|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,664.00M | 2,472.00M | 3,806.00M | 1,465.00M | 1,379.00M | 1,344.00M | 4,186.00M | 1,543.00M | 1,412.00M | 1,275.00M | 1,861.00M | 1,802.00M | 1,687.00M | 1,482.00M | 3,532.00M | 1,825.00M | 1,891.00M | 1,903.00M | 3,965.00M | 1,857.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 115.00M | 99.00M | 86.00M | 85.00M | 87.00M | 83.00M | 77.00M | 56.00M | 72.00M | 57.00M | 87.00M | 112.00M | 76.00M | 85.00M | 98.00M | 99.00M | 104.00M | 100.00M | 86.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -404.00M | 183.00M | -255.00M | 346.00M | -225.00M | 38.00M | 412.00M | 372.00M | -369.00M | 58.00M | 168.00M | 444.00M | -448.00M | -63.00M | 89.00M | 492.00M | 388.00M | 434.00M | -1004.00M | 435.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | | | | 0.88M | | | | 0.72M | | | | 0.64M | | | | 0.53M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | 169.00M | 2,086.00M | -10.00M | -71.00M | 151.00M | 1,105.00M | -9.00M | 94.00M | 4.00M | 1,297.00M | -63.00M | 1,062.00M | -906.00M | 22.00M | 10.00M | -12.00M | 8.00M | -201.00M | -103.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 691.00M | | | | 667.00M | | | | 598.00M | | | | 1,118.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,251.00M | 2,277.00M | 2,443.00M | 1,345.00M | 1,630.00M | 3,020.00M | 2,527.00M | 1,803.00M | 2,475.00M | 2,479.00M | 2,674.00M | 2,469.00M | 1,971.00M | 3,515.00M | 2,559.00M | 1,651.00M | 4,210.00M | 4,416.00M | 2,359.00M | 2,014.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 7.00M | 6.00M | 7.00M | 8.00M | 7.00M | 7.00M | 9.00M | 8.00M | 9.00M | 9.00M | 9.00M | 8.00M | 9.00M | 9.00M | 11.00M | 14.00M | 7.00M | 12.00M | 11.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 712.00M | 716.00M | 728.00M | 732.00M | 738.00M | 749.00M | 750.00M | 756.00M | 763.00M | 769.00M | 789.00M | 795.00M | 819.00M | 842.00M | 856.00M | 860.00M | 863.00M | 889.00M | 911.00M | 930.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.00M | 745.00M | -350.00M | 427.00M | 120.00M | -60.00M | 310.00M | -238.00M | -68.00M | 474.00M | 767.00M | 90.00M | 195.00M | -340.00M | 854.00M | 327.00M | -647.00M | -25.00M | 439.00M | 463.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.00M | 682.00M | 268.00M | -771.00M | -47.00M | 174.00M | 348.00M | -1066.00M | 561.00M | 716.00M | 393.00M | -517.00M | 58.00M | 536.00M | 282.00M | -1000.00M | 324.00M | 705.00M | 637.00M | -990.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 842.00M | 889.00M | 1,192.00M | 861.00M | 1,080.00M | 1,131.00M | 1,323.00M | 1,197.00M | 1,241.00M | 1,147.00M | 1,159.00M | 1,118.00M | 1,281.00M | 1,191.00M | 1,285.00M | 991.00M | 1,176.00M | 1,288.00M | 1,489.00M | 1,119.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 1,950.00M | 180.00M | 14.00M | 6.00M | 632.00M | 585.00M | 165.00M | 7.00M | 11.00M | 10.00M | 310.00M | 1.00M | 1.00M | 16.00M | 161.00M | 6.00M | 10.00M | 92.00M | 3.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -920.00M | 640.00M | -1714.00M | -845.00M | -1205.00M | -546.00M | -793.00M | -1151.00M | -1257.00M | -1312.00M | -1597.00M | -903.00M | -1332.00M | -1352.00M | -1346.00M | -1032.00M | -1251.00M | -1388.00M | -1317.00M | -1282.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -224.00M | -17.00M | -43.00M | -197.00M | 250.00M | | | -204.00M | 234.00M | -264.00M | 265.00M | -196.00M | 236.00M | 27.00M | | -90.00M | -22.00M | -30.00M | 221.00M | -262.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1242.00M | -3003.00M | -306.00M | 425.00M | -1926.00M | -2317.00M | -1838.00M | -725.00M | -1198.00M | -1132.00M | -1039.00M | -1216.00M | -1093.00M | -110.00M | -2163.00M | -1495.00M | -3089.00M | -2967.00M | -999.00M | -830.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.00M | 144.00M | 123.00M | 177.00M | 156.00M | 164.00M | 528.00M | 187.00M | 152.00M | 162.00M | 139.00M | 185.00M | 171.00M | 169.00M | 186.00M | 220.00M | 174.00M | 237.00M | 196.00M | 191.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -7.00M | 1.00M | -5.00M | -12.00M | -16.00M | 13.00M | 7.00M | | -6.00M | 6.00M | -1.00M | 1.00M | 4.00M | -5.00M | 3.00M | 9.00M | -3.00M | | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | -93.00M | 424.00M | 920.00M | -1513.00M | 141.00M | -91.00M | -66.00M | 20.00M | 29.00M | 44.00M | 349.00M | -453.00M | 2,057.00M | -955.00M | -873.00M | -121.00M | 58.00M | 43.00M | -100.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,409.00M | 1,388.00M | 1,251.00M | 484.00M | 550.00M | 1,889.00M | 1,204.00M | 606.00M | 1,234.00M | 1,332.00M | 1,515.00M | 1,351.00M | 690.00M | 2,324.00M | 1,274.00M | 660.00M | 3,034.00M | 3,128.00M | 870.00M | 895.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | -86.00M | 423.00M | 925.00M | -1501.00M | 157.00M | -104.00M | -73.00M | 20.00M | 35.00M | 38.00M | 350.00M | -454.00M | 2,053.00M | -950.00M | -876.00M | -130.00M | 61.00M | 43.00M | -98.00M |