|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,447.00M | 1,273.00M | 1,442.00M | 1,134.00M | 1,263.00M | 1,549.00M | 1,021.00M | 1,408.00M | 1,501.00M | 1,515.00M | 505.00M | 185.00M | 224.00M | 189.00M | 147.00M | 171.00M | 186.00M | -36.00M | -17.00M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 171.00M | 168.00M | 167.00M | 161.00M | 166.00M | 163.00M | 161.00M | 166.00M | 166.00M | -3.00M | 166.00M | 163.00M | 171.00M | -7.00M | 126.00M | 246.00M | 191.00M | -17.00M | 134.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 56.00M | 45.00M | 60.00M | 53.00M | 50.00M | 25.00M | 59.00M | 50.00M | 39.00M | 49.00M | 53.00M | 55.00M | 45.00M | 36.00M | 59.00M | 59.00M | 36.00M | 42.00M | 57.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 88.00M | -11.00M | 21.00M | 99.00M | 88.00M | -388.00M | 225.00M | -29.00M | -28.00M | 21.00M | 3.00M | -39.00M | -10.00M | -183.00M | -19.00M | -12.00M | 85.00M | -36.00M | -117.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | -171.00M | -78.00M | 67.00M | -148.00M | -119.00M | 558.00M | 350.00M | 293.00M | -89.00M | -20.00M | 158.00M | 28.00M | 35.00M | -30.00M | 221.00M | 88.00M | 31.00M | -484.00M | -33.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 94.00M | 15.00M | | | 255.00M | 263.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | 96.00M | 231.00M | 387.00M | 227.00M | 100.00M | 552.00M | 141.00M | 102.00M | 88.00M | 513.00M | 93.00M | 44.00M | 52.00M | 50.00M | 43.00M | 41.00M | -367.00M | 116.00M | 68.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,278.00M | 1,119.00M | 2,663.00M | 36.00M | 789.00M | 2,083.00M | 2,366.00M | -784.00M | 1,360.00M | 1,809.00M | 2,955.00M | 448.00M | 1,371.00M | 1,997.00M | 1,296.00M | 597.00M | 1,319.00M | 3,288.00M | 871.00M | -650.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 724.00M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 137.00M | 122.00M | 163.00M | 114.00M | 134.00M | 136.00M | 122.00M | 118.00M | 142.00M | 132.00M | 125.00M | 146.00M | 186.00M | 202.00M | 199.00M | 207.00M | 206.00M | 230.00M | 223.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00M | 171.00M | 168.00M | 167.00M | 161.00M | 166.00M | 163.00M | 161.00M | 166.00M | 166.00M | -3.00M | 166.00M | 163.00M | 171.00M | -7.00M | 126.00M | 246.00M | 191.00M | -17.00M | 134.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | 292.00M | -411.00M | 285.00M | 619.00M | -244.00M | 79.00M | 422.00M | 83.00M | -161.00M | -411.00M | -53.00M | 202.00M | 69.00M | -89.00M | 424.00M | 494.00M | 117.00M | -210.00M | 447.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.00M | 245.00M | 169.00M | 331.00M | 103.00M | -44.00M | 50.00M | 238.00M | 100.00M | 110.00M | 101.00M | 140.00M | -63.00M | 156.00M | 53.00M | 147.00M | 357.00M | 100.00M | 32.00M | 203.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 345.00M | -23.00M | 365.00M | -199.00M | -41.00M | -125.00M | 210.00M | 114.00M | | -18.00M | 348.00M | -381.00M | -42.00M | 281.00M | 220.00M | -132.00M | 336.00M | 206.00M | 314.00M | -289.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 362.00M | 407.00M | -602.00M | -139.00M | -80.00M | 1,178.00M | -583.00M | 143.00M | 100.00M | 610.00M | -565.00M | 227.00M | 358.00M | 213.00M | -142.00M | 572.00M | 164.00M | 731.00M | -825.