|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 677.00M | 907.00M | 1,095.00M | 1,985.00M | 390.00M | 2,238.00M | 2,854.00M | 2,277.00M | 2,023.00M | 1,553.00M | 2,030.00M | 1,988.00M | 1,789.00M | 1,690.00M | 1,673.00M | 1,251.00M | 1,463.00M | 1,345.00M | 1,471.00M | 701.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 31.00M | 51.00M | 35.00M | 35.00M | 30.00M | 34.00M | 34.00M | 34.00M | 35.00M | 57.00M | 51.00M | 45.00M | 45.00M | 58.00M | 51.00M | 50.00M | 53.00M | 53.00M | 60.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | -97.00M | -111.00M | 122.00M | -465.00M | -102.00M | 327.00M | 179.00M | 234.00M | 194.00M | 56.00M | 199.00M | 199.00M | 128.00M | 220.00M | -80.00M | 44.00M | 105.00M | 278.00M | -84.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 7.00M | 27.00M | -27.00M | -6.00M | 25.00M | 11.00M | | -4.00M | -2.00M | 30.00M | 8.00M | 8.00M | 9.00M | 8.00M | 8.00M | -11.00M | -11.00M | 47.00M | -52.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 44.00M | 82.00M | 38.00M | 55.00M | 91.00M | 94.00M | 142.00M | 34.00M | 35.00M | 54.00M | 79.00M | 19.00M | 81.00M | 15.00M | 276.00M | 44.00M | 39.00M | 71.00M | 689.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,870.00M | 1,559.00M | 2,196.00M | 3,166.00M | 828.00M | 2,048.00M | 4,773.00M | 3,444.00M | 3,255.00M | 2,277.00M | 2,704.00M | 3,104.00M | 2,903.00M | 2,889.00M | 3,588.00M | 2,763.00M | 2,289.00M | 2,032.00M | 3,111.00M | 2,612.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.00M | 914.00M | 927.00M | 910.00M | 847.00M | 911.00M | 906.00M | 878.00M | 798.00M | 866.00M | 898.00M | 930.00M | 1,074.00M | 984.00M | 1,031.00M | 1,019.00M | 1,013.00M | 1,053.00M | 1,169.00M | 1,226.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.00M | 186.00M | 145.00M | 182.00M | 878.00M | 522.00M | -392.00M | -661.00M | -338.00M | -137.00M | 714.00M | -201.00M | -58.00M | -33.00M | -109.00M | 99.00M | -48.00M | -122.00M | -133.00M | 3.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.00M | -37.00M | 6.00M | 108.00M | 14.00M | 157.00M | 140.00M | 223.00M | 77.00M | 226.00M | 28.00M | -100.00M | -117.00M | -75.00M | -30.00M | -37.00M | -76.00M | 45.00M | -4.00M | 84.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.00M | 11.00M | -68.00M | 341.00M | 130.00M | 259.00M | -88.00M | -211.00M | -77.00M | -231.00M | 238.00M | -49.00M | -58.00M | 29.00M | -159.00M | 152.00M | -129.00M | -107.00M | 5.00M | -40.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -89.00M | 32.00M | -260.00M | 201.00M | -2250.00M | 433.00M | 1,269.00M | 282.00M | 193.00M | -47.00M | 54.00M | -16.00M | -71.00M | -20.00M | 108.00M | 6.00M | -96.00M | -52.00M | 155.00M | 10.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | -163.00M | 206.00M | 26.00M | 613.00M | -536.00M | -53.00M | -137.00M | 232.00M | -212.00M | 180.00M | -139.00M | 319.00M | -185.00M | 256.00M | 151.00M | -339.00M | -321.00M | 28.00M | -103.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 119.00M | -167.00M | 81.00M | 213.00M | -71.00M | 129.00M | 93.00M | -52.00M | -43.00M | 92.00M | -36.00M | 161.00M | -42.00M | -197.00M | 34.00M | 43.00M | 43.00M | 28.00M | -97.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 91.00M | -2.00M | 3,543.00M | 70.00M | 2,218.00M | 1,102.00M | 1,229.00M | 1,305.00M | 1,341.00M | 1,379.00M | -3225.00M | 1,485.00M | -822.00M | 239.00M | 117.00M | 1,381.00M | -1185.00M | 4,376.00M | 1,543.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 141.00M | 8.00M | 77.00M | 121.00M | 110.00M | 79.00M | 39.00M | 92.00M | 29.00M | 14.00M | 5.00M | 9.00M | 10.00M | | 4.00M | 12.00M | 4.00M | 5.00M | 3.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 54.00M | -45.00M | 100.00M | -68.00M | -143.00M | -90.00M | -74.00M | -35.00M | -250.00M | -28.00M | 18.00M | 229.00M | 127.00M | -59.00M | 85.00M | 41.00M | 8.00M | 159.00M | -123.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -821.00M | -828.00M | -933.00M | -837.00M | -956.00M | -1487.00M | -1216.00M | -1397.00M | -1567.00M | -1742.00M | -1532.00M | -1499.00M | -1597.00M | -1533.00M | -1561.00M | -1276.00M | -1430.00M | -1781.00M | -5963.00M | -1762.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | 7.00M | 11.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -988.00M | -241.00M | -850.00M | -1414.00M | -1072.00M | -1497.00M | -1357.00M | -1347.00M | -2642.00M | -789.00M | -610.00M | -1653.00M | -1292.00M | -1217.00M | -1336.00M | -516.00M | -1352.00M | -1635.00M | 1,167.00M | -984.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 239.00M | 820.00M | 1,406.00M | 1,023.00M | 1,486.00M | 1,312.00M | 1,327.00M | 1,067.00M | 480.00M | 494.00M | 1,345.00M | 525.00M | 520.00M | 533.00M | 509.00M | 538.00M | 528.00M | 545.00M | 550.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 2.00M | | 1.00M | | | -1.00M | | | | | | | | | -1.00M | | 1.00M | -1.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 492.00M | 413.00M | 916.00M | -1200.00M | -936.00M | 2,199.00M | 700.00M | -954.00M | -254.00M | 562.00M | -48.00M | 14.00M | 139.00M | 691.00M | 970.00M | -493.00M | -1383.00M | -1686.00M | -134.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,864.00M | 1,468.00M | 2,198.00M | -377.00M | 758.00M | -170.00M | 3,671.00M | 2,215.00M | 1,950.00M | 936.00M | 1,325.00M | 6,329.00M | 1,418.00M | 3,711.00M | 3,349.00M | 2,646.00M | 908.00M | 3,217.00M | -1265.00M | 1,069.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 490.00M | 413.00M | 915.00M | -1200.00M | -936.00M | 2,200.00M | 700.00M | -954.00M | -254.00M | 562.00M | -48.00M | 14.00M | 139.00M | 691.00M | 971.00M | -493.00M | -1384.00M | -1685.00M | -134.00M |