|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,112.00M | 1,044.00M | 1,112.00M | 1,658.00M | 875.00M | 788.00M | 771.00M | 1,538.00M | 1,078.00M | 900.00M | 879.00M | 1,474.00M | 794.00M | 741.00M | 909.00M | 1,648.00M | 824.00M | 956.00M | 1,056.00M | 1,597.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 43.00M | 39.00M | 39.00M | 68.00M | 40.00M | 34.00M | 40.00M | 56.00M | 40.00M | 34.00M | 33.00M | 48.00M | 36.00M | 31.00M | 38.00M | 56.00M | 43.00M | 37.00M | 41.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 884.00M | 829.00M | 785.00M | 433.00M | 774.00M | 815.00M | 836.00M | 1,047.00M | 728.00M | 699.00M | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | 94.00M | 116.00M | 76.00M | 245.00M | 180.00M | 111.00M | 11.00M | 103.00M | 113.00M | 106.00M | | 129.00M | 121.00M | 132.00M | | 219.00M | 250.00M | 225.00M | -671.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,084.00M | 1,998.00M | 2,248.00M | 3,502.00M | 1,607.00M | 1,518.00M | 2,276.00M | 3,447.00M | 2,230.00M | 1,774.00M | 1,610.00M | 2,698.00M | 1,187.00M | 1,318.00M | 2,012.00M | 2,519.00M | 1,716.00M | 1,951.00M | 1,993.00M | 3,265.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 971.00M | 995.00M | 986.00M | 1,018.00M | 1,024.00M | 1,046.00M | 1,031.00M | 1,099.00M | 1,071.00M | 1,040.00M | 1,072.00M | 1,104.00M | 1,078.00M | 1,063.00M | 1,066.00M | 1,093.00M | 1,092.00M | 1,068.00M | 1,112.00M | 1,097.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -726.00M | 1,245.00M | -453.00M | 244.00M | -259.00M | 771.00M | -885.00M | -409.00M | 126.00M | 561.00M | -577.00M | 160.00M | 305.00M | 774.00M | -387.00M | 1,088.00M | 336.00M | 979.00M | -225.00M | 1,157.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1616.00M | 34.00M | -1310.00M | 1,031.00M | -1473.00M | -521.00M | -1540.00M | 203.00M | -470.00M | -505.00M | -1736.00M | 158.00M | -1105.00M | -982.00M | -1300.00M | 927.00M | -571.00M | -154.00M | -1419.00M | 1,211.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.00M | 65.00M | -1.00M | -77.00M | 170.00M | 44.00M | -104.00M | -158.00M | 131.00M | -21.00M | 9.00M | -76.00M | 223.00M | -112.00M | -43.00M | -158.00M | 160.00M | 93.00M | -12.00M | -120.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,570.00M | 1,573.00M | 1,236.00M | 2,384.00M | 1,284.00M | 1,858.00M | 1,278.00M | 1,754.00M | 1,290.00M | 1,305.00M | 1,379.00M | 1,202.00M | 767.00M | 818.00M | 997.00M | 1,473.00M | 623.00M | 757.00M | 955.00M | 1,474.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 50.00M | 32.00M | 20.00M | 13.00M | 21.00M | 8.00M | 73.00M | 8.00M | 41.00M | 24.00M | 24.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 14.00M | 13.00M | 39.00M | 25.00M | 33.00M | 30.00M | 147.00M | 77.00M | 229.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1550.00M | -1562.00M | -1341.00M | -2363.00M | -1309.00M | -1891.00M | -1230.00M | -1744.00M | -1280.00M | -1328.00M | -1358.00M | -1234.00M | -802.00M | -804.00M | -1054.00M | -1432.00M | -619.00M | -861.00M | -955.00M | -1476.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | | | | | | -7.00M | -4.00M | | -6.00M | -24.00M | | -5.00M | -4.00M | -40.00M | -6.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -730.00M | -379.00M | -1699.00M | -211.00M | -247.00M | -1793.00M | -356.00M | -201.00M | -727.00M | -791.00M | -1316.00M | -592.00M | -969.00M | -1340.00M | -863.00M | -847.00M | -460.00M | -632.00M | 3,968.00M | -127.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 27.00M | 40.00M | 33.00M | 81.00M | 8.00M | 25.00M | 117.00M | 157.00M | 54.00M | 54.00M | 226.00M | 404.00M | 36.00M | 32.00M | 52.00M | 18.00M | 32.00M | 724.00M | 218.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 200.00M | 198.00M | 195.00M | 299.00M | 299.00M | 290.00M | 289.00M | 318.00M | 317.00M | 314.00M | 310.00M | 339.00M | 337.00M | 332.00M | 331.00M | 345.00M | 342.00M | 341.00M | 346.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -77.00M | 24.00M | -96.00M | -98.00M | -38.00M | 37.00M | -19.00M | -24.00M | 19.00M | -21.00M | -15.00M | 26.00M | -88.00M | 11.00M | 127.00M | 27.00M | -54.00M | 112.00M | -39.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.00M | -20.00M | -768.00M | 832.00M | -47.00M | -2204.00M | 727.00M | 1,483.00M | 199.00M | -326.00M | -1085.00M | 857.00M | -558.00M | -914.00M | 106.00M | 367.00M | 664.00M | 404.00M | 5,118.00M | 1,623.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.00M | 425.00M | 1,012.00M | 1,118.00M | 323.00M | -340.00M | 998.00M | 1,693.00M | 940.00M | 469.00M | 231.00M | 1,496.00M | 420.00M | 500.00M | 1,015.00M | 1,046.00M | 1,093.00M | 1,194.00M | 1,038.00M | 1,791.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -196.00M | 57.00M | -792.00M | 928.00M | 51.00M | -2166.00M | 690.00M | 1,502.00M | 223.00M | -345.00M | -1064.00M | 872.00M | -584.00M | -826.00M | 95.00M | 240.00M | 637.00M | 458.00M | 5,006.00M | 1,662.00M |