|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | | -2.00M | 2.00M | -6.00M | 1.00M | | | | | | 960.00M | 287.00M | 928.00M | 1,306.00M | 831.00M | 1,163.00M | 1,250.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 80.00M | 68.00M | 67.00M | 64.00M | 61.00M | 63.00M | 61.00M | 63.00M | 64.00M | 65.00M | 62.00M | 62.00M | 63.00M | 61.00M | 58.00M | 60.00M | 62.00M | 62.00M | 65.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -612.00M | -36.00M | 54.00M | -30.00M | -22.00M | -109.00M | -61.00M | 115.00M | 75.00M | 235.00M | 36.00M | 281.00M | 51.00M | -28.00M | -97.00M | -25.00M | 260.00M | 8.00M | 33.00M | -49.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.00M | -23.00M | -23.00M | -33.00M | 49.00M | -102.00M | -23.00M | 5.00M | 54.00M | 32.00M | 55.00M | 2.00M | 783.00M | 86.00M | -2.00M | 89.00M | 1,116.00M | -7.00M | -162.00M | -10.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 104.00M | 342.00M | -32.00M | -1096.00M | | 143.00M | 823.00M | 32.00M | 28.00M | 210.00M | 515.00M | -28.00M | 15.00M | 593.00M | 7.00M | 584.00M | 2.00M | 2.00M | 6.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,370.00M | -1622.00M | 1,792.00M | 1,377.00M | 2,887.00M | -941.00M | 1,107.00M | 1,668.00M | 3,325.00M | -1052.00M | 965.00M | 254.00M | 4,147.00M | -1380.00M | 2,100.00M | -2383.00M | 7,748.00M | -918.00M | 2,420.00M | 1,232.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 138.00M | 127.00M | 118.00M | 98.00M | 87.00M | 88.00M | 87.00M | 98.00M | 95.00M | 92.00M | 97.00M | 98.00M | 106.00M | 102.00M | 95.00M | 91.00M | 95.00M | 126.00M | 123.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 80.00M | 68.00M | 67.00M | 64.00M | 61.00M | 63.00M | 61.00M | 63.00M | 64.00M | 65.00M | 62.00M | 62.00M | 63.00M | 61.00M | 58.00M | 60.00M | 62.00M | 62.00M | 65.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.00M | 1,045.00M | 1,266.00M | -386.00M | -82.00M | 1,584.00M | 299.00M | 310.00M | -1111.00M | 2,380.00M | 827.00M | 1,091.00M | -1344.00M | 2,101.00M | 1,398.00M | 565.00M | -129.00M | 2,089.00M | 207.00M | -166.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | 901.00M | 263.00M | 495.00M | -490.00M | 955.00M | 498.00M | 737.00M | -931.00M | 826.00M | 1,523.00M | 35.00M | -1090.00M | 4,442.00M | -1132.00M | -176.00M | -864.00M | 1,971.00M | 1,228.00M | 899.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,507.00M | -609.00M | 2,040.00M | 181.00M | 1,190.00M | 1,006.00M | 1,286.00M | 1,239.00M | 257.00M | 1,473.00M | 2,834.00M | -144.00M | 424.00M | 4,616.00M | 1,605.00M | -3544.00M | 5,624.00M | 1,947.00M | 3,223.00M | -279.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -350.00M | -54.00M | 94.00M | 136.00M | 67.00M | 37.00M | 45.00M | 299.00M | -18.00M | 236.00M | -312.00M | 36.00M | 371.00M | -211.00M | 66.00M | -143.00M | 152.00M | 134.00M | -13.00M | 63.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -220.00M | -90.00M | 102.00M | -140.00M | -228.00M | -94.00M | -80.00M | 161.00M | -325.00M | 536.00M | -189.00M | -594.00M | 210.00M | 473.00M | -669.00M | 154.00M | 323.00M | -89.00M | -63.00M | -50.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.00M | 66.00M | 27.00M | 160.00M | -106.00M | 29.00M | 36.00M | 46.00M | 57.00M | 46.00M | 65.00M | 64.00M | 81.00M | 106.00M | 136.00M | -29.00M | 109.00M | 78.00M | 139.00M | 18.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 3.00M | 2.00M | | 1.00M | 22.00M | 833.00M | 11.00M | | | 6.00M | 266.00M | | 1.00M | 2.00M | 21.00M | 3,359.00M | 30.00M | 23.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 83.00M | 96.00M | 18.00M | 381.00M | 240.00M | 256.00M | 578.00M | 3.00M | 39.00M | 11.00M | -3.00M | | 90.00M | 3.00M | -10.00M | 96.00M | 4.00M | 129.00M | 4.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -205.00M | -99.00M | -58.00M | -115.00M | 183.00M | 39.00M | 77.00M | -414.00M | -244.00M | -149.00M | -166.00M | -180.00M | -577.00M | -87.00M | -286.00M | -136.00M | -224.00M | -3564.00M | -24.00M | -269.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.00M | -112.00M | -134.00M | -77.00M | -60.00M | -199.00M | -54.00M | -56.00M | -15.00M | -176.00M | -49.00M | 73.00M | -23.00M | -222.00M | -56.00M | -218.00M | -58.00M | -165.00M | -80.00M | -63.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -517.00M | -2151.00M | -1743.00M | -438.00M | -1989.00M | -1181.00M | -572.00M | -1425.00M | -1190.00M | -843.00M | -909.00M | -622.00M | -968.00M | -809.00M | -1599.00M | 1,298.00M | -2855.00M | 1,176.00M | -961.00M | -2026.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 69.00M | 65.00M | 72.00M | 71.00M | 71.00M | 68.00M | 77.00M | 76.00M | 74.00M | 75.00M | 83.00M | 82.00M | 82.00M | 80.00M | 92.00M | 91.00M | 90.00M | 89.00M | 101.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 11.00M | 7.00M | 17.00M | 20.00M | 18.00M | 6.00M | -9.00M | 10.00M | 2.00M | -3.00M | 7.00M | | -5.00M | 6.00M | -22.00M | 5.00M | 33.00M | -9.00M | 7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,664.00M | -3861.00M | -2.00M | 626.00M | 776.00M | -1595.00M | 618.00M | -180.00M | 1,901.00M | -2042.00M | -113.00M | -541.00M | 2,602.00M | -2281.00M | 207.00M | -1229.00M | 4,674.00M | -3273.00M | 1,426.00M | -1056.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,212.00M | -1688.00M | 1,765.00M | 1,217.00M | 2,993.00M | -970.00M | 1,071.00M | 1,622.00M | 3,268.00M | -1098.00M | 900.00M | 190.00M | 4,066.00M | -1486.00M | 1,964.00M | -2354.00M | 7,639.00M | -996.00M | 2,281.00M | 1,214.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,648.00M | -3872.00M | -9.00M | 824.00M | 1,081.00M | -2083.00M | 612.00M | -171.00M | 1,891.00M | -2044.00M | -110.00M | -548.00M | 2,602.00M | -2276.00M | 215.00M | -1221.00M | 4,669.00M | -3306.00M | 1,435.00M | -1063.00M |