|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 11.00M | 15.00M | 16.00M | 8.00M | -5.00M | 11.00M | 12.00M | 2.00M | 1.00M | 12.00M | 4.00M | 15.00M | 49.00M | | | | | | 3,179.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 17.00M | 17.00M | 18.00M | 22.00M | 17.00M | 16.00M | 19.00M | 23.00M | 16.00M | 22.00M | 21.00M | 23.00M | 22.00M | 23.00M | 21.00M | 27.00M | 23.00M | 28.00M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | -24.00M | -99.00M | -41.00M | -70.00M | -34.00M | -133.00M | 15.00M | 6.00M | -24.00M | -101.00M | 53.00M | -95.00M | 7.00M | 115.00M | 125.00M | 217.00M | 74.00M | 975.00M | -45.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 11.00M | | 5.00M | 10.00M | 7.00M | | | 7.00M | 2.00M | | | | 11.00M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 42.00M | -140.00M | 52.00M | 7.00M | -67.00M | 47.00M | 4.00M | -11.00M | -17.00M | 2.00M | 10.00M | 57.00M | -55.00M | 84.00M | 116.00M | -187.00M | 90.00M | 107.00M | 27.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 571.00M | | | | | | | | | | 485.00M | 246.00M | 115.00M | 268.00M | -276.00M | -699.00M | -99.00M | 8.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 993.00M | 1,146.00M | 1,286.00M | 694.00M | 1,043.00M | 473.00M | 988.00M | 481.00M | 656.00M | 1,010.00M | 616.00M | 776.00M | 1,394.00M | 1,637.00M | 2,556.00M | 2,031.00M | 2,384.00M | 2,298.00M | 3,621.00M | 3,785.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 561.00M | 570.00M | 639.00M | 547.00M | 559.00M | 508.00M | 571.00M | 461.00M | 2.00M | 480.00M | 681.00M | 654.00M | 602.00M | 631.00M | 689.00M | 593.00M | 620.00M | 643.00M | 665.00M | 632.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 140.00M | 83.00M | 134.00M | -228.00M | -215.00M | 369.00M | 167.00M | -70.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 185.00M | 202.00M | -46.00M | 175.00M | 61.00M | 106.00M | 112.00M | 152.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.00M | -32.00M | 69.00M | 52.00M | -69.00M | -30.00M | 91.00M | -11.00M | 18.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -322.00M | 86.00M | 167.00M | 155.00M | -112.00M | 43.00M | 217.00M | 219.00M | -118.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | 52.00M | -60.00M | 153.00M | 91.00M | 263.00M | 173.00M | 512.00M | 200.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | -13.00M | -37.00M | 465.00M | 37.00M | 310.00M | 29.00M | 362.00M | 107.00M | -127.00M | -392.00M | 7.00M | -63.00M | -7.00M | -1.00M | 9.00M | 89.00M | 45.00M | 104.00M | 11.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 415.00M | 398.00M | 441.00M | 437.00M | 519.00M | 529.00M | 646.00M | 526.00M | 616.00M | 604.00M | 920.00M | 850.00M | 800.00M | 877.00M | 875.00M | 826.00M | 674.00M | 727.00M | 808.00M | 641.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 80.00M | | | | | | | | | | 180.00M | 150.00M | 230.00M | 1,684.00M | 991.00M | 114.00M | 22.00M | 91.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 26.00M | 83.00M | 9.00M | 32.00M | 16.00M | 114.00M | 557.00M | 424.00M | 374.00M | -1121.00M | 3.00M | 9.00M | 3.00M | 6.00M | 7.00M | 367.00M | 578.00M | -952.00M | 257.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -777.00M | -390.00M | -351.00M | -519.00M | -515.00M | -1223.00M | -726.00M | -342.00M | -158.00M | -253.00M | -249.00M | -798.00M | -641.00M | -715.00M | -701.00M | 738.00M | 679.00M | -31.00M | -780.00M | -302.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 25.00M | 177.00M | 12.00M | -2.00M | -1.00M | -3.00M | -1.00M | -2.00M | 110.00M | 31.00M | -17.00M | -11.00M | | 143.00M | 39.00M | 31.00M | -90.00M | 153.00M | -44.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1155.00M | -697.00M | -595.00M | -895.00M | -522.00M | -460.00M | -479.00M | -350.00M | -334.00M | -381.00M | -538.00M | -299.00M | -658.00M | -789.00M | -1207.00M | -1662.00M | -1745.00M | -2800.00M | -833.00M | -2357.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00M | 58.00M | 436.00M | 300.00M | 573.00M | -733.00M | 51.00M | 318.00M | 318.00M | -529.00M | 43.00M | 288.00M | 289.00M | 286.00M | 282.00M | 282.00M | 279.00M | -429.00M | 974.00M | 282.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -3.00M | -5.00M | 3.00M | -12.00M | -20.00M | -1.00M | -8.00M | 4.00M | -5.00M | 7.00M | -3.00M | -11.00M | -1.00M | -5.00M | -5.00M | 10.00M | -13.00M | 4.00M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -935.00M | 54.00M | 348.00M | -717.00M | -6.00M | -1230.00M | 1,953.00M | | | 320.00M | -164.00M | -719.00M | 461.00M | 208.00M | 738.00M | 1,080.00M | 1,488.00M | -546.00M | 2,012.00M | 1,127.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 578.00M | 748.00M | 845.00M | 257.00M | 524.00M | -56.00M | 342.00M | -45.00M | 40.00M | 406.00M | -304.00M | -74.00M | 594.00M | 760.00M | 1,681.00M | 1,205.00M | 1,710.00M | 1,571.00M | 2,813.00M | 3,144.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -939.00M | 59.00M | 340.00M | -720.00M | 6.00M | -1210.00M | -217.00M | -211.00M | 164.00M | 376.00M | -171.00M | -321.00M | 95.00M | 133.00M | 648.00M | 1,107.00M | 1,318.00M | -533.00M | 2,008.00M | 1,126.00M |