|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,321.00M | 3,018.00M | 1,896.00M | 1,207.00M | 2,333.00M | 2,992.00M | 154.00M | 958.00M | 2,260.00M | 2,673.00M | 1,773.00M | 1,020.00M | 1,755.00M | 2,383.00M | 1,695.00M | 1,124.00M | 1,641.00M | 2,398.00M | 1,616.00M | 1,000.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 61.00M | 54.00M | 61.00M | 50.00M | 60.00M | 55.00M | 58.00M | 59.00M | 54.00M | 47.00M | 50.00M | 55.00M | 55.00M | 54.00M | 57.00M | 58.00M | 59.00M | 60.00M | 70.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | | -14.00M | 39.00M | 59.00M | -59.00M | -252.00M | 13.00M | 102.00M | -79.00M | -50.00M | 33.00M | 135.00M | -69.00M | -76.00M | 19.00M | 126.00M | -56.00M | -46.00M | 232.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 134.00M | | | | | 1.00M | -1.00M | 1.00M | 17.00M | 6.00M | | 4.00M | | | 11.00M | | 1.00M | 4.00M | 4.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,492.00M | 2,421.00M | 2,266.00M | 934.00M | 2,977.00M | 3,035.00M | 2,126.00M | 451.00M | 2,106.00M | 3,862.00M | 1,064.00M | 1,108.00M | 4,262.00M | 3,153.00M | 1,299.00M | 911.00M | 3,379.00M | 4,231.00M | 687.00M | 1,567.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | 128.00M | 131.00M | 134.00M | 135.00M | 138.00M | 130.00M | 127.00M | 108.00M | 133.00M | 129.00M | 129.00M | 131.00M | 129.00M | 132.00M | 128.00M | 131.00M | 136.00M | 138.00M | 167.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | 128.00M | 131.00M | 134.00M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.00M | 464.00M | 481.00M | 494.00M | 503.00M | 504.00M | 502.00M | 472.00M | 465.00M | 476.00M | 486.00M | 496.00M | 486.00M | 481.00M | 494.00M | 511.00M | 507.00M | 515.00M | 535.00M | 637.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,123.00M | -1027.00M | -650.00M | 967.00M | 2,646.00M | -918.00M | 580.00M | 286.00M | 990.00M | -2099.00M | 107.00M | -635.00M | 1,330.00M | -1383.00M | 725.00M | -158.00M | 926.00M | -2099.00M | 357.00M | 113.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,058.00M | -1943.00M | -679.00M | 30.00M | 2,479.00M | -1200.00M | -358.00M | -1470.00M | 1,361.00M | -1552.00M | -419.00M | -1210.00M | 3,033.00M | -1354.00M | 265.00M | -1311.00M | 1,945.00M | -1795.00M | 402.00M | -479.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 421.00M | -560.00M | -282.00M | -149.00M | 81.00M | -344.00M | 468.00M | | -1360.00M | -21.00M | -822.00M | -24.00M | 90.00M | -29.00M | -487.00M | 332.00M | -17.00M | 762.00M | -1704.00M | 314.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 442.00M | 69.00M | -381.00M | -107.00M | 191.00M | -94.00M | -117.00M | -36.00M | -157.00M | -67.00M | -12.00M | 54.00M | 86.00M | -215.00M | 15.00M | 21.00M | 106.00M | -104.00M | -28.00M | 269.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.00M | 385.00M | 410.00M | 597.00M | 343.00M | 344.00M | 403.00M | 739.00M | 380.00M | 385.00M | 579.00M | 620.00M | 382.00M | 426.00M | 571.00M | 548.00M | 518.00M | 495.00M | 597.00M | 603.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 14.00M | 16.00M | 19.00M | 10.00M | 9.00M | 18.00M | 8.00M | 8.00M | 9.00M | 12.00M | 24.00M | 15.00M | 7.00M | 32.00M | 51.00M | 2.00M | 5.00M | 18.00M | 57.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,741.00M | 33.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.00M | 123.00M | | -23.00M | | | 43.00M | 54.00M | 80.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.00M | 345.00M | 1,569.00M | 1,032.00M | 132.00M | 158.00M | 307.00M | 577.00M | 412.00M | 399.00M | 404.00M | 507.00M | 266.00M | 305.00M | 347.00M | 286.00M | 375.00M | 452.00M | 425.00M | 406.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -477.00M | -1368.00M | 485.00M | -286.00M | -310.00M | -399.00M | -406.00M | -194.00M | -304.00M | -411.00M | -591.00M | -595.00M | -378.00M | -422.00M | -520.00M | -418.00M | -533.00M | -1810.00M | -9344.00M | -577.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -370.00M | -42.00M | 402.00M | -4.00M | 2.00M | 2.00M | -5.00M | | -9.00M | -6.00M | -6.00M | -5.00M | -16.00M | 1.00M | -22.00M | -20.00M | -19.00M | -25.00M | -4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2020.00M | -2907.00M | -1464.00M | -5625.00M | -386.00M | -4568.00M | 22.00M | -2117.00M | -200.00M | -2907.00M | -2757.00M | -802.00M | -1568.00M | -1608.00M | -1868.00M | -2003.00M | -1553.00M | -615.00M | 4,418.00M | -629.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 430.00M | 563.00M | 551.00M | 537.00M | 524.00M | 666.00M | 643.00M | 633.00M | 624.00M | 642.00M | 632.00M | 633.00M | 629.00M | 654.00M | 650.00M | 645.00M | 645.00M | 673.00M | 673.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -3.00M | -1.00M | -11.00M | | | -32.00M | 16.00M | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,002.00M | -1857.00M | 1,286.00M | -4988.00M | 2,281.00M | -1932.00M | 1,710.00M | -1844.00M | 1,602.00M | 544.00M | -2284.00M | -289.00M | 2,316.00M | 1,123.00M | -1089.00M | -1510.00M | 1,293.00M | 1,806.00M | -4239.00M | 361.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,031.00M | 2,036.00M | 1,856.00M | 337.00M | 2,634.00M | 2,691.00M | 1,723.00M | -288.00M | 1,726.00M | 3,477.00M | 485.00M | 488.00M | 3,880.00M | 2,727.00M | 728.00M | 363.00M | 2,861.00M | 3,736.00M | 90.00M | 964.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,995.00M | -1854.00M | 1,287.00M | -4977.00M | 2,281.00M | -1932.00M | 1,742.00M | -1860.00M | 1,602.00M | 544.00M | -2284.00M | -289.00M | 2,316.00M | 1,123.00M | -1089.00M | -1510.00M | 1,293.00M | 1,806.00M | -4239.00M | 361.00M |