|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,005.00M | | 47.40M | 47.60M | 1,383.00M | | | 1,468.00M | 1,407.00M | | 488.00M | 503.00M | 500.00M | 85.00M | -130.00M | | 318.00M | 63.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | | | | 63.00M | | | 57.00M | 67.00M | 65.00M | 54.00M | 47.00M | 56.00M | 54.00M | 45.00M | 45.00M | 49.00M | 47.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | | | -98.00M | | | 42.00M | -83.00M | 6.00M | -3.00M | 50.00M | 68.00M | -35.00M | -61.00M | 57.00M | 70.00M | -23.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | | | | 6.59M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | | | | 44.00M | | -8.00M | | -10.00M | 3,133.00M | -3205.00M | | -51.00M | 1,781.00M | -1821.00M | 17.00M | -2.00M | 1,889.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | 24.00M | 142.00M | 9.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | 3,141.00M | | 514.00M | 868.00M | 1,229.00M | | 59.00M | -36.00M | 203.00M | | 43.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 575.00M | | | | 914.00M | | | -331.00M | 530.00M | -53.00M | -155.00M | 40.00M | -98.00M | -54.00M | -10.00M | -89.00M | 134.00M | -35.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.00M | | | | 734.00M | | | 142.00M | -344.00M | -65.00M | 72.00M | -9.00M | -30.00M | 368.00M | 38.00M | -272.00M | -129.00M | -77.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.00M | -13.00M | -20.00M | -194.00M | -205.00M | -126.00M | -125.00M | -262.00M | -175.00M | 147.00M | 219.00M | -12.00M | | | -2.00M | -172.00M | | | 42.00M | -3.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | | | -19.00M | | | -146.00M | -13.00M | 30.00M | 117.00M | -91.00M | -91.00M | 16.00M | 50.00M | 50.00M | -33.00M | -8.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 602.00M | 895.00M | 881.00M | 945.00M | 1,056.00M | 1,651.00M | 1,550.00M | 1,320.00M | 1,311.00M | 1,881.00M | 1,480.00M | 859.00M | | | 681.00M | 574.00M | | | 674.00M | 534.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | | | | | | | -11.00M | | | | -12.00M | 24.00M | | | -12.00M | 20.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.00M | 264.00M | 267.00M | 283.00M | 290.00M | 312.00M | 331.00M | 368.00M | 383.00M | 396.00M | 414.00M | 430.00M | | | 451.00M | 428.00M | | | 480.00M | 454.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -438.00M | -437.00M | -548.00M | -840.00M | -809.00M | -955.00M | -920.00M | -1090.00M | -1072.00M | -1152.00M | -798.00M | | | | -501.00M | | | | -407.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1828.00M | -840.00M | -809.00M | -955.00M | -920.00M | -1090.00M | | 1.00M | 1.00M | 2.00M | 1.00M | 2.00M | | 2.00M | 4.00M | 3.00M | | 3.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -444.00M | -23.00M | -17.00M | -20.00M | -87.00M | -24.00M | -22.00M | -22.00M | -97.00M | -1145.00M | | | -32.00M | -587.00M | | | -20.00M | -549.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -895.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | | | -216.00M | | | -461.00M | -100.00M | 211.00M | -89.00M | | | -795.00M | -501.00M | | 383.00M | | -948.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 785.00M | | | -25.00M | 195.00M | 450.00M | 300.00M | 800.00M | 701.00M | -200.00M | 400.00M | 1,350.00M | -2.00M | 150.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -272.00M | -325.00M | -508.00M | -1140.00M | -676.00M | -1851.00M | -4979.00M | -786.00M | -1615.00M | -1756.00M | -1610.00M | -1254.00M | | | -4096.00M | -796.00M | | | 271.00M | -1874.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | -3.00M | | 107.00M | | -11.00M | | -1.00M | 168.00M | -4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | -1205.00M | -256.00M | -200.00M | -177.00M | -5.00M | -556.00M | -221.00M | -158.00M | -223.00M | 336.00M | 308.00M | | | -178.00M | -282.00M | | | -107.00M | 398.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.00M | -55.00M | -60.00M | -49.00M | 55.00M | 54.00M | 48.00M | 54.00M | 55.00M | 54.00M | 54.00M | -48.00M | | | 72.00M | -72.00M | | | -87.00M | -71.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | | | | -11.00M | | | | | -2.00M | -3.00M | | -8.00M | 3.00M | 4.00M | -1.00M | | -6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.00M | -637.00M | 113.00M | -397.00M | 200.00M | -216.00M | 33.00M | 314.00M | -461.00M | -100.00M | 211.00M | -89.00M | | | -940.00M | | | | 838.00M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,222.00M | | | | 2,282.00M | | | | 2,837.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,332.00M | 1,429.00M | 1,785.00M | 1,865.00M | 2,606.00M | 2,470.00M | | 2,383.00M | 3,033.00M | 2,278.00M | 859.00M | | | 1,182.00M | 574.00M | | | 1,081.00M | 534.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 295.00M | -635.00M | 117.00M | | 203.00M | -205.00M | -3985.00M | 313.00M | -462.00M | -98.00M | 206.00M | -87.00M | | | -3593.00M | -504.00M | | | 838.00M | -942.00M |