|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.00M | 907.00M | 905.00M | 749.00M | 658.00M | 454.00M | 502.00M | 1,567.00M | 893.00M | 977.00M | 906.00M | 2,050.00M | 555.00M | 806.00M | 1,381.00M | 391.00M | 625.00M | 558.00M | 658.00M | 547.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.00M | 197.00M | 211.00M | 206.00M | 200.00M | 212.00M | 218.00M | 223.00M | 223.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 25.00M | 33.00M | 24.00M | 32.00M | 32.00M | 32.00M | 38.00M | 37.00M | 34.00M | 37.00M | 31.00M | 38.00M | 43.00M | 35.00M | 18.00M | 47.00M | 19.00M | 30.00M | 29.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 67.00M | 46.00M | -70.00M | 38.00M | 73.00M | -83.00M | 199.00M | -98.00M | -92.00M | -46.00M | 270.00M | -65.00M | -38.00M | 90.00M | -96.00M | 27.00M | -89.00M | 174.00M | 8.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 77.00M | 120.00M | 107.00M | -300.00M | -392.00M | 769.00M | -25.00M | 127.00M | 34.00M | -174.00M | -25.00M | 107.00M | 33.00M | -141.00M | -56.00M | -49.00M | 40.00M | 110.00M | 36.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | 48.00M | -75.00M | 155.00M | | 1.00M | 55.00M | 18.00M | 26.00M | 51.00M | 33.00M | 6.00M | 16.00M | 188.00M | 57.00M | 4.00M | 5.00M | 46.00M | 30.00M | 4.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 877.00M | 928.00M | 1,421.00M | 1,131.00M | 836.00M | 549.00M | 1,392.00M | 1,123.00M | 850.00M | 1,177.00M | 1,564.00M | 1,324.00M | 822.00M | 1,305.00M | 1,459.00M | 1,092.00M | 308.00M | 717.00M | 2,397.00M | 467.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.00M | 273.00M | 276.00M | 275.00M | 273.00M | 271.00M | 288.00M | 303.00M | 290.00M | 309.00M | 313.00M | 319.00M | 317.00M | 335.00M | 331.00M | 324.00M | 339.00M | 343.00M | 352.00M | 343.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -536.00M | 459.00M | -220.00M | 517.00M | -290.00M | 398.00M | 94.00M | 590.00M | -500.00M | 597.00M | -59.00M | 395.00M | -743.00M | 618.00M | 249.00M | 379.00M | -915.00M | 628.00M | -525.00M | 728.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 252.00M | 53.00M | -172.00M | 81.00M | 285.00M | 379.00M | -110.00M | 232.00M | 196.00M | 56.00M | -291.00M | 16.00M | 500.00M | 194.00M | -252.00M | 300.00M | 475.00M | 192.00M | -714.00M | -314.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.00M | 238.00M | 282.00M | 397.00M | -214.00M | 149.00M | 383.00M | 216.00M | -278.00M | 80.00M | 246.00M | 419.00M | -61.00M | 593.00M | 731.00M | 222.00M | -399.00M | 18.00M | 14.00M | -320.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.00M | | -271.00M | 230.00M | -51.00M | 234.00M | 225.00M | 517.00M | -327.00M | 447.00M | -283.00M | 36.00M | -757.00M | -271.00M | 60.00M | -58.00M | -1067.00M | 222.00M | -123.00M | 83.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 69.00M | -90.00M | 104.00M | 38.00M | 1.00M | 143.00M | 137.00M | -7.00M | -22.00M | 12.00M | 330.00M | 76.00M | -119.00M | 304.00M | -196.00M | 88.00M | 138.00M | 195.00M | 1.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.00M | 229.00M | 361.00M | 167.00M | 218.00M | 236.00M | 285.00M | 223.00M | 272.00M | 285.00M | 332.00M | 299.00M | 367.00M | 316.00M | 405.00M | 277.00M | 305.00M | 299.00M | 419.00M | 312.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 96.00M | -90.00M | -1.00M | 2.00M | 13.00M | 1.00M | | 1.00M | 7.00M | | 1.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00M | | | 1,418.00M | -16.00M | 2,576.00M | 1,308.00M | -1.00M | -18.00M | | | | | | 240.00M | 15.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.00M | | | 1,000.00M | 217.00M | 62.00M | -1000.00M | | | | 2,300.00M | | | 169.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.00M | 326.00M | -132.00M | -1441.00M | 442.00M | -2411.00M | -1478.00M | 636.00M | 614.00M | 536.00M | 1,026.00M | -446.00M | -401.00M | -323.00M | 1,696.00M | -251.00M | -340.00M | -339.00M | -266.00M | -422.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | -167.00M | 39.00M | 60.00M | 26.00M | 57.00M | 31.00M | 51.00M | 47.00M | 36.00M | 39.00M | 76.00M | -2.00M | 58.00M | -3.00M | 53.00M | 30.00M | -75.00M | -21.00M | 84.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1447.00M | 257.00M | -1098.00M | -1280.00M | -1236.00M | 2,219.00M | -159.00M | -1757.00M | -1782.00M | -1535.00M | -2484.00M | -1223.00M | -381.00M | -954.00M | -3222.00M | -704.00M | -158.00M | -484.00M | -1413.00M | -604.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.00M | 441.00M | 489.00M | 491.00M | 486.00M | 480.00M | 528.00M | 529.00M | 526.00M | 526.00M | 579.00M | 578.00M | 573.00M | 571.00M | 627.00M | 623.00M | 610.00M | 609.00M | 645.00M | 644.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -72.00M | -46.00M | -10.00M | -60.00M | -97.00M | -2.00M | -11.00M | -68.00M | -54.00M | 101.00M | -77.00M | -31.00M | 74.00M | -106.00M | 88.00M | 152.00M | -15.00M | 11.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.00M | 1,439.00M | 145.00M | -1600.00M | -18.00M | 260.00M | -247.00M | -9.00M | -386.00M | 124.00M | 207.00M | -422.00M | 9.00M | 102.00M | -173.00M | 225.00M | -38.00M | -121.00M | 729.00M | -564.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 683.00M | 699.00M | 1,060.00M | 964.00M | 618.00M | 313.00M | 1,107.00M | 900.00M | 578.00M | 892.00M | 1,232.00M | 1,025.00M | 455.00M | 989.00M | 1,054.00M | 815.00M | 3.00M | 418.00M | 1,978.00M | 155.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.00M | 1,511.00M | 191.00M | -1590.00M | 42.00M | 357.00M | -245.00M | 2.00M | -318.00M | 178.00M | 106.00M | -345.00M | 40.00M | 28.00M | -67.00M | 137.00M | -190.00M | -106.00M | 718.00M | -559.00M |