|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -535.00M | 581.00M | 593.00M | 852.00M | -171.00M | 740.00M | -219.00M | 1,130.00M | 1,055.00M | 475.00M | 39.00M | 1,158.00M | 1,146.00M | 710.00M | 280.00M | 1,314.00M | -259.00M | -6632.00M | -1100.00M | 1,539.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | 147.00M | 151.00M | 156.00M | 164.00M | 150.00M | 144.00M | 142.00M | 146.00M | 148.00M | 139.00M | 135.00M | 133.00M | 140.00M | 141.00M | 142.00M | 141.00M | 147.00M | 160.00M | 134.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 40.00M | 76.00M | 70.00M | 59.00M | 51.00M | 54.00M | 61.00M | 56.00M | 50.00M | 49.00M | 70.00M | 62.00M | 49.00M | 31.00M | 59.00M | 35.00M | 52.00M | 58.00M | 67.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.00M | -67.00M | 11.00M | 12.00M | -429.00M | -265.00M | 51.00M | -159.00M | -1.00M | 174.00M | -92.00M | 104.00M | -64.00M | -26.00M | -1.00M | -27.00M | -89.00M | 129.00M | -73.00M | -53.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 408.00M | 71.00M | -496.00M | 2.00M | -164.00M | -2.00M | 1,362.00M | 11.00M | -79.00M | 827.00M | 128.00M | 2.00M | 9.00M | 810.00M | 181.00M | 7.00M | -23.00M | 556.00M | -92.00M | -19.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.00M | | | 1,450.00M | 289.00M | 36.00M | 20.00M | 18.00M | 440.00M | 51.00M | 13.00M | | | | | 55.00M | 6,743.00M | 513.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,685.00M | 1,802.00M | 675.00M | 1,151.00M | 3,354.00M | 3,332.00M | -1576.00M | 4,269.00M | 2,546.00M | 1,021.00M | 217.00M | -456.00M | 2,175.00M | -978.00M | -587.00M | 1,510.00M | 1,785.00M | 1,356.00M | 437.00M | 4,366.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.00M | 381.00M | 237.00M | 390.00M | 328.00M | 361.00M | 351.00M | 325.00M | 325.00M | 328.00M | 315.00M | 308.00M | 306.00M | 313.00M | 314.00M | 314.00M | 315.00M | 317.00M | 329.00M | 300.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -377.00M | 209.00M | 730.00M | 3,099.00M | -1811.00M | -14.00M | 353.00M | 1,938.00M | -1619.00M | 2,010.00M | 51.00M | 1,211.00M | -152.00M | 1,678.00M | 1,596.00M | 2,684.00M | -883.00M | 1,537.00M | -4818.00M | 1,353.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 1,336.00M | 141.00M | 1,767.00M | 322.00M | -113.00M | 421.00M | 759.00M | -620.00M | 262.00M | 860.00M | 108.00M | 65.00M | -178.00M | 373.00M | 1,603.00M | 206.00M | 1,367.00M | -840.00M | 95.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,253.00M | -292.00M | 148.00M | 957.00M | -916.00M | 645.00M | -265.00M | 1,548.00M | -930.00M | 2,509.00M | 271.00M | -1411.00M | -293.00M | 1,201.00M | -25.00M | 563.00M | -354.00M | 2,472.00M | -3338.00M | 2,905.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 207.00M | 18.00M | 299.00M | -54.00M | 618.00M | -991.00M | 21.00M | 2,060.00M | -1978.00M | 135.00M | 474.00M | -470.00M | | -50.00M | 5.00M | -5.00M | 245.00M | -15.00M | -17.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 225.00M | 248.00M | 242.00M | 282.00M | 247.00M | 233.00M | 225.00M | 215.00M | 136.00M | 223.00M | 151.00M | 186.00M | 153.00M | 154.00M | 135.00M | 208.00M | 211.00M | 213.00M | 200.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | 394.00M | | 1,504.00M | 8.00M | -55.00M | 3.00M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.00M | | 130.00M | | | 1,362.00M | 1,115.00M | 443.00M | 424.00M | 21.00M | 17.00M | 879.00M | 80.00M | | 31.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,418.00M | 1,260.00M | 1,389.00M | 1,047.00M | 958.00M | 837.00M | 960.00M | 1,148.00M | 1,145.00M | 2,080.00M | 1,150.00M | 1,441.00M | 1,056.00M | 1,650.00M | 1,638.00M | 1,236.00M | 1,272.00M | 1,623.00M | 1,649.00M | 1,276.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -813.00M | -1022.00M | -857.00M | -2401.00M | -744.00M | 3.00M | 221.00M | -253.00M | -424.00M | 435.00M | -949.00M | 852.00M | -1167.00M | -839.00M | 102.00M | -529.00M | -899.00M | 1,240.00M | 660.00M | 89.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 44.00M | | -1.00M | -5.00M | 1.00M | -22.00M | -1.00M | 1.00M | | | -3.00M | -1.00M | -1.00M | -1.00M | -11.00M | -1.00M | -1.00M | -6.00M | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 1,643.00M | -235.00M | -498.00M | -486.00M | -1481.00M | -1732.00M | -183.00M | -750.00M | -524.00M | -201.00M | 23.00M | -1171.00M | -1245.00M | -13.00M | -250.00M | -1174.00M | -10.00M | -187.00M | -1063.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 27.00M | 2.00M | 1.00M | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 16.00M | -3.00M | 33.00M | -42.00M | -28.00M | 26.00M | 2.00M | -9.00M | 26.00M | -51.00M | 6.00M | 1.00M | | 1.00M | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 891.00M | 2,439.00M | -420.00M | -1715.00M | 2,082.00M | 1,826.00M | -3061.00M | 3,835.00M | 1,363.00M | 958.00M | -984.00M | 425.00M | -162.00M | -3062.00M | -497.00M | 731.00M | -288.00M | 2,586.00M | 910.00M | 3,392.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,435.00M | 1,577.00M | 427.00M | 909.00M | 3,072.00M | 3,085.00M | -1809.00M | 4,044.00M | 2,331.00M | 885.00M | -6.00M | -607.00M | 1,989.00M | -1131.00M | -741.00M | 1,375.00M | 1,577.00M | 1,145.00M | 224.00M | 4,166.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.00M | 2,423.00M | -417.00M | -1748.00M | 2,124.00M | 1,854.00M | -3087.00M | 3,833.00M | 1,372.00M | 932.00M | -933.00M | 419.00M | -163.00M | -3062.00M | -498.00M | 731.00M | -288.00M | 2,586.00M | 910.00M | 3,392.00M |