00M | 360.00M | -105.00M | -200.00M | -149.00M | 2,184.00M | -82.00M | -1506.00M | 370.00M | 1,791.00M |