|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,165.00M | 1,182.00M | 1,031.00M | 1,340.00M | 1,447.00M | 1,400.00M | 1,512.00M | 1,425.00M | 1,272.00M | 1,363.00M | 1,597.00M | 1,483.00M | 1,422.00M | 1,432.00M | 1,633.00M | 1,406.00M | 1,454.00M | 1,356.00M | 1,660.00M | 1,496.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 425.00M | 424.00M | 432.00M | 438.00M | 445.00M | 446.00M | 450.00M | 450.00M | 453.00M | 476.00M | 481.00M | 485.00M | 491.00M | 495.00M | 503.00M | 506.00M | 512.00M | 527.00M | 542.00M | 553.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 9.00M | 21.00M | 9.00M | 6.00M | 6.00M | 1.00M | 3.00M | -11.00M | 13.00M | 12.00M | 9.00M | 5.00M | 9.00M | 22.00M | 11.00M | 5.00M | -17.00M | 47.00M | 14.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 2.00M | | 2.00M | 1.00M | 2.00M | 37.00M | -4.00M | | 9.00M | -6.00M | 8.00M | 1.00M | 4.00M | | 88.00M | 101.00M | -188.00M | 1.00M | 75.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 29.00M | 120.00M | 14.00M | 5.00M | 29.00M | 5.00M | 13.00M | 3.00M | 12.00M | 4.00M | 20.00M | 4.00M | 27.00M | 6.00M | 10.00M | 11.00M | 17.00M | 12.00M | 8.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,994.00M | 2,370.00M | 2,126.00M | 2,145.00M | 2,119.00M | 1,050.00M | 2,725.00M | 1,583.00M | 1,902.00M | 1,718.00M | 2,366.00M | 2,111.00M | 1,574.00M | 2,072.00M | 2,358.00M | 2,314.00M | 2,061.00M | 1,738.00M | 2,472.00M | 1,469.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 39.00M | 12.00M | 41.00M | 45.00M | 46.00M | 16.00M | 16.00M | 17.00M | 52.00M | 21.00M | 50.00M | 23.00M | 25.00M | -60.00M | 52.00M | 27.00M | 55.00M | 134.00M | 28.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.00M | 429.00M | 442.00M | 440.00M | 451.00M | 445.00M | 461.00M | 454.00M | 456.00M | 478.00M | 483.00M | 488.00M | 493.00M | 498.00M | 508.00M | 511.00M | 519.00M | 531.00M | 546.00M | 555.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -526.00M | 852.00M | 866.00M | 3.00M | 1,352.00M | -1346.00M | -117.00M | -3.00M | -832.00M | 831.00M | 814.00M | -274.00M | 277.00M | 423.00M | 1,027.00M | -2.00M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -339.00M | -277.00M | -347.00M | -65.00M | 532.00M | 8.00M | -606.00M | -362.00M | 300.00M | 828.00M | -52.00M | -1.00M | 12.00M | -43.00M | 630.00M | -736.00M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -137.00M | 89.00M | -19.00M | 216.00M | -251.00M | 23.00M | 77.00M | -168.00M | 27.00M | 208.00M | -100.00M | -117.00M | -84.00M | 139.00M | -120.00M | -35.00M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -566.00M | 496.00M | 228.00M | -232.00M | -225.00M | 237.00M | 344.00M | -187.00M | 101.00M | 553.00M | 17.00M | -288.00M | 145.00M | 195.00M | -37.00M | -275.00M | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.00M | 199.00M | 405.00M | -32.00M | -38.00M | -202.00M | 369.00M | 10.00M | -56.00M | 47.00M | | -48.00M | 49.00M | | | -14.00M | -139.00M | 146.00M | 131.00M | -15.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 622.00M | 505.00M | 417.00M | 349.00M | 382.00M | 472.00M | 761.00M | 653.00M | 780.00M | 821.00M | 1,012.00M | 1,047.00M | 1,264.00M | 1,174.00M | 1,059.00M | 1,062.00M | 1,299.00M | 1,958.00M | 1,301.00M | 983.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 8.00M | 6.00M | 11.00M | 3.00M | 6.00M | 102.00M | 2.00M | 4.00M | 1.00M | 35.00M | 2.00M | 4.00M | 5.00M | 3.00M | 4.00M | 11.00M | 6.00M | 60.00M | 596.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,204.00M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 4.00M | 5.00M | 11.00M | 44.00M | 27.00M | 16.00M | 15.00M | 15.00M | 7.00M | 5.00M | 15.00M | 24.00M | 25.00M | 13.00M | 15.00M | 20.00M | 21.00M | 18.00M | 11.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -572.00M | -492.00M | -414.00M | -3532.00M | -336.00M | -441.00M | -645.00M | -637.00M | -765.00M | -818.00M | -977.00M | -1038.00M | -1243.00M | -1152.00M | -2000.00M | -1047.00M | -1274.00M | -1935.00M | -1235.00M | -381.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 5.00M | -8.00M | -45.00M | 49.00M | -67.00M | 70.00M | -55.00M | 70.00M | -75.00M | -1.00M | -61.00M | -3.00M | -2.00M | 110.00M | -80.00M | 105.00M | 4.00M | -24.00M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1145.00M | -131.00M | -1105.00M | -1125.00M | -1839.00M | -751.00M | -2129.00M | -876.00M | -1136.00M | -863.00M | -1383.00M | -1009.00M | -281.00M | 319.00M | -1193.00M | -1651.00M | -145.00M | -467.00M | -424.00M | -1939.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 44.00M | 3,815.00M | 42.00M | 1,984.00M | -1911.00M | -115.00M | 1,064.00M | -983.00M | -71.00M | | 1,117.00M | -717.00M | -316.00M | 22.00M | 13.00M | 26.00M | 29.00M | 25.00M | 23.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.00M | 1,747.00M | 607.00M | -2512.00M | -56.00M | -142.00M | -49.00M | 70.00M | 1.00M | 37.00M | 6.00M | 64.00M | 50.00M | 1,239.00M | -835.00M | -384.00M | 642.00M | -664.00M | 813.00M | -851.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,372.00M | 1,865.00M | 1,709.00M | 1,796.00M | 1,737.00M | 578.00M | 1,964.00M | 930.00M | 1,122.00M | 897.00M | 1,354.00M | 1,064.00M | 310.00M | 898.00M | 1,299.00M | 1,252.00M | 762.00M | -220.00M | 1,171.00M | 486.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.00M | 1,747.00M | 607.00M | -2512.00M | -56.00M | -142.00M | -49.00M | 70.00M | 1.00M | 37.00M | 6.00M | 64.00M | 50.00M | 1,239.00M | -835.00M | -384.00M | 642.00M | -664.00M | 813.00M | -851.00M |