|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,433.00M | 1,337.00M | 1,301.00M | 83.00M | 3,861.00M | -1229.00M | 314.00M | 330.00M | 452.00M | 311.00M | 223.00M | -59.00M | | | | | | | 657.00M | 937.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 47.00M | 135.00M | 47.00M | 44.00M | 37.00M | 135.00M | 41.00M | 46.00M | 52.00M | 29.00M | 171.00M | 42.00M | 47.00M | 85.00M | 44.00M | 53.00M | 43.00M | 80.00M | 41.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -246.00M | -11.00M | -49.00M | -402.00M | -44.00M | -168.00M | -93.00M | -2454.00M | -921.00M | -387.00M | 144.00M | -29.00M | 178.00M | 28.00M | 150.00M | 67.00M | 81.00M | 120.00M | 75.00M | 45.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,874.00M | 2,005.00M | 1,011.00M | 1,127.00M | 1,531.00M | 1,922.00M | 1,275.00M | 1,509.00M | 1,910.00M | 1,986.00M | 767.00M | 1,021.00M | -1787.00M | 1,818.00M | -79.00M | -954.00M | 1,756.00M | 1,583.00M | 574.00M | 986.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 476.00M | 507.00M | 459.00M | 462.00M | 450.00M | 460.00M | 466.00M | 449.00M | 535.00M | 537.00M | 430.00M | 301.00M | 310.00M | 322.00M | 290.00M | 290.00M | 298.00M | 430.00M | 326.00M | 335.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | -202.00M | 189.00M | 268.00M | 10.00M | -362.00M | 73.00M | 320.00M | -22.00M | -201.00M | 76.00M | 143.00M | -132.00M | -201.00M | 259.00M | 160.00M | 32.00M | -240.00M | 248.00M | 166.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.00M | 80.00M | 319.00M | 518.00M | 181.00M | -389.00M | -91.00M | -10.00M | -135.00M | -331.00M | 141.00M | 129.00M | -98.00M | -213.00M | 125.00M | 115.00M | -148.00M | -231.00M | 51.00M | 81.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | 178.00M | 261.00M | 140.00M | -226.00M | -64.00M | 36.00M | 99.00M | -17.00M | 20.00M | 220.00M | -54.00M | -158.00M | 38.00M | 134.00M | 48.00M | -115.00M | -46.00M | 120.00M | 301.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | -203.00M | 179.00M | -188.00M | -2.00M | -36.00M | -37.00M | -372.00M | 40.00M | 151.00M | -21.00M | -151.00M | 20.00M | -120.00M | -3.00M | -198.00M | 76.00M | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00M | 556.00M | 424.00M | 384.00M | 435.00M | 506.00M | 475.00M | 377.00M | 405.00M | 358.00M | 375.00M | 269.00M | 246.00M | 291.00M | 236.00M | 208.00M | 218.00M | 248.00M | 225.00M | 223.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 7.00M | 56.00M | | 9.00M | 135.00M | 3.00M | 20.00M | 91.00M | 5.00M | 21.00M | 32.00M | 2.00M | 6.00M | 18.00M | 3.00M | 48.00M | 26.00M | 2.00M | 12.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | 1,000.00M | | | 3.00M | 57.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 1,043.00M | 217.00M | 239.00M | 412.00M | 393.00M | 450.00M | 495.00M | 347.00M | 368.00M | 388.00M | 319.00M | 315.00M | 1,052.00M | 1,597.00M | 533.00M | 1,055.00M | 283.00M | 436.00M | 186.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -389.00M | 115.00M | -263.00M | -551.00M | 156.00M | -388.00M | -386.00M | -233.00M | -287.00M | -301.00M | -393.00M | -463.00M | -1204.00M | -1146.00M | 1,220.00M | 70.00M | 465.00M | -405.00M | 60.00M | -483.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 1.00M | -9.00M | -13.00M | -7.00M | -31.00M | -4.00M | -5.00M | -7.00M | -5.00M | -50.00M | -7.00M | -26.00M | -13.00M | -6.00M | -9.00M | -24.00M | -10.00M | -15.00M | -1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1299.00M | -2412.00M | -2054.00M | -1048.00M | -933.00M | -1315.00M | -716.00M | -803.00M | -704.00M | -924.00M | 4,621.00M | -1358.00M | -1085.00M | -1080.00M | -422.00M | -1769.00M | -1208.00M | -617.00M | -2124.00M | -1334.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 856.00M | 848.00M | 852.00M | 848.00M | 850.00M | 819.00M | 827.00M | 828.00M | -1655.00M | | 835.00M | 386.00M | 383.00M | 378.00M | 396.00M | 390.00M | 389.00M | -1175.00M | 412.00M | 401.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -22.00M | -11.00M | -53.00M | -72.00M | 32.00M | -4.00M | -39.00M | -37.00M | 32.00M | -17.00M | -28.00M | 43.00M | -42.00M | 7.00M | 39.00M | -10.00M | 5.00M | -13.00M | 8.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.00M | -314.00M | -1317.00M | -525.00M | 682.00M | 251.00M | 169.00M | 434.00M | 882.00M | 793.00M | 4,978.00M | -828.00M | -4033.00M | -450.00M | 726.00M | -2614.00M | 959.00M | 564.00M | -1503.00M | -777.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,531.00M | 1,449.00M | 587.00M | 743.00M | 1,096.00M | 1,416.00M | 800.00M | 1,132.00M | 1,505.00M | 1,628.00M | 392.00M | 752.00M | -2033.00M | 1,527.00M | -315.00M | -1162.00M | 1,538.00M | 1,335.00M | 349.00M | 763.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | -292.00M | -1306.00M | -472.00M | 754.00M | 219.00M | 173.00M | 473.00M | 919.00M | 761.00M | 4,995.00M | -800.00M | -4076.00M | -408.00M | 719.00M | -2653.00M | 1,013.00M | 561.00M | -1490.00M | -831.00M |