|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,330.00M | 1,716.00M | 1,712.00M | 1,792.00M | 1,536.00M | 1,606.00M | 1,591.00M | 1,717.00M | 1,575.00M | 1,560.00M | 2,004.00M | 2,019.00M | 1,722.00M | 1,705.00M | 1,731.00M | 1,185.00M | 2,137.00M | 1,779.00M | 1,897.00M | 2,026.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | -30.00M | -30.00M | 443.00M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 81.00M | 74.00M | 118.00M | 101.00M | 95.00M | 99.00M | 148.00M | 113.00M | 114.00M | 115.00M | 170.00M | 134.00M | 132.00M | 141.00M | 195.00M | 159.00M | 158.00M | 156.00M | 207.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -20.00M | -36.00M | -1.00M | 257.00M | -47.00M | 14.00M | 21.00M | 115.00M | 38.00M | -198.00M | 72.00M | 134.00M | 179.00M | 248.00M | -668.00M | -4.00M | -280.00M | 313.00M | 78.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 12.00M | -171.00M | | | 259.00M | 7.00M | 136.00M | 18.00M | 11.00M | 14.00M | 192.00M | 41.00M | 25.00M | 33.00M | 142.00M | 35.00M | 33.00M | 38.00M | 229.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | -1.00M | -4.00M | | | | | | | | | | | | | | | | 12.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,187.00M | 1,686.00M | 1,148.00M | 2,658.00M | 415.00M | 1,469.00M | 857.00M | 2,270.00M | 2,292.00M | 2,583.00M | 1,555.00M | 2,325.00M | 1,392.00M | 2,385.00M | 2,575.00M | 925.00M | 1,571.00M | 2,634.00M | 2,828.00M | 1,686.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 98.00M | 105.00M | 102.00M | 111.00M | 108.00M | 123.00M | 120.00M | 129.00M | 136.00M | 130.00M | 91.00M | 96.00M | 95.00M | 110.00M | 105.00M | 103.00M | 113.00M | 114.00M | 127.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | 447.00M | 1,131.00M | -548.00M | 478.00M | 67.00M | 1,112.00M | -683.00M | 131.00M | -286.00M | -65.00M | -465.00M | 78.00M | 192.00M | 264.00M | 764.00M | 189.00M | -415.00M | -587.00M | -208.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 64.00M | 192.00M | 217.00M | 483.00M | 464.00M | 426.00M | 122.00M | -114.00M | -131.00M | -84.00M | -79.00M | 45.00M | -123.00M | -147.00M | 80.00M | 155.00M | 151.00M | 108.00M | 82.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.00M | 186.00M | 5.00M | -393.00M | 253.00M | 169.00M | 6.00M | -567.00M | 618.00M | -492.00M | 303.00M | 9.00M | -8.00M | -21.00M | 301.00M | -429.00M | 424.00M | 48.00M | 47.00M | 7.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -82.00M | 18.00M | 468.00M | 123.00M | -290.00M | 300.00M | -674.00M | 215.00M | 181.00M | 149.00M | -492.00M | 2.00M | -19.00M | 24.00M | 8.00M | 70.00M | 5.00M | 4.00M | 11.00M | 481.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -254.00M | 370.00M | -437.00M | -347.00M | 861.00M | -500.00M | 1,025.00M | -60.00M | -53.00M | 302.00M | -133.00M | 172.00M | -324.00M | -201.00M | 66.00M | -5.00M | -353.00M | 60.00M | 329.00M | -94.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | 137.00M | 206.00M | 144.00M | 210.00M | 210.00M | 223.00M | 287.00M | 255.00M | 255.00M | 309.00M | 229.00M | 257.00M | 297.00M | 407.00M | 381.00M | 510.00M | 584.00M | 785.00M | 646.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 441.00M | | 20.00M | -2.00M | 7.00M | | | | | | 28.00M | 1.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | 400.00M | 447.00M | 318.00M | 321.00M | 374.00M | 350.00M | 414.00M | 255.00M | 302.00M | 297.00M | 531.00M | 582.00M | 382.00M | 956.00M | 1,223.00M | 1,921.00M | 793.00M | 1,591.00M | 1,143.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -219.00M | -194.00M | -587.00M | -138.00M | -413.00M | -616.00M | -190.00M | -299.00M | -322.00M | -425.00M | -489.00M | -447.00M | -149.00M | -660.00M | -1071.00M | -897.00M | 221.00M | -1967.00M | -139.00M | -780.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -883.00M | -1731.00M | -1634.00M | -2252.00M | -1936.00M | -1228.00M | -1627.00M | -418.00M | -928.00M | -720.00M | -966.00M | -1157.00M | -1022.00M | -522.00M | -1769.00M | -1786.00M | -1903.00M | -1457.00M | -831.00M | -931.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.00M | 219.00M | 216.00M | 214.00M | 211.00M | 225.00M | 223.00M | 220.00M | 219.00M | 268.00M | 268.00M | 266.00M | 266.00M | 331.00M | 329.00M | 326.00M | 325.00M | 349.00M | 400.00M | 365.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | -239.00M | -1073.00M | 268.00M | -1934.00M | -375.00M | -960.00M | 1,553.00M | 1,042.00M | 1,438.00M | 100.00M | 721.00M | 221.00M | 1,203.00M | -265.00M | -1758.00M | -111.00M | -790.00M | 1,858.00M | -25.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 983.00M | 1,549.00M | 942.00M | 2,514.00M | 205.00M | 1,259.00M | 634.00M | 1,983.00M | 2,037.00M | 2,328.00M | 1,246.00M | 2,096.00M | 1,135.00M | 2,088.00M | 2,168.00M | 544.00M | 1,061.00M | 2,050.00M | 2,043.00M | 1,040.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | -239.00M | -1073.00M | 268.00M | -1934.00M | -375.00M | -960.00M | 1,553.00M | 1,042.00M | 1,438.00M | 100.00M | 721.00M | 221.00M | 1,203.00M | -265.00M | -1758.00M | -111.00M | -790.00M | 1,858.00M | -25.00M |