|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,874.00M | 1,337.00M | 1,396.00M | 1,439.00M | 1,468.00M | 1,331.00M | 1,240.00M | 1,031.00M | 1,450.00M | 1,578.00M | 1,172.00M | 1,500.00M | 1,051.00M | 1,163.00M | 794.00M | 211.00M | 727.00M | 792.00M | 520.00M | 1,069.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 181.00M | 180.00M | 179.00M | 169.00M | 173.00M | 174.00M | 187.00M | 191.00M | 191.00M | 207.00M | 207.00M | 188.00M | 190.00M | 198.00M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | 170.00M | 161.00M | 171.00M | 170.00M | 194.00M | 192.00M | 199.00M | 196.00M | 206.00M | 216.00M | 186.00M | 183.00M | 192.00M | 169.00M | 165.00M | 185.00M | 176.00M | 194.00M | 160.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -145.00M | -77.00M | -12.00M | -416.00M | -43.00M | -107.00M | -66.00M | 99.00M | -68.00M | -76.00M | -137.00M | -216.00M | -53.00M | -135.00M | -116.00M | 16.00M | -25.00M | -43.00M | -64.00M | 36.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -5.00M | 44.00M | -2.00M | 8.00M | 1.00M | 31.00M | 10.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,111.00M | 2,757.00M | 169.00M | 1,151.00M | 357.00M | 1,001.00M | 2,230.00M | 2,253.00M | -66.00M | 2,817.00M | 2,059.00M | 2,619.00M | 394.00M | 1,049.00M | 1,792.00M | 463.00M | 222.00M | 579.00M | 430.00M | 1,637.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 12.00M | 3.00M | 117.00M | -9.00M | 146.00M | -30.00M | 49.00M | -5.00M | -7.00M | 63.00M | -3.00M | -4.00M | -5.00M | 44.00M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 181.00M | 180.00M | 179.00M | 169.00M | 173.00M | 174.00M | 187.00M | 191.00M | 191.00M | 207.00M | 207.00M | 188.00M | 190.00M | 198.00M | 199.00M | 190.00M | 179.00M | 185.00M | 193.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | -507.00M | 77.00M | 970.00M | 415.00M | 463.00M | -987.00M | -380.00M | 621.00M | 28.00M | -220.00M | -100.00M | 312.00M | 631.00M | -779.00M | 93.00M | 215.00M | 806.00M | -398.00M | 584.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -101.00M | -167.00M | 1,140.00M | 804.00M | 1,363.00M | -415.00M | -421.00M | -394.00M | 263.00M | -756.00M | -205.00M | -210.00M | 679.00M | -132.00M | -448.00M | -219.00M | 610.00M | -353.00M | -281.00M | 55.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -860.00M | 657.00M | -102.00M | 1,670.00M | 492.00M | -436.00M | -582.00M | 301.00M | -714.00M | 402.00M | 99.00M | 610.00M | 292.00M | -323.00M | -119.00M | -276.00M | 93.00M | -369.00M | -1211.00M | 528.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.00M | 202.00M | 195.00M | 206.00M | 128.00M | 111.00M | 34.00M | 371.00M | 225.00M | 169.00M | -52.00M | -82.00M | 265.00M | -405.00M | 375.00M | -11.00M | 165.00M | -276.00M | -149.00M | -259.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | | 23.00M | 34.00M | 124.00M | | 21.00M | 824.00M | 253.00M | 205.00M | -281.00M | 635.00M | 120.00M | 129.00M | -162.00M | 343.00M | 101.00M | 6.00M | -40.00M | 617.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,096.00M | -64.00M | 3,120.00M | 3,047.00M | 1,432.00M | 519.00M | 1,198.00M | 1,035.00M | 1,038.00M | 1,034.00M | -36.00M | 2,183.00M | 144.00M | 53.00M | 2,242.00M | -2120.00M | 209.00M | 186.00M | 83.00M | 543.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.00M | -1606.00M | -606.00M | 187.00M | -214.00M | 191.00M | 160.00M | 427.00M | 418.00M | 457.00M | 309.00M | -290.00M | -166.00M | -74.00M | -49.00M | 14.00M | -59.00M | -49.00M | -168.00M | -212.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.00M | -67.00M | -31.00M | -11.00M | -22.00M | -46.00M | -26.00M | -8.00M | -41.00M | -59.00M | -22.00M | -14.00M | -17.00M | -46.00M | -16.00M | -7.00M | -7.00M | -65.00M | -9.00M | -12.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -743.00M | -1103.00M | -1610.00M | -1380.00M | -1404.00M | -1917.00M | -1945.00M | -2181.00M | -1599.00M | -1552.00M | -1317.00M | -1420.00M | -1622.00M | -1448.00M | -1106.00M | -1644.00M | -598.00M | -579.00M | -601.00M | -514.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.00M | 373.00M | 113.00M | 192.00M | 82.00M | 178.00M | 153.00M | 238.00M | 99.00M | 228.00M | 150.00M | 190.00M | 131.00M | 214.00M | 55.00M | 151.00M | 127.00M | 107.00M | 17.00M | 103.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.00M | 483.00M | 488.00M | 481.00M | 480.00M | 526.00M | 527.00M | 571.00M | 519.00M | 565.00M | 561.00M | 560.00M | 554.00M | 597.00M | 594.00M | 591.00M | 594.00M | 611.00M | 611.00M | 609.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | -17.00M | | -88.00M | -87.00M | -11.00M | 20.00M | -13.00M | -16.00M | 19.00M | -10.00M | -9.00M | 19.00M | -33.00M | -15.00M | 30.00M | -5.00M | -1.00M | 25.00M | -8.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 831.00M | 31.00M | -2047.00M | -130.00M | -1348.00M | -736.00M | 465.00M | 486.00M | -1263.00M | 1,741.00M | 1,041.00M | 900.00M | -1375.00M | -506.00M | 622.00M | -1137.00M | -440.00M | -50.00M | -314.00M | 903.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,008.00M | 2,757.00M | 146.00M | 1,117.00M | 233.00M | 1,001.00M | 2,209.00M | 1,429.00M | -319.00M | 2,612.00M | 2,340.00M | 1,984.00M | 274.00M | 920.00M | 1,954.00M | 120.00M | 121.00M | 573.00M | 470.00M | 1,020.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 869.00M | 48.00M | -2047.00M | -42.00M | -1261.00M | -725.00M | 445.00M | 499.00M | -1247.00M | 1,722.00M | 1,051.00M | 909.00M | -1394.00M | -473.00M | 637.00M | -1167.00M | -435.00M | -49.00M | -339.00M | 911.00M |