|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,233.00M | 1,694.00M | 1,345.00M | 1,320.00M | 1,372.00M | 1,878.00M | 1,364.00M | 1,466.00M | 1,302.00M | 2,160.00M | 1,589.00M | 1,743.00M | 1,681.00M | 2,354.00M | 1,798.00M | 1,788.00M | 1,903.00M | 2,610.00M | 2,001.00M | 2,035.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00M | 115.00M | 388.00M | 128.00M | 90.00M | 118.00M | 402.00M | 147.00M | 94.00M | 131.00M | 444.00M | 136.00M | 106.00M | 132.00M | 463.00M | 151.00M | 106.00M | 140.00M | 486.00M | 166.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -75.00M | 2.00M | 13.00M | -13.00M | 35.00M | 2.00M | 16.00M | 4.00M | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.00M | -250.00M | 118.00M | -58.00M | 571.00M | -583.00M | 68.00M | 234.00M | -98.00M | 99.00M | 29.00M | 263.00M | -285.00M | 12.00M | 21.00M | 36.00M | 61.00M | 275.00M | 93.00M | -80.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,333.00M | 2,940.00M | 3,258.00M | 401.00M | 1,227.00M | 2,506.00M | 2,610.00M | 3,192.00M | 1,541.00M | 3,725.00M | 4,651.00M | 731.00M | 2,999.00M | 2,958.00M | 3,260.00M | 2,748.00M | 3,460.00M | 3,867.00M | 4,688.00M | 2,996.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 402.00M | 559.00M | 432.00M | 436.00M | 431.00M | 601.00M | 447.00M | 470.00M | 472.00M | 688.00M | 501.00M | 514.00M | 516.00M | 706.00M | 548.00M | 552.00M | 552.00M | 774.00M | 597.00M | 597.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | 361.00M | 2,760.00M | -438.00M | 1,311.00M | 370.00M | 737.00M | -2586.00M | 253.00M | 368.00M | 1,384.00M | -959.00M | 406.00M | 1,237.00M | 2,541.00M | -2179.00M | -337.00M | -584.00M | 3,157.00M | -2374.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,065.00M | 582.00M | 3,389.00M | -2419.00M | 796.00M | 125.00M | 487.00M | -1904.00M | 545.00M | 490.00M | 2,854.00M | -2850.00M | 1,376.00M | 558.00M | 2,601.00M | -3059.00M | 1,062.00M | -200.00M | 3,818.00M | -3087.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -502.00M | -113.00M | -283.00M | -445.00M | 211.00M | -32.00M | -415.00M | -298.00M | 999.00M | -458.00M | -530.00M | -205.00M | 318.00M | -324.00M | -391.00M | -1079.00M | 635.00M | 34.00M | -873.00M | -766.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,028.00M | -2310.00M | 1,055.00M | 723.00M | 854.00M | -2476.00M | 1,057.00M | -1046.00M | 103.00M | 4,209.00M | 203.00M | 1,868.00M | 1,062.00M | -2930.00M | 1,264.00M | -1100.00M | -49.00M | 5,383.00M | 258.00M | 2,557.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | 491.00M | 444.00M | 309.00M | 87.00M | 305.00M | 274.00M | 238.00M | 82.00M | 343.00M | 878.00M | 151.00M | 412.00M | 349.00M | 541.00M | 211.00M | 34.00M | 355.00M | 340.00M | 170.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1343.00M | -1155.00M | -912.00M | -481.00M | -1035.00M | -1487.00M | -1057.00M | -808.00M | -1282.00M | -1825.00M | -366.00M | -1386.00M | -954.00M | -1703.00M | -985.00M | -1022.00M | -1336.00M | -1968.00M | -1398.00M | -1170.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 229.00M | -97.00M | 61.00M | -172.00M | 204.00M | 87.00M | -117.00M | -63.00M | 93.00M | -2.00M | | 1.00M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -419.00M | -719.00M | -839.00M | -828.00M | -676.00M | -1940.00M | -863.00M | -352.00M | -735.00M | -664.00M | -974.00M | -7276.00M | -698.00M | -1816.00M | -1193.00M | -241.00M | -748.00M | -1593.00M | -1167.00M | -730.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.00M | -5050.00M | 350.00M | | 351.00M | 797.00M | 400.00M | | 399.00M | 452.00M | 905.00M | 7,107.00M | 515.00M | 514.00M | 515.00M | | 515.00M | 1,153.00M | 577.00M | 577.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | -34.00M | -14.00M | -24.00M | -142.00M | -69.00M | -37.00M | 82.00M | -1.00M | -29.00M | | 15.00M | -38.00M | 63.00M | -81.00M | -36.00M | 104.00M | 19.00M | -67.00M | 70.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.00M | 1,032.00M | 1,493.00M | -932.00M | -626.00M | -990.00M | 653.00M | 2,114.00M | -477.00M | 1,207.00M | 3,311.00M | -7916.00M | 1,309.00M | -498.00M | 1,001.00M | 1,449.00M | 1,480.00M | 325.00M | 2,056.00M | 1,166.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,305.00M | 5,250.00M | 2,203.00M | -322.00M | 373.00M | 4,982.00M | 1,553.00M | 4,238.00M | 1,438.00M | -484.00M | 4,448.00M | -1137.00M | 1,937.00M | 5,888.00M | 1,996.00M | 3,848.00M | 3,509.00M | -1516.00M | 4,430.00M | 439.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,571.00M | 1,066.00M | 1,507.00M | -908.00M | -484.00M | -921.00M | 690.00M | 2,032.00M | -476.00M | 1,236.00M | 3,311.00M | -7931.00M | 1,347.00M | -561.00M | 1,082.00M | 1,485.00M | 1,376.00M | 306.00M | 2,123.00M | 1,096.00M |