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | -209.00M | -10.00M | 194.00M | -50.00M | -343.00M | -110.00M | -204.00M | -205.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 226.00M | -48.00M | 29.00M | 9.00M | -163.00M | -107.00M | -110.00M | -98.00M | 67.00M | -83.00M | -63.00M | 113.00M | 78.00M | -17.00M | -29.00M | 179.00M | 49.00M | 34.00M | 135.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 208.00M | 281.00M | 183.00M | 158.00M | 184.00M | 241.00M | 193.00M | 233.00M | 249.00M | 66.00M | 233.00M | 259.00M | 279.00M | 100.00M | 190.00M | 364.00M | 374.00M | 58.00M | 223.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 9.00M | 10.00M | 1.00M | | 18.00M | 11.00M | 2.00M | 8.00M | 22.00M | | | | | 23.00M | | | 8.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 7.00M | -8.00M | 176.00M | 2.00M | | | | 661.00M | 55.00M | 2.00M | | 4,913.00M | 2,134.00M | 1,833.00M | 5.00M | 2,158.00M | 37.00M | 11.00M | 5.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | | | | | | | | | | | | | | 1,157.00M | | | 6.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 719.00M | 575.00M | 619.00M | 304.00M | 342.00M | 238.00M | 371.00M | 386.00M | 246.00M | 176.00M | 163.00M | 155.00M | 237.00M | 172.00M | 306.00M | 338.00M | 415.00M | 295.00M | 421.00M | 212.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | -104.00M | 286.00M | -10.00M | 424.00M | 126.00M | -633.00M | -29.00M | -680.00M | -45.00M | -539.00M | -273.00M | -5132.00M | -2797.00M | -1662.00M | -333.00M | -1547.00M | -488.00M | -74.00M | -119.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -41.00M | -7.00M | -17.00M | -4.00M | -24.00M | -3.00M | -34.00M | -4.00M | -27.00M | 93.00M | 36.00M | -10.00M | -21.00M | -2.00M | -32.00M | -3.00M | 233.00M | 271.00M | -92.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1660.00M | -1318.00M | -3059.00M | -1719.00M | -2113.00M | -2777.00M | 279.00M | -1973.00M | 1,110.00M | -2564.00M | -2336.00M | 3,696.00M | 1,602.00M | 1,760.00M | -219.00M | -1180.00M | 759.00M | -219.00M | -1313.00M | 267.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 664.00M | 646.00M | 676.00M | 668.00M | 691.00M | 669.00M | 691.00M | 725.00M | 691.00M | 728.00M | 711.00M | 703.00M | 743.00M | 715.00M | 741.00M | 732.00M | 747.00M | 735.00M | 762.00M | 781.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -37.00M | -18.00M | 15.00M | -133.00M | -231.00M | 166.00M | 28.00M | -33.00M | -56.00M | 75.00M | -40.00M | -21.00M | 108.00M | -184.00M | 44.00M | 123.00M | | 9.00M | -8.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -291.00M | -340.00M | -128.00M | -1678.00M | -1033.00M | -799.00M | 2,178.00M | -2758.00M | 1,757.00M | -856.00M | 155.00M | 3,831.00M | -2180.00M | 1,068.00M | -77.00M | -910.00M | 692.00M | 2,581.00M | -443.00M | -510.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,093.00M | 911.00M | 2,382.00M | -147.00M | 631.00M | 1,899.00M | 2,125.00M | -977.00M | 1,127.00M | 1,560.00M | 2,889.00M | 215.00M | 1,112.00M | 1,718.00M | 1,196.00M | 407.00M | 955.00M | 2,914.00M | 813.00M | -873.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -321.00M | -303.00M | -110.00M | -1693.00M | -900.00M | -568.00M | 2,012.00M | -2786.00M | 1,790.00M | -800.00M | 80.00M | 3,871.00M | -2159.00M | 960.00M | -585.00M | -916.00M | 531.00M | 2,581.00M | -516.00M | -502.00M |