|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 477.00M | 753.00M | 1,358.00M | 1,126.00M | 833.00M | 753.00M | 537.00M | 320.00M | -91.00M | -435.00M | -443.00M | 114.00M | 148.00M | 196.00M | 364.00M | 366.00M | 14.00M | 69.00M | 58.00M | 90.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.00M | | | | 319.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -30.00M | -122.00M | 77.00M | 21.00M | 51.00M | 115.00M | 8.00M | -37.00M | -25.00M | -129.00M | -14.00M | -7.00M | 27.00M | -51.00M | -2.00M | -39.00M | -20.00M | -15.00M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 44.00M | 44.00M | 44.00M | -71.00M | 124.00M | 100.00M | 36.00M | -227.00M | 241.00M | 65.00M | -129.00M | 155.00M | 2.00M | 15.00M | -37.00M | 39.00M | -44.00M | 35.00M | -28.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | 1,307.00M | 1,184.00M | 1,432.00M | -208.00M | 666.00M | 797.00M | 762.00M | 7.00M | 660.00M | 323.00M | 1,300.00M | -123.00M | 796.00M | 617.00M | 1,031.00M | -185.00M | 774.00M | 535.00M | 942.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.00M | | | | | | | | 343.00M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 306.00M | 302.00M | | 300.00M | 295.00M | 297.00M | | 303.00M | 317.00M | 323.00M | | 373.00M | 349.00M | 360.00M | | 348.00M | 352.00M | 329.00M | | 376.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | -256.00M | -710.00M | 82.00M | 1,373.00M | 470.00M | -1483.00M | -63.00M | 305.00M | -340.00M | 377.00M | -698.00M | 626.00M | -193.00M | 137.00M | -241.00M | 580.00M | -148.00M | -464.00M | -313.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | 302.00M | 350.00M | 408.00M | 439.00M | 476.00M | 564.00M | 589.00M | 508.00M | 467.00M | 375.00M | 354.00M | 267.00M | 263.00M | 248.00M | 271.00M | 193.00M | 227.00M | 287.00M | 252.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | | 223.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,188.00M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 14.00M | 15.00M | 7.00M | 11.00M | 10.00M | 6.00M | 7.00M | 7.00M | 6.00M | 12.00M | 6.00M | 6.00M | 9.00M | 14.00M | 16.00M | 14.00M | 17.00M | 15.00M | 20.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -249.00M | -275.00M | 841.00M | -459.00M | -426.00M | -440.00M | -610.00M | -669.00M | -507.00M | -696.00M | -427.00M | -378.00M | -243.00M | -233.00M | -34.00M | -233.00M | -181.00M | 9.00M | -260.00M | -183.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -11.00M | -9.00M | -1.00M | 1.00M | | -6.00M | | 1.00M | -6.00M | -11.00M | 3.00M | -15.00M | -10.00M | -23.00M | | -1.00M | -17.00M | | -14.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1172.00M | -197.00M | -1189.00M | -484.00M | -1283.00M | -361.00M | -195.00M | -482.00M | 381.00M | 202.00M | -13.00M | -26.00M | 1,077.00M | -168.00M | -1464.00M | -195.00M | -937.00M | -245.00M | -600.00M | -718.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 159.00M | 159.00M | 159.00M | 164.00M | 164.00M | 163.00M | 162.00M | 169.00M | 167.00M | 167.00M | 167.00M | 171.00M | 171.00M | 171.00M | 171.00M | 175.00M | 174.00M | 175.00M | 173.00M | 177.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 1.00M | -7.00M | 2.00M | 4.00M | -24.00M | -17.00M | 12.00M | 8.00M | -10.00M | -9.00M | 15.00M | -13.00M | -8.00M | 29.00M | -28.00M | 3.00M | 17.00M | 7.00M | 8.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1463.00M | 836.00M | 829.00M | 491.00M | -1913.00M | -159.00M | -25.00M | -377.00M | -111.00M | 156.00M | -126.00M | 911.00M | 698.00M | 387.00M | -852.00M | 575.00M | -1300.00M | 555.00M | -318.00M | 49.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | 1,005.00M | 834.00M | 1,024.00M | -647.00M | 190.00M | 233.00M | 173.00M | -501.00M | 193.00M | -52.00M | 946.00M | -390.00M | 533.00M | 369.00M | 760.00M | -378.00M | 547.00M | 248.00M | 690.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1457.00M | 835.00M | 836.00M | 489.00M | -1917.00M | -135.00M | -8.00M | -389.00M | -119.00M | 166.00M | -117.00M | 896.00M | 711.00M | 395.00M | -881.00M | 603.00M | -1303.00M | 538.00M | -325.00M | 41.00M |