|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 592.00M | 438.00M | 662.00M | 323.00M | 656.00M | 816.00M | 563.00M | 592.00M | 738.00M | 692.00M | 1,143.00M | 788.00M | 825.00M | 834.00M | 546.00M | 654.00M | 884.00M | 859.00M | 849.00M | 745.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 91.00M | 93.00M | 92.00M | 93.00M | 91.00M | 95.00M | 96.00M | 98.00M | 98.00M | 101.00M | 107.00M | 103.00M | 109.00M | 108.00M | 105.00M | 109.00M | 120.00M | 127.00M | 120.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 34.00M | 30.00M | 71.00M | 36.00M | 33.00M | 28.00M | 74.00M | 39.00M | 52.00M | 40.00M | 87.00M | 46.00M | 51.00M | 45.00M | 84.00M | 49.00M | 62.00M | 48.00M | 87.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 5.00M | -6.00M | -202.00M | -39.00M | 8.00M | 10.00M | -349.00M | 14.00M | 162.00M | 15.00M | 201.00M | -33.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 14.00M | 534.00M | 72.00M | 12.00M | -91.00M | 512.00M | 94.00M | 17.00M | 10.00M | -124.00M | | -30.00M | -12.00M | 237.00M | 20.00M | 95.00M | -74.00M | 961.00M | -1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 145.00M | | | 105.00M | 252.00M | 2.00M | 1.00M | 9.00M | 24.00M | 3.00M | 16.00M | 2.00M | 956.00M | 35.00M | 55.00M | 73.00M | 7.00M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 878.00M | 933.00M | 1,000.00M | 203.00M | 529.00M | 889.00M | 1,003.00M | 445.00M | 688.00M | 1,050.00M | 1,528.00M | 204.00M | 633.00M | 1,474.00M | 1,931.00M | 250.00M | 1,111.00M | 1,540.00M | 2,143.00M | 581.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 144.00M | 145.00M | 150.00M | 160.00M | 159.00M | 158.00M | 161.00M | 161.00M | 164.00M | 149.00M | 153.00M | 155.00M | 159.00M | 156.00M | 167.00M | 187.00M | 189.00M | 189.00M | 180.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 91.00M | 93.00M | 92.00M | 93.00M | 91.00M | 95.00M | 96.00M | 98.00M | 98.00M | 101.00M | 107.00M | 103.00M | 109.00M | 108.00M | 105.00M | 109.00M | 120.00M | 127.00M | 120.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 121.00M | 232.00M | -53.00M | 212.00M | 27.00M | 393.00M | -365.00M | 57.00M | 42.00M | 441.00M | -258.00M | 155.00M | 36.00M | 388.00M | -144.00M | -113.00M | -267.00M | 397.00M | -444.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 103.00M | -42.00M | 229.00M | 294.00M | 231.00M | 8.00M | 314.00M | 275.00M | 333.00M | -125.00M | 184.00M | 46.00M | 132.00M | -156.00M | 93.00M | 133.00M | 147.00M | -76.00M | 127.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 77.00M | 195.00M | -52.00M | 86.00M | 77.00M | 179.00M | -56.00M | -41.00M | -21.00M | 195.00M | -257.00M | 52.00M | 2.00M | 395.00M | -309.00M | 40.00M | 64.00M | 299.00M | -198.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 162.00M | 131.00M | -348.00M | 91.00M | 262.00M | 151.00M | -419.00M | 240.00M | 328.00M | 367.00M | -635.00M | -18.00M | 429.00M | 298.00M | -504.00M | 388.00M | 38.00M | 396.00M | -654.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -104.00M | -95.00M | 95.00M | -3.00M | -129.00M | -130.00M | 24.00M | 26.00M | -197.00M | 106.00M | 61.00M | 76.00M | -360.00M | 48.00M | 120.00M | 49.00M | -659.00M | 33.00M | 432.00M | 42.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -97.00M | 68.00M | -136.00M | -41.00M | 168.00M | 116.00M | 79.00M | 24.00M | -3.00M | 34.00M | 153.00M | 2.00M | 31.00M | 120.00M | 130.00M | 149.00M | 94.00M | 97.00M | 25.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 130.00M | 206.00M | 119.00M | 143.00M | 138.00M | 188.00M | 130.00M | 152.00M | 148.00M | 145.00M | 167.00M | 152.00M | 170.00M | 266.00M | 123.00M | 183.00M | 187.00M | 268.00M | 166.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 122.00M | 113.00M | 2,563.00M | | | | | 390.00M | | | 246.00M | 88.00M | 1,264.00M | 30.00M | 4,749.00M | -3121.00M | 3,322.00M | 10.00M | 22.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | -28.00M | 55.00M | 11.00M | 18.00M | 168.00M | | 25.00M | 17.00M | 7.00M | -49.00M | | 99.00M | 651.00M | | 17.00M | -17.00M | 40.00M | -790.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -202.00M | -247.00M | -314.00M | -2682.00M | -152.00M | 72.00M | -162.00M | -132.00M | -533.00M | -145.00M | -152.00M | -408.00M | -117.00M | -2172.00M | -303.00M | -4136.00M | -104.00M | -321.00M | -305.00M | -185.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -110.00M | -11.00M | -3.00M | -20.00M | -25.00M | | -1.00M | | -20.00M | -2.00M | | -48.00M | -1.00M | -2.00M | -24.00M | -6.00M | 1.00M | -4.00M | -34.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -676.00M | -348.00M | -288.00M | 993.00M | -753.00M | -543.00M | -446.00M | -481.00M | -405.00M | -422.00M | -286.00M | -418.00M | -966.00M | 2,653.00M | -1794.00M | 2,534.00M | -989.00M | -339.00M | -1093.00M | -1510.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 238.00M | 237.00M | 262.00M | 263.00M | 263.00M | 263.00M | 284.00M | 285.00M | 285.00M | 285.00M | 304.00M | 305.00M | 305.00M | 305.00M | 320.00M | 321.00M | 322.00M | 321.00M | 337.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -16.00M | -17.00M | | -38.00M | -42.00M | 29.00M | -5.00M | -20.00M | -24.00M | 21.00M | -19.00M | -6.00M | 21.00M | -32.00M | 20.00M | 37.00M | 1.00M | 10.00M | -19.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 322.00M | 381.00M | -1486.00M | -414.00M | 376.00M | 424.00M | -173.00M | -270.00M | 459.00M | 1,111.00M | -641.00M | -456.00M | 1,976.00M | -198.00M | -1332.00M | 55.00M | 881.00M | 755.00M | -1133.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 772.00M | 803.00M | 794.00M | 84.00M | 386.00M | 751.00M | 815.00M | 315.00M | 536.00M | 902.00M | 1,383.00M | 37.00M | 481.00M | 1,304.00M | 1,665.00M | 127.00M | 928.00M | 1,353.00M | 1,875.00M | 415.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 338.00M | 398.00M | -1486.00M | -376.00M | 418.00M | 395.00M | -168.00M | -250.00M | 483.00M | 1,090.00M | -622.00M | -450.00M | 1,955.00M | -166.00M | -1352.00M | 18.00M | 880.00M | 745.00M | -1114.00M |