|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.00M | 508.00M | 1,110.00M | 967.00M | 4,768.00M | 2,912.00M | 3,232.00M | 3,146.00M | 2,122.00M | 2,663.00M | 1,218.00M | 1,330.00M | 926.00M | 393.00M | 357.00M | -652.00M | 663.00M | 1,066.00M | 1,169.00M | 1,322.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 1,652.00M | | | | | | | | | | | | | | 100.00M | 100.00M | 2,100.00M | 100.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | -14.00M | 24.00M | -234.00M | -99.00M | 172.00M | 211.00M | 54.00M | 105.00M | -127.00M | 71.00M | -69.00M | -31.00M | 22.00M | -9.00M | -324.00M | 65.00M | -29.00M | 91.00M | -397.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -9.00M | -5.00M | -2.00M | -2.00M | 8.00M | | -4.00M | -3.00M | -4.00M | -2.00M | -2.00M | 4.00M | -13.00M | -13.00M | -25.00M | 9.00M | -28.00M | 4.00M | -48.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,100.00M | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,008.00M | 1,449.00M | 2,454.00M | 588.00M | 5,845.00M | 2,045.00M | 4,096.00M | 3,170.00M | 1,512.00M | 3,308.00M | 1,239.00M | 1,846.00M | 2,472.00M | 1,295.00M | 1,070.00M | 952.00M | 936.00M | 1,881.00M | 2,057.00M | 1,390.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 588.00M | 641.00M | 598.00M | 606.00M | 602.00M | 632.00M | 633.00M | 660.00M | 669.00M | 682.00M | 690.00M | 695.00M | 696.00M | 685.00M | 698.00M | 691.00M | 814.00M | 836.00M | 817.00M | 840.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | -82.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 24.00M | 51.00M | 13.00M | 311.00M | 228.00M | -512.00M | 175.00M | -136.00M | -35.00M | 55.00M | 128.00M | 508.00M | 208.00M | -836.00M | 36.00M | 27.00M | 4.00M | 652.00M | 254.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 71.00M | 180.00M | -31.00M | 94.00M | 33.00M | 35.00M | 11.00M | 2.00M | 9.00M | 7.00M | 8.00M | 6.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -256.00M | -576.00M | -747.00M | -841.00M | -619.00M | -610.00M | -735.00M | -549.00M | -529.00M | -304.00M | -483.00M | -637.00M | -392.00M | -408.00M | -544.00M | -635.00M | -412.00M | -379.00M | -419.00M | -400.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 23.00M | 164.00M | 165.00M | 75.00M | -246.00M | 271.00M | -1.00M | | 76.00M | | | | 90.00M | -91.00M | | -6.00M | 251.00M | 83.00M | -9.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -427.00M | -873.00M | -1107.00M | -1228.00M | -2414.00M | -2627.00M | -2580.00M | -1998.00M | -1522.00M | -2125.00M | -1296.00M | -1644.00M | -1547.00M | -1074.00M | -784.00M | -382.00M | -849.00M | -1199.00M | -1752.00M | 124.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.00M | 400.00M | -1199.00M | 401.00M | 399.00M | 386.00M | -1093.00M | 379.00M | 367.00M | 360.00M | 1,288.00M | | 347.00M | 342.00M | 339.00M | 356.00M | 354.00M | 351.00M | -692.00M | 359.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -74.00M | 24.00M | -3.00M | -58.00M | -231.00M | 112.00M | 36.00M | 93.00M | -123.00M | 133.00M | -72.00M | -36.00M | 127.00M | -267.00M | 43.00M | 230.00M | -74.00M | 38.00M | -67.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,318.00M | -74.00M | 624.00M | -1484.00M | 2,754.00M | -1423.00M | 893.00M | 659.00M | -446.00M | 756.00M | -407.00M | -507.00M | 497.00M | -60.00M | -525.00M | -22.00M | -95.00M | 229.00M | -76.00M | 1,047.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,974.00M | 1,425.00M | 2,403.00M | 575.00M | 5,534.00M | 1,817.00M | 4,608.00M | 2,995.00M | 1,648.00M | 3,343.00M | 1,184.00M | 1,718.00M | 1,964.00M | 1,087.00M | 1,906.00M | 916.00M | 909.00M | 1,877.00M | 1,405.00M | 1,136.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,325.00M | | 600.00M | -1481.00M | 2,812.00M | -1192.00M | 781.00M | 623.00M | -539.00M | 879.00M | -540.00M | -435.00M | 533.00M | -187.00M | -258.00M | -65.00M | -325.00M | 303.00M | -114.00M | 1,114.00M |