|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 827.00M | 542.00M | 807.00M | 1,086.00M | 978.00M | 552.00M | 471.00M | 1,252.00M | 1,047.00M | 738.00M | 765.00M | 1,424.00M | 1,140.00M | 752.00M | 801.00M | 1,412.00M | 1,231.00M | 757.00M | 834.00M | 1,186.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 90.00M | 91.00M | 89.00M | 85.00M | 85.00M | 122.00M | 84.00M | 91.00M | 95.00M | 100.00M | 99.00M | 87.00M | 90.00M | 93.00M | 88.00M | 91.00M | 91.00M | 91.00M | 89.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 87.00M | 85.00M | 105.00M | 89.00M | 89.00M | 84.00M | 99.00M | 92.00M | 82.00M | 90.00M | 103.00M | 90.00M | 90.00M | 85.00M | 112.00M | 98.00M | 95.00M | 89.00M | 139.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | -112.00M | -70.00M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | -37.00M | 21.00M | 1.00M | 64.00M | -79.00M | 5.00M | 163.00M | -182.00M | 1.00M | 166.00M | 70.00M | -71.00M | -68.00M | -8.00M | -5.00M | 16.00M | 28.00M | -41.00M | 122.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,158.00M | 1,324.00M | 1,442.00M | -702.00M | 1,282.00M | 1,383.00M | 1,502.00M | -819.00M | 1,484.00M | 1,810.00M | 1,783.00M | -781.00M | 1,215.00M | 1,912.00M | 1,956.00M | -622.00M | 1,671.00M | 2,082.00M | 2,161.00M | -688.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 89.00M | 87.00M | 91.00M | 83.00M | 84.00M | 80.00M | 85.00M | 87.00M | 85.00M | 86.00M | 90.00M | 89.00M | 90.00M | 108.00M | 139.00M | 140.00M | 133.00M | 137.00M | 138.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 90.00M | 91.00M | 89.00M | 85.00M | 85.00M | 122.00M | 84.00M | 91.00M | 95.00M | 100.00M | 99.00M | 87.00M | 90.00M | 93.00M | 88.00M | 91.00M | 91.00M | 91.00M | 89.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 222.00M | -22.00M | -34.00M | 429.00M | 549.00M | -233.00M | -253.00M | 775.00M | 254.00M | -359.00M | -203.00M | 742.00M | 545.00M | -466.00M | -354.00M | 599.00M | 322.00M | -533.00M | -260.00M | 784.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.00M | 258.00M | 596.00M | -1528.00M | 1,633.00M | -556.00M | 622.00M | 134.00M | -124.00M | -468.00M | 653.00M | 11.00M | -41.00M | -552.00M | 674.00M | 130.00M | -92.00M | -195.00M | 250.00M | 587.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.00M | -101.00M | -229.00M | 144.00M | 91.00M | -79.00M | -210.00M | 189.00M | 56.00M | -3.00M | -137.00M | 209.00M | 5.00M | 19.00M | -110.00M | 178.00M | 12.00M | 7.00M | -185.00M | 157.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.00M | -90.00M | -87.00M | -84.00M | -82.00M | -78.00M | -79.00M | -79.00M | -80.00M | -78.00M | -79.00M | -77.00M | -73.00M | -79.00M | -80.00M | -82.00M | -83.00M | -84.00M | -86.00M | -86.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.00M | 117.00M | 138.00M | 122.00M | 117.00M | 128.00M | 103.00M | 84.00M | 101.00M | 111.00M | 120.00M | 87.00M | 80.00M | 73.00M | 76.00M | 55.00M | 59.00M | 72.00M | 105.00M | 62.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 350.00M | 34.00M | 475.00M | 24.00M | | | | | | | 357.00M | 301.00M | 343.00M | 398.00M | 7,500.00M | 18.00M | 44.00M | 162.00M | 428.00M | 41.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 3.00M | | -4.00M | -5.00M | 3.00M | -19.00M | 24.00M | -41.00M | -1.00M | 1.00M | 26.00M | 1.00M | 79.00M | -17.00M | 25.00M | -10.00M | | 7.00M | 12.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | 79.00M | 2.00M | | 16.00M | 2.00M | 20.00M | 4.00M | 10.00M | 3.00M | 38.00M | 84.00M | | 12.00M | 4.00M | 1.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -357.00M | -148.00M | -592.00M | -159.00M | -99.00M | -105.00M | -487.00M | -368.00M | -133.00M | -442.00M | -474.00M | -368.00M | -415.00M | -393.00M | -7645.00M | 26.00M | -121.00M | -227.00M | -523.00M | -104.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 87.00M | -1170.00M | 855.00M | -357.00M | -470.00M | -1074.00M | 773.00M | -546.00M | 988.00M | -2334.00M | 135.00M | -519.00M | -1436.00M | 6,275.00M | -138.00M | -1695.00M | -753.00M | -2048.00M | 114.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 241.00M | 272.00M | -750.00M | 272.00M | -272.00M | | 27.00M | 296.00M | 139.00M | 353.00M | -805.00M | 4.00M | 17.00M | 8.00M | -22.00M | 405.00M | -371.00M | 12.00M | 11.00M | 17.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | -281.00M | -112.00M | -136.00M | -619.00M | -837.00M | 751.00M | 152.00M | 90.00M | -362.00M | 448.00M | -228.00M | -41.00M | 488.00M | -633.00M | 243.00M | 510.00M | -138.00M | 58.00M | -127.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 922.00M | 982.00M | -432.00M | -142.00M | 207.00M | -29.00M | 692.00M | -262.00M | 895.00M | 1,994.00M | -577.00M | -1242.00M | 240.00M | 571.00M | -47.00M | -491.00M | 365.00M | 964.00M | -352.00M | -805.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,076.00M | 1,207.00M | 1,304.00M | -824.00M | 1,165.00M | 1,255.00M | 1,399.00M | -903.00M | 1,383.00M | 1,699.00M | 1,663.00M | -868.00M | 1,135.00M | 1,839.00M | 1,880.00M | -677.00M | 1,612.00M | 2,010.00M | 2,056.00M | -750.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 848.00M | 1,263.00M | -320.00M | -6.00M | 826.00M | 808.00M | -59.00M | -414.00M | 805.00M | 2,356.00M | -1025.00M | -1014.00M | 281.00M | 83.00M | 586.00M | -734.00M | -145.00M | 1,102.00M | -410.00M | -678.00M |