|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 693.00M | 712.00M | 533.00M | 797.00M | 122.00M | 223.00M | 884.00M | 1,386.00M | -87.00M | 928.00M | 824.00M | -202.00M | 719.00M | 481.00M | 18.00M | 561.00M | 292.00M | 217.00M | 110.00M | 454.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 214.00M | 218.00M | 221.00M | 221.00M | 224.00M | 228.00M | 234.00M | 246.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 38.00M | 21.00M | 26.00M | 69.00M | 28.00M | 26.00M | 24.00M | 65.00M | 21.00M | 12.00M | 14.00M | 66.00M | 18.00M | -10.00M | | 50.00M | 22.00M | 21.00M | -10.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -30.00M | -58.00M | -34.00M | 144.00M | -159.00M | -24.00M | -50.00M | 47.00M | -39.00M | 9.00M | -40.00M | -64.00M | -28.00M | -15.00M | -23.00M | -42.00M | -17.00M | 5.00M | 9.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.00M | 167.00M | 121.00M | -447.00M | 9.00M | 153.00M | -711.00M | 1,006.00M | 10.00M | 8.00M | 9.00M | 64.00M | | 2.00M | 24.00M | -117.00M | 28.00M | 76.00M | -117.00M | 38.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 23.00M | | 71.00M | 1.00M | 3.00M | 16.00M | 17.00M | 3.00M | 43.00M | 74.00M | 189.00M | 3.00M | 7.00M | 507.00M | 2.00M | | 105.00M | 232.00M | 24.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 2,709.00M | 2,846.00M | 742.00M | -1206.00M | 531.00M | 4,023.00M | 130.00M | -1610.00M | 2,509.00M | 992.00M | 2,569.00M | 700.00M | 468.00M | 1,300.00M | 322.00M | -342.00M | 4,298.00M | 1,809.00M | -313.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.00M | 243.00M | 247.00M | 257.00M | 257.00M | 257.00M | 260.00M | 254.00M | 259.00M | 262.00M | 261.00M | 277.00M | 280.00M | 286.00M | 288.00M | 287.00M | 287.00M | 291.00M | 296.00M | 307.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 515.00M | 195.00M | 350.00M | -482.00M | 937.00M | 1,218.00M | -542.00M | 69.00M | -488.00M | -358.00M | 403.00M | -294.00M | -61.00M | 241.00M | -656.00M | 29.00M | 655.00M | -852.00M | -34.00M | -624.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,138.00M | -1361.00M | -182.00M | 3,244.00M | 2,881.00M | -2532.00M | -939.00M | 885.00M | -52.00M | -2865.00M | -584.00M | 612.00M | -295.00M | -1148.00M | 210.00M | 1,071.00M | -137.00M | -2015.00M | -1013.00M | 1,654.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -441.00M | 1,790.00M | 887.00M | 291.00M | 2,501.00M | 19.00M | -2215.00M | 1,084.00M | -460.00M | -2302.00M | 1,182.00M | -479.00M | 319.00M | -709.00M | -1028.00M | 1,340.00M | -79.00M | 787.00M | 1,090.00M | -2271.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -450.00M | 26.00M | -345.00M | 696.00M | 1,363.00M | -1216.00M | -63.00M | -128.00M | -837.00M | 268.00M | -90.00M | -131.00M | -148.00M | -359.00M | 104.00M | 127.00M | -244.00M | -153.00M | -405.00M | -21.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -413.00M | -367.00M | -407.00M | -111.00M | 2,141.00M | -548.00M | -664.00M | -650.00M | -328.00M | -254.00M | 456.00M | -568.00M | -163.00M | -465.00M | -117.00M | 80.00M | -263.00M | 304.00M | 149.00M | -862.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 253.00M | 287.00M | 455.00M | 217.00M | 283.00M | 341.00M | 478.00M | 327.00M | 287.00M | 441.00M | 439.00M | 328.00M | 362.00M | 381.00M | 492.00M | 291.00M | 305.00M | 296.00M | 356.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 496.00M | 1,063.00M | | | | 22.00M | | | 11.00M | 12.00M | 915.00M | 21.00M | | -9.00M | 90.00M | 5.00M | 13.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 68.00M | | 5.00M | 7.00M | 39.00M | | 13.00M | 4.00M | 4.00M | | 6.00M | 10.00M | 15.00M | | 10.00M | 31.00M | 37.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | 84.00M | 248.00M | 19.00M | 9.00M | 1.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -169.00M | -225.00M | -893.00M | -1382.00M | -342.00M | -305.00M | -301.00M | -452.00M | -328.00M | -283.00M | -450.00M | -435.00M | -1230.00M | -382.00M | -390.00M | -700.00M | -129.00M | -262.00M | -253.00M | -373.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | 37.00M | 1.00M | 5.00M | -30.00M | 9.00M | 15.00M | 14.00M | -107.00M | 4.00M | 1.00M | | -37.00M | -2.00M | 19.00M | -16.00M | -29.00M | 6.00M | 2.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,077.00M | -1653.00M | -978.00M | 436.00M | 3,318.00M | -1827.00M | -3855.00M | -135.00M | 598.00M | -2729.00M | -669.00M | -1804.00M | -2.00M | -659.00M | -804.00M | -65.00M | 587.00M | -2166.00M | -1618.00M | 310.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 209.00M | 209.00M | 208.00M | 226.00M | 227.00M | 224.00M | 222.00M | 248.00M | 246.00M | 244.00M | 239.00M | 257.00M | 246.00M | 241.00M | -736.00M | 247.00M | -243.00M | | 983.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 3.00M | -19.00M | 19.00M | -13.00M | -1.00M | 20.00M | -30.00M | 16.00M | 18.00M | -7.00M | 6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,206.00M | 831.00M | 975.00M | -204.00M | 1,770.00M | -1601.00M | -133.00M | -457.00M | -1346.00M | -500.00M | -146.00M | 349.00M | -545.00M | -574.00M | 126.00M | -473.00M | 132.00M | 1,888.00M | -69.00M | -370.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | 2,456.00M | 2,559.00M | 287.00M | -1423.00M | 248.00M | 3,682.00M | -348.00M | -1937.00M | 2,222.00M | 551.00M | 2,130.00M | 372.00M | 106.00M | 919.00M | -170.00M | -633.00M | 3,993.00M | 1,513.00M | -669.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,206.00M | 831.00M | 975.00M | -204.00M | 1,770.00M | -1601.00M | -133.00M | -457.00M | -1340.00M | -503.00M | -127.00M | 330.00M | -532.00M | -573.00M | 106.00M | -443.00M | 116.00M | 1,870.00M | -62.00M | -376.00M |