|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 612.00M | 541.00M | 400.00M | 423.00M | 707.00M | 409.00M | 644.00M | 806.00M | 737.00M | 690.00M | -1393.00M | 2,028.00M | 752.00M | 843.00M | 445.00M | 850.00M | 928.00M | 559.00M | 620.00M | 680.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 7.00M | 12.00M | 5.00M | 9.00M | 10.00M | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 27.00M | -37.00M | -66.00M | -46.00M | -82.00M | -80.00M | -38.00M | -94.00M | -106.00M | -219.00M | -38.00M | -61.00M | -7.00M | -103.00M | -25.00M | -113.00M | 206.00M | 18.00M | -12.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | -33.00M | 161.00M | -28.00M | 90.00M | 54.00M | -180.00M | 67.00M | 46.00M | -48.00M | 12.00M | 53.00M | 33.00M | 1.00M | 1.00M | 59.00M | -50.00M | 29.00M | 17.00M | 86.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 616.00M | 569.00M | 732.00M | 164.00M | 599.00M | 382.00M | 817.00M | 495.00M | 483.00M | 1,529.00M | 1,459.00M | 276.00M | -851.00M | 640.00M | 1,422.00M | -3.00M | 785.00M | 1,305.00M | 1,534.00M | 309.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 167.00M | 160.00M | 165.00M | 161.00M | 167.00M | 216.00M | 240.00M | 246.00M | 257.00M | 257.00M | 264.00M | 265.00M | 263.00M | 266.00M | 271.00M | 269.00M | 279.00M | 277.00M | 280.00M | 282.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | 22.00M | -179.00M | 417.00M | -165.00M | 81.00M | 364.00M | 621.00M | 14.00M | -188.00M | -117.00M | 11.00M | 150.00M | -270.00M | -189.00M | 457.00M | 186.00M | -177.00M | 146.00M | 678.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292.00M | 291.00M | 26.00M | 289.00M | 209.00M | 99.00M | -30.00M | 263.00M | 140.00M | -85.00M | -318.00M | 354.00M | 115.00M | 257.00M | 107.00M | 331.00M | 105.00M | 30.00M | -407.00M | 333.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.00M | 39.00M | -199.00M | 484.00M | -58.00M | -73.00M | 185.00M | 381.00M | -316.00M | -22.00M | -109.00M | 327.00M | -64.00M | -236.00M | -210.00M | 330.00M | -182.00M | -295.00M | -1.00M | 629.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 266.00M | 106.00M | -251.00M | -30.00M | 157.00M | -46.00M | 151.00M | 110.00M | 282.00M | 2,391.00M | -393.00M | -1540.00M | -67.00M | 427.00M | -487.00M | 243.00M | 43.00M | 205.00M | -167.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 27.00M | -47.00M | 57.00M | 8.00M | -47.00M | 91.00M | 142.00M | -5.00M | 54.00M | -71.00M | 77.00M | 74.00M | 14.00M | 171.00M | 36.00M | -20.00M | 210.00M | -80.00M | 50.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 14.00M | 698.00M | 104.00M | 147.00M | 202.00M | 463.00M | 193.00M | 221.00M | 280.00M | 519.00M | 169.00M | 240.00M | 259.00M | 540.00M | 162.00M | 231.00M | 298.00M | 544.00M | 189.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.00M | 328.00M | 2,763.00M | 183.00M | | 134.00M | -7.00M | 165.00M | 59.00M | -1.00M | | | 12.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 221.00M | 71.00M | 254.00M | 207.00M | 358.00M | 332.00M | 345.00M | 275.00M | 382.00M | 332.00M | 431.00M | 254.00M | 428.00M | 347.00M | 432.00M | 204.00M | 495.00M | 319.00M | 407.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.00M | -132.00M | -595.00M | -10.00M | -566.00M | -2920.00M | -676.00M | -228.00M | -378.00M | -254.00M | -783.00M | -406.00M | -400.00M | -263.00M | -713.00M | -246.00M | -369.00M | -231.00M | -885.00M | -10.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 2.00M | -1.00M | 33.00M | -43.00M | 38.00M | 56.00M | -13.00M | 4.00M | -24.00M | 6.00M | -25.00M | -43.00M | -26.00M | 25.00M | -46.00M | -3.00M | -20.00M | 8.00M | -99.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -977.00M | -357.00M | -148.00M | -497.00M | 106.00M | 2,502.00M | -442.00M | -363.00M | -240.00M | -466.00M | -1108.00M | 499.00M | 308.00M | -243.00M | -737.00M | 92.00M | 332.00M | -827.00M | -369.00M | -517.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.00M | 207.00M | 208.00M | 207.00M | 204.00M | 222.00M | 222.00M | 222.00M | 223.00M | 238.00M | 238.00M | 239.00M | 230.00M | 250.00M | 250.00M | 251.00M | 251.00M | 276.00M | 277.00M | 276.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 27.00M | 15.00M | 27.00M | 47.00M | 73.00M | -97.00M | -25.00M | -43.00M | 1.00M | -1.00M | -7.00M | -8.00M | 9.00M | -34.00M | 18.00M | 39.00M | | -1.00M | -13.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -477.00M | 107.00M | 4.00M | -316.00M | 186.00M | 37.00M | -398.00M | -121.00M | -178.00M | 810.00M | -433.00M | 362.00M | -951.00M | 143.00M | -62.00M | -139.00M | 787.00M | 247.00M | 279.00M | -231.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 605.00M | 555.00M | 34.00M | 60.00M | 452.00M | 180.00M | 354.00M | 302.00M | 262.00M | 1,249.00M | 940.00M | 107.00M | -1091.00M | 381.00M | 882.00M | -165.00M | 554.00M | 1,007.00M | 990.00M | 120.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -482.00M | 80.00M | -11.00M | -343.00M | 139.00M | -36.00M | -301.00M | -96.00M | -135.00M | 809.00M | -432.00M | 369.00M | -943.00M | 134.00M | -28.00M | -157.00M | 748.00M | 247.00M | 280.00M | -218.00M |