|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 934.00M | 662.00M | 1,333.00M | 1,018.00M | 551.00M | 454.00M | 819.00M | 975.00M | -14.00M | 404.00M | 1,626.00M | 1,123.00M | 534.00M | 1,260.00M | 2,082.00M | 395.00M | 1,509.00M | 1,888.00M | 2,496.00M | 1,711.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | 1.00M | 40.00M | -68.00M | -102.00M | -56.00M | 32.00M | -96.00M | -43.00M | -56.00M | 42.00M | -85.00M | -59.00M | -50.00M | 31.00M | -83.00M | 320.00M | -58.00M | 51.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 8.00M | -499.00M | -23.00M | -95.00M | -93.00M | 785.00M | -16.00M | -35.00M | -65.00M | 310.00M | 35.00M | -65.00M | 55.00M | 1,285.00M | -61.00M | 6.00M | 27.00M | -310.00M | 12.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,849.00M | 2,543.00M | 1,692.00M | 1,266.00M | 1,375.00M | 2,484.00M | 1,340.00M | 1,012.00M | 1,549.00M | 3,046.00M | 2,104.00M | 1,458.00M | 1,677.00M | 3,875.00M | 2,064.00M | 1,360.00M | 2,334.00M | 4,227.00M | 2,685.00M | 2,198.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,254.00M | 1,281.00M | 1,301.00M | 1,310.00M | 1,365.00M | 1,406.00M | 1,434.00M | 1,462.00M | 1,519.00M | 1,604.00M | 1,641.00M | 1,698.00M | 1,678.00M | 1,790.00M | 1,807.00M | 1,778.00M | 1,802.00M | 1,849.00M | 1,837.00M | 1,766.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 212.00M | 208.00M | 234.00M | 210.00M | 195.00M | 187.00M | 204.00M | 179.00M | 169.00M | 170.00M | 196.00M | 21.00M | 50.00M | 163.00M | 188.00M | 100.00M | 99.00M | 162.00M | 193.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.00M | -256.00M | -204.00M | 509.00M | 562.00M | -210.00M | 16.00M | 557.00M | 832.00M | 33.00M | -81.00M | 557.00M | 664.00M | -234.00M | -128.00M | 459.00M | 438.00M | -412.00M | -370.00M | 434.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 804.00M | 147.00M | -211.00M | 679.00M | 719.00M | 635.00M | 17.00M | 381.00M | 1,554.00M | 1,118.00M | -463.00M | 457.00M | 1,855.00M | -408.00M | -416.00M | 1,818.00M | -904.00M | 331.00M | 2,055.00M | 351.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.00M | 407.00M | 437.00M | -443.00M | 3.00M | 428.00M | 57.00M | -689.00M | 97.00M | 689.00M | 550.00M | -583.00M | -275.00M | 962.00M | 452.00M | -899.00M | 47.00M | 644.00M | 289.00M | -634.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 8.00M | 6.00M | 9.00M | 7.00M | 12.00M | 13.00M | 14.00M | 12.00M | 20.00M | 21.00M | 13.00M | 11.00M | 10.00M | 14.00M | 7.00M | 6.00M | 10.00M | 25.00M | 12.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | 381.00M | 1.00M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,384.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,107.00M | -4072.00M | 8,577.00M | 1,040.00M | -956.00M | 20.00M | 34.00M | 2,364.00M | -2274.00M | 4,530.00M | 361.00M | 21.00M | 89.00M | -17.00M | 50.00M | 2,801.00M | -2659.00M | 637.00M | -458.00M | 251.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2011.00M | -1637.00M | -774.00M | -657.00M | -710.00M | -1687.00M | -674.00M | -455.00M | -1857.00M | -2725.00M | -1784.00M | -1037.00M | -1143.00M | -3391.00M | -1693.00M | -808.00M | -1716.00M | -4553.00M | -575.00M | -335.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.00M | -770.00M | -978.00M | -613.00M | -688.00M | -710.00M | -658.00M | -593.00M | 138.00M | -323.00M | -273.00M | -399.00M | -472.00M | -454.00M | -422.00M | -535.00M | -702.00M | 402.00M | -1828.00M | -2085.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 220.00M | 214.00M | 213.00M | 225.00M | 221.00M | 219.00M | 215.00M | 233.00M | 232.00M | 232.00M | 229.00M | 245.00M | 243.00M | 240.00M | 240.00M | 252.00M | 250.00M | 242.00M | 237.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 3.00M | -5.00M | -19.00M | -24.00M | 18.00M | 4.00M | 8.00M | -10.00M | 10.00M | -5.00M | | 13.00M | -22.00M | 8.00M | 19.00M | -6.00M | 2.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 129.00M | -57.00M | -9.00M | -42.00M | 63.00M | 26.00M | -32.00M | -162.00M | -12.00M | 57.00M | 17.00M | 62.00M | 43.00M | -73.00M | 25.00M | -65.00M | 70.00M | 284.00M | -227.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,840.00M | 2,535.00M | 1,686.00M | 1,257.00M | 1,368.00M | 2,472.00M | 1,327.00M | 998.00M | 1,537.00M | 3,026.00M | 2,083.00M | 1,445.00M | 1,666.00M | 3,865.00M | 2,050.00M | 1,353.00M | 2,328.00M | 4,217.00M | 2,660.00M | 2,186.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 136.00M | -60.00M | -4.00M | -23.00M | 87.00M | 8.00M | -36.00M | -170.00M | -2.00M | 47.00M | 22.00M | 62.00M | 30.00M | -51.00M | 17.00M | -84.00M | 76.00M | 282.00M | -222.00M |