|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 857.00M | 861.00M | 736.00M | 1,299.00M | 1,051.00M | 678.00M | 494.00M | 860.00M | 575.00M | 814.00M | 644.00M | 1,068.00M | 1,085.00M | 1,047.00M | 967.00M | 1,171.00M | 1,160.00M | 1,265.00M | 1,224.00M | 1,504.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 20.00M | 19.00M | 26.00M | 36.00M | 31.00M | 15.00M | 25.00M | 24.00M | 22.00M | 30.00M | 23.00M | 25.00M | 22.00M | 26.00M | 25.00M | 26.00M | 28.00M | 31.00M | 31.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 40.00M | 32.00M | 94.00M | 49.00M | 17.00M | 54.00M | 46.00M | 51.00M | 46.00M | 28.00M | 33.00M | 49.00M | 95.00M | 70.00M | 47.00M | 45.00M | 75.00M | 69.00M | 39.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | 48.00M | 12.00M | -53.00M | -38.00M | -64.00M | -198.00M | -167.00M | -217.00M | -46.00M | 49.00M | -67.00M | -95.00M | -109.00M | -52.00M | -63.00M | -75.00M | -149.00M | 45.00M | -50.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | -32.00M | 88.00M | 66.00M | 8.00M | 11.00M | 1,470.00M | -10.00M | -34.00M | -107.00M | 1,430.00M | -81.00M | -24.00M | 120.00M | 1,144.00M | -61.00M | -189.00M | 46.00M | 1,706.00M | -6.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | -2.00M | -7.00M | 19.00M | 6.00M | 6.00M | 8.00M | 4.00M | 7.00M | 9.00M | 15.00M | 14.00M | 7.00M | 7.00M | 8.00M | 9.00M | 11.00M | 11.00M | 15.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 923.00M | 967.00M | 940.00M | 222.00M | 454.00M | 814.00M | 1,113.00M | 594.00M | 769.00M | 1,013.00M | 1,334.00M | 948.00M | 1,556.00M | 1,445.00M | 1,740.00M | 953.00M | 1,445.00M | 1,505.00M | 1,748.00M | 1,037.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 21.00M | 22.00M | 111.00M | 267.00M | 267.00M | 260.00M | 262.00M | 261.00M | 260.00M | 260.00M | 264.00M | 266.00M | 271.00M | 274.00M | 268.00M | 270.00M | 266.00M | 266.00M | 276.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | 20.00M | 19.00M | 26.00M | 36.00M | 31.00M | 15.00M | 25.00M | 24.00M | 22.00M | 30.00M | 23.00M | 25.00M | 22.00M | 26.00M | 25.00M | 26.00M | 28.00M | 31.00M | 31.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.00M | 31.00M | 266.00M | -187.00M | -200.00M | 96.00M | 255.00M | -23.00M | 67.00M | 20.00M | 227.00M | 185.00M | -291.00M | -82.00M | 267.00M | 222.00M | -121.00M | -70.00M | 569.00M | 131.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.00M | -59.00M | 123.00M | -318.00M | 53.00M | 180.00M | 128.00M | -158.00M | 65.00M | -27.00M | -157.00M | -602.00M | 274.00M | -71.00M | -19.00M | -58.00M | -82.00M | -353.00M | 412.00M | -646.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.00M | -33.00M | -103.00M | 432.00M | -342.00M | -182.00M | -43.00M | 169.00M | -46.00M | -61.00M | -237.00M | 192.00M | 49.00M | 73.00M | -122.00M | 225.00M | -223.00M | 84.00M | 14.00M | 314.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | -83.00M | 245.00M | -5.00M | -145.00M | -38.00M | 225.00M | 98.00M | -59.00M | 89.00M | 182.00M | 84.00M | -158.00M | -135.00M | 288.00M | -12.00M | 32.00M | -88.00M | 395.00M | -76.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 8.00M | 2.00M | 16.00M | 24.00M | 21.00M | 28.00M | 28.00M | 31.00M | 36.00M | 48.00M | 24.00M | 32.00M | 35.00M | 33.00M | 43.00M | 61.00M | 45.00M | 46.00M | 27.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 5.00M | 2,618.00M | 888.00M | 4.00M | -1.00M | 50.00M | 952.00M | 2.00M | 10.00M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 9.00M | 80.00M | -295.00M | 20.00M | 33.00M | 32.00M | 272.00M | 14.00M | 7.00M | 3.00M | 1.00M | 260.00M | 3.00M | 41.00M | 13.00M | 12.00M | 25.00M | 1,973.00M | 12.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 10.00M | | | 98.00M | 74.00M | | | 4.00M | 1,530.00M | 345.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | | 6.00M | | 3.00M | -2.00M | 8.00M | 4.00M | -5.00M | 3.00M | 3.00M | -7.00M | 23.00M | -6.00M | 35.00M | -17.00M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | -9.00M | -78.00M | 2,901.00M | 844.00M | -56.00M | -61.00M | -253.00M | 909.00M | -49.00M | -45.00M | -20.00M | -299.00M | 57.00M | 7.00M | -79.00M | -52.00M | -101.00M | -472.00M | 291.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -233.00M | -246.00M | -241.00M | -5205.00M | -2063.00M | -2860.00M | -1198.00M | -230.00M | -1517.00M | -855.00M | -1678.00M | -657.00M | -748.00M | -1875.00M | -1718.00M | -1103.00M | -1059.00M | -1566.00M | -1202.00M | -1237.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.00M | 439.00M | -330.00M | 55.00M | 417.00M | -275.00M | 827.00M | 78.00M | 62.00M | 288.00M | 272.00M | 286.00M | 297.00M | 285.00M | 939.00M | 94.00M | 303.00M | 295.00M | 308.00M | 288.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -26.00M | -23.00M | -16.00M | -69.00M | -82.00M | 44.00M | 7.00M | -4.00M | -25.00M | 34.00M | -18.00M | -14.00M | 31.00M | -60.00M | 32.00M | 44.00M | -13.00M | -1.00M | -26.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 703.00M | 686.00M | 598.00M | -2098.00M | -834.00M | -2184.00M | -102.00M | 118.00M | 157.00M | 84.00M | -355.00M | 253.00M | 495.00M | -342.00M | -31.00M | -197.00M | 378.00M | -175.00M | 73.00M | 65.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 916.00M | 959.00M | 938.00M | 206.00M | 430.00M | 793.00M | 1,085.00M | 566.00M | 738.00M | 977.00M | 1,286.00M | 924.00M | 1,524.00M | 1,410.00M | 1,707.00M | 910.00M | 1,384.00M | 1,460.00M | 1,702.00M | 1,010.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 681.00M | 712.00M | 621.00M | -2082.00M | -765.00M | -2102.00M | -146.00M | 111.00M | 161.00M | 109.00M | -389.00M | 271.00M | 509.00M | -373.00M | 29.00M | -229.00M | 334.00M | -162.00M | 74.00M | 91.00M |