|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,464.00M | 380.00M | 228.00M | 100.00M | 1,794.00M | -56.00M | 40.00M | 168.00M | 2,087.00M | 89.00M | 241.00M | 353.00M | 2,389.00M | -20.00M | 197.00M | 471.00M | 2,820.00M | 381.00M | 446.00M | 693.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 44.00M | 45.00M | 51.00M | 46.00M | 45.00M | 47.00M | 47.00M | 33.00M | 33.00M | 33.00M | 36.00M | 42.00M | 48.00M | 44.00M | 42.00M | 43.00M | 43.00M | 44.00M | 44.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 244.00M | 280.00M | 336.00M | 346.00M | 346.00M | 422.00M | 423.00M | 419.00M | 448.00M | 495.00M | 475.00M | 451.00M | 519.00M | 511.00M | 498.00M | 469.00M | 490.00M | 543.00M | 521.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | -111.00M | -16.00M | 4.00M | 118.00M | 14.00M | -28.00M | -262.00M | -99.00M | -239.00M | -126.00M | -184.00M | -51.00M | -193.00M | -91.00M | -136.00M | -51.00M | -157.00M | 58.00M | 79.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 138.00M | 167.00M | 188.00M | 110.00M | 146.00M | -11.00M | 27.00M | 360.00M | -457.00M | -10.00M | 440.00M | -499.00M | 1,071.00M | 239.00M | -273.00M | 151.00M | -244.00M | 244.00M | -162.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.00M | 273.00M | 361.00M | 583.00M | 703.00M | 612.00M | 637.00M | 424.00M | 541.00M | 459.00M | 610.00M | 531.00M | 632.00M | 575.00M | 703.00M | 615.00M | 653.00M | 573.00M | 827.00M | 864.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,384.00M | 542.00M | 145.00M | 85.00M | 3,320.00M | 339.00M | 328.00M | 284.00M | 3,592.00M | 842.00M | -97.00M | 613.00M | 3,951.00M | 417.00M | 362.00M | 1,069.00M | 4,395.00M | 381.00M | 637.00M | 1,570.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 69.00M | 69.00M | 164.00M | 163.00M | 163.00M | 162.00M | 162.00M | 160.00M | 162.00M | 158.00M | 156.00M | 156.00M | 160.00M | 157.00M | 157.00M | 158.00M | 165.00M | 165.00M | 165.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 44.00M | 45.00M | 51.00M | 46.00M | 45.00M | 47.00M | 47.00M | 33.00M | 33.00M | 33.00M | 36.00M | 42.00M | 48.00M | 44.00M | 42.00M | 43.00M | 43.00M | 44.00M | 44.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | -163.00M | 21.00M | 451.00M | -149.00M | -292.00M | -62.00M | 518.00M | -187.00M | -311.00M | -33.00M | 555.00M | -138.00M | -332.00M | -31.00M | 591.00M | -293.00M | -196.00M | 49.00M | 596.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 12.00M | -107.00M | 191.00M | 2.00M | -181.00M | -71.00M | 131.00M | 152.00M | -309.00M | -5.00M | 156.00M | 135.00M | -153.00M | -75.00M | 394.00M | -34.00M | -212.00M | -135.00M | 266.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | 152.00M | -212.00M | -311.00M | 773.00M | -105.00M | -175.00M | 100.00M | -16.00M | 640.00M | -232.00M | 113.00M | 139.00M | -589.00M | -507.00M | 207.00M | 349.00M | -113.00M | -378.00M | 213.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | -155.00M | -11.00M | 128.00M | -234.00M | 123.00M | -6.00M | -2.00M | -83.00M | 27.00M | -565.00M | -132.00M | 672.00M | 73.00M | -51.00M | 73.00M | 584.00M | -633.00M | -19.00M | 52.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -103.00M | 35.00M | 444.00M | -361.00M | 5.00M | 348.00M | -111.00M | 219.00M | 178.00M | -211.00M | -159.00M | 122.00M | -8.00M | 75.00M | 27.00M | 127.00M | -213.00M | 201.00M | -23.00M | 227.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -48.00M | 42.00M | 65.00M | 61.00M | -11.00M | 77.00M | 55.00M | 88.00M | -170.00M | 84.00M | 63.00M | 61.00M | -149.00M | 33.00M | 31.00M | 35.00M | -59.00M | 38.00M | 46.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | | | 5,682.00M | | | | | | | | | | 83.00M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 312.00M | -172.00M | 123.00M | 1,306.00M | -1109.00M | -86.00M | 244.00M | -119.00M | 210.00M | -95.00M | 301.00M | 155.00M | 33.00M | 37.00M | 235.00M | 402.00M | 19.00M | -336.00M | 1,473.00M | -1354.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -262.00M | -437.00M | 796.00M | -5478.00M | -428.00M | -311.00M | -256.00M | -448.00M | 155.00M | -373.00M | 210.00M | 34.00M | -219.00M | -252.00M | -188.00M | -489.00M | -416.00M | -1225.00M | 1,198.00M | -700.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | | -1.00M | | -1.00M | | | 17.00M | -19.00M | -1.00M | 1.00M | | -4.00M | | 3.00M | -1.00M | -6.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -992.00M | -597.00M | -786.00M | 3,858.00M | -443.00M | -897.00M | -913.00M | -442.00M | -1549.00M | -1365.00M | 849.00M | -16.00M | -1684.00M | 454.00M | 761.00M | -3260.00M | 847.00M | 142.00M | -4372.00M | -1037.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.00M | 164.00M | 190.00M | 195.00M | 195.00M | 194.00M | 222.00M | 224.00M | 221.00M | 222.00M | 260.00M | 256.00M | 257.00M | 261.00M | 296.00M | 300.00M | 292.00M | 301.00M | 341.00M | 341.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -1.00M | -2.00M | -4.00M | -12.00M | -4.00M | -16.00M | 15.00M | 3.00M | -2.00M | -17.00M | 13.00M | -8.00M | -1.00M | | -12.00M | 16.00M | -1.00M | -1.00M | 7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,134.00M | -493.00M | 153.00M | -1539.00M | 2,437.00M | -873.00M | -857.00M | -591.00M | 2,201.00M | -898.00M | 945.00M | 644.00M | 2,040.00M | 618.00M | 935.00M | -2692.00M | 4,842.00M | -703.00M | -2538.00M | -160.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,354.00M | 590.00M | 103.00M | 20.00M | 3,259.00M | 350.00M | 251.00M | 229.00M | 3,504.00M | 1,012.00M | -181.00M | 550.00M | 3,890.00M | 566.00M | 329.00M | 1,038.00M | 4,360.00M | 440.00M | 599.00M | 1,524.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,130.00M | -492.00M | 155.00M | -1535.00M | 2,449.00M | -869.00M | -841.00M | -606.00M | 2,198.00M | -896.00M | 962.00M | 631.00M | 2,048.00M | 619.00M | 935.00M | -2680.00M | 4,826.00M | -702.00M | -2537.00M | -167.00M |