|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00M | 544.00M | 508.00M | 599.00M | 344.00M | 578.00M | -3069.00M | 511.00M | -8736.00M | -78.00M | -1995.00M | 57.00M | -49.00M | -148.00M | 85.00M | -201.00M | -915.00M | -621.00M | -2.00M | -200.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.00M | 600.00M | | | | | | | | | -16.00M | 466.00M | 454.00M | 500.00M | | 440.00M | 423.00M | 400.00M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 27.00M | 31.00M | 23.00M | 25.00M | 23.00M | 27.00M | 14.00M | 9.00M | 16.00M | 13.00M | 14.00M | -3.00M | 10.00M | 8.00M | 10.00M | 12.00M | 13.00M | 13.00M | 13.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | 152.00M | 167.00M | 179.00M | 70.00M | 369.00M | -1848.00M | 46.00M | | -8.00M | -30.00M | 8.00M | -6.00M | -8.00M | -203.00M | -168.00M | -241.00M | -188.00M | -108.00M | -383.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -12.00M | -40.00M | 10.00M | -13.00M | | 79.00M | -1.00M | 1,271.00M | 19.00M | -1277.00M | -3.00M | -579.00M | 157.00M | 405.00M | 1.00M | -10.00M | -1.00M | 28.00M | 3.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 27.00M | 25.00M | 25.00M | -25.00M | | 5.00M | 27.00M | 20.00M | 30.00M | 23.00M | 23.00M | 16.00M | 15.00M | 18.00M | 13.00M | 18.00M | 16.00M | 62.00M | 12.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.00M | 55.00M | 90.00M | 376.00M | 54.00M | -107.00M | 49.00M | 374.00M | -44.00M | -134.00M | 353.00M | 261.00M | -206.00M | -319.00M | -40.00M | 138.00M | 91.00M | -297.00M | -30.00M | 264.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,639.00M | 1,730.00M | 1,607.00M | 1,375.00M | 1,396.00M | 1,123.00M | 841.00M | 595.00M | -100.00M | 881.00M | 784.00M | 1,102.00M | 511.00M | 2,032.00M | 688.00M | 1,095.00M | 570.00M | 2,511.00M | 562.00M | 1,323.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | | 8,800.00M | | 1,907.00M | | | | | | 628.00M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,041.00M | 81.00M | 877.00M | 808.00M | 48.00M | 114.00M | 796.00M | 733.00M | 72.00M | 88.00M | 751.00M | 748.00M | 743.00M | 707.00M | 758.00M | 713.00M | 688.00M | 674.00M | 674.00M | 664.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | -16.00M | 28.00M | -131.00M | 99.00M | 59.00M | 131.00M | -14.00M | 50.00M | -39.00M | -99.00M | 25.00M | -10.00M | -54.00M | 20.00M | -38.00M | 118.00M | 12.00M | 76.00M | 298.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.00M | -59.00M | -21.00M | -38.00M | 117.00M | -34.00M | 53.00M | -8.00M | -3.00M | -136.00M | 50.00M | -7.00M | -180.00M | -25.00M | 10.00M | 101.00M | 71.00M | 90.00M | 370.00M | -172.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.00M | 36.00M | -76.00M | 34.00M | -21.00M | 12.00M | 947.00M | 143.00M | -1154.00M | 15.00M | -189.00M | 772.00M | -174.00M | -158.00M | -629.00M | 133.00M | -46.00M | 5.00M | -72.00M | 769.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -10.00M | 142.00M | -38.00M | 134.00M | 30.00M | -107.00M | -28.00M | 12.00M | 7.00M | 239.00M | 52.00M | -75.00M | -17.00M | -141.00M | 493.00M | -392.00M | 2,367.00M | -2438.00M | 1,602.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 646.00M | 690.00M | 848.00M | 577.00M | 761.00M | 845.00M | 833.00M | 640.00M | 796.00M | 843.00M | 821.00M | 713.00M | 753.00M | 850.00M | 915.00M | 791.00M | 891.00M | 1,041.00M | 1,644.00M | 943.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 24.00M | 45.00M | 6.00M | 59.00M | 2.00M | 53.00M | 23.00M | 3.00M | 9.00M | 130.00M | 12.00M | 252.00M | 19.00M | 83.00M | 14.00M | 17.00M | 13.00M | 3.00M | 16.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4977.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,662.00M | | | | 1,743.00M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -620.00M | -654.00M | -763.00M | -569.00M | -701.00M | 1,864.00M | 4,882.00M | -616.00M | -789.00M | -827.00M | 1,031.00M | -698.00M | -496.00M | -805.00M | -831.00M | -769.00M | -873.00M | -1027.00M | -1636.00M | 4,050.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -3.00M | -1.00M | -31.00M | -1.00M | -1.00M | -7.00M | -6.00M | | -1.00M | -1.00M | -2.00M | -4.00M | -9.00M | 3.00M | -11.00M | -2.00M | -2.00M | 2.00M | -32.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -576.00M | -1318.00M | -1139.00M | -776.00M | -713.00M | -3143.00M | -4681.00M | -86.00M | 158.00M | -173.00M | 83.00M | -1060.00M | -100.00M | -81.00M | -610.00M | -314.00M | -30.00M | -651.00M | -324.00M | -4751.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.00M | 266.00M | 253.00M | 271.00M | 254.00M | 255.00M | | 8.00M | 1.00M | 1.00M | 1.00M | 3.00M | | | | 1.00M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.00M | -242.00M | -295.00M | 30.00M | -18.00M | -156.00M | 1,042.00M | -107.00M | -731.00M | -119.00M | 1,898.00M | -656.00M | -85.00M | 1,146.00M | -753.00M | 12.00M | -333.00M | 833.00M | -1398.00M | 622.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 993.00M | 1,040.00M | 759.00M | 798.00M | 635.00M | 278.00M | 8.00M | -45.00M | -896.00M | 38.00M | -37.00M | 389.00M | -242.00M | 1,182.00M | -227.00M | 304.00M | -321.00M | 1,470.00M | -1082.00M | 380.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.00M | -242.00M | -295.00M | 30.00M | -18.00M | -156.00M | 1,042.00M | -107.00M | -731.00M | -119.00M | 1,898.00M | -656.00M | -85.00M | 1,146.00M | -753.00M | 12.00M | -333.00M | 833.00M | -1398.00M | 622.00M |