|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 908.00M | 907.00M | 1,231.00M | 1,487.00M | 1,622.00M | 1,322.00M | 1,437.00M | 1,447.00M | 1,233.00M | 1,047.00M | 1,567.00M | 1,692.00M | 1,992.00M | 1,434.00M | 1,447.00M | 1,720.00M | 1,458.00M | 1,292.00M | 1,238.00M | 1,976.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 26.00M | 30.00M | 36.00M | 25.00M | 27.00M | 27.00M | 37.00M | 27.00M | 35.00M | 31.00M | 46.00M | 30.00M | 37.00M | 38.00M | 37.00M | 33.00M | 40.00M | 38.00M | 42.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | -66.00M | 340.00M | -32.00M | -75.00M | -51.00M | 345.00M | -53.00M | -81.00M | -53.00M | 390.00M | -67.00M | 122.00M | 110.00M | 111.00M | -16.00M | 23.00M | 61.00M | 110.00M | 93.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.00M | -9.00M | 380.00M | 46.00M | -1.00M | 40.00M | 64.00M | -29.00M | 57.00M | -141.00M | -18.00M | -130.00M | 32.00M | 197.00M | 107.00M | -14.00M | 40.00M | -10.00M | -226.00M | -35.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | 10.00M | 300.00M | | 86.00M | | 1.00M | 10.00M | 1.00M | | | 50.00M | | 2.00M | 4.00M | 3.00M | 1.00M | 277.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,005.00M | 2,263.00M | 1,739.00M | 2,370.00M | 2,354.00M | 2,989.00M | 1,338.00M | 3,350.00M | 2,536.00M | 2,373.00M | 1,296.00M | 3,772.00M | 2,270.00M | 2,874.00M | 2,590.00M | 2,917.00M | 2,762.00M | 2,572.00M | 1,898.00M | 3,378.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 940.00M | 943.00M | 980.00M | 1,028.00M | 1,046.00M | 1,030.00M | 1,060.00M | 1,059.00M | 1,061.00M | 1,107.00M | 1,158.00M | 1,254.00M | 1,213.00M | 1,324.00M | 1,374.00M | 1,367.00M | 1,384.00M | 1,440.00M | 1,491.00M | 1,583.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -128.00M | -309.00M | 455.00M | 320.00M | 411.00M | -519.00M | 1,290.00M | -801.00M | -86.00M | -295.00M | 1,633.00M | -873.00M | 453.00M | 230.00M | 386.00M | 122.00M | 175.00M | 186.00M | 1,493.00M | -216.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 731.00M | 617.00M | 776.00M | 752.00M | 706.00M | 1,035.00M | 888.00M | 853.00M | 876.00M | 701.00M | 704.00M | 795.00M | 811.00M | 1,086.00M | 1,472.00M | 1,224.00M | 1,659.00M | 1,297.00M | 2,123.00M | 1,916.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | -24.00M | | 4.00M | 8.00M | 48.00M | | 4.00M | 19.00M | 8.00M | | 2.00M | 1.00M | 5.00M | | 2.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | 589.00M | | 473.00M | 79.00M | | | 111.00M | -111.00M | 180.00M | -22.00M | 24.00M | -155.00M | | | | | 194.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 12.00M | -31.00M | 46.00M | | 20.00M | -4.00M | 30.00M | -3.00M | 18.00M | 18.00M | 23.00M | 55.00M | -18.00M | 15.00M | 20.00M | -20.00M | | 61.00M | 39.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -694.00M | -578.00M | -868.00M | -1271.00M | -683.00M | -1123.00M | -945.00M | -803.00M | -1888.00M | -670.00M | -964.00M | -1196.00M | 45.00M | -3284.00M | -1469.00M | -1198.00M | -1701.00M | -1528.00M | -3946.00M | -2534.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 51.00M | 112.00M | 373.00M | -364.00M | -8.00M | 26.00M | | | 12.00M | -12.00M | 637.00M | -495.00M | -140.00M | 636.00M | 51.00M | -51.00M | 111.00M | -84.00M | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1384.00M | -1654.00M | -848.00M | -324.00M | -2429.00M | -1893.00M | -462.00M | -2474.00M | -648.00M | -1519.00M | -685.00M | -791.00M | -3611.00M | 59.00M | -1108.00M | -1578.00M | -1272.00M | 2,288.00M | -254.00M | -1165.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 886.00M | 485.00M | 104.00M | 307.00M | 1,036.00M | 775.00M | -571.00M | 12.00M | 12.00M | 3,100.00M | -1433.00M | 1,128.00M | -211.00M | 462.00M | 3,244.00M | 455.00M | 1,899.00M | -2309.00M | 11.00M | 1,168.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | 31.00M | 23.00M | 775.00M | -758.00M | -27.00M | -69.00M | 73.00M | | 184.00M | -353.00M | 1,785.00M | -1296.00M | -351.00M | 13.00M | 141.00M | -211.00M | 3,332.00M | -2302.00M | -321.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,274.00M | 1,646.00M | 963.00M | 1,618.00M | 1,648.00M | 1,954.00M | 450.00M | 2,497.00M | 1,660.00M | 1,672.00M | 592.00M | 2,977.00M | 1,459.00M | 1,788.00M | 1,118.00M | 1,693.00M | 1,103.00M | 1,275.00M | -225.00M | 1,462.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | 31.00M | 23.00M | 775.00M | -758.00M | -27.00M | -69.00M | 73.00M | | 184.00M | -353.00M | 1,785.00M | -1296.00M | -351.00M | 13.00M | 141.00M | -211.00M | 3,332.00M | -2302.00M | -321.00M |