|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,676.00M | 2,329.00M | 3,093.00M | 2,662.00M | 2,849.00M | 2,584.00M | 3,453.00M | 1,895.00M | 2,081.00M | 1,127.00M | 1,605.00M | 1,113.00M | 1,409.00M | 1,539.00M | 1,721.00M | 1,187.00M | 1,283.00M | 1,311.00M | 1,791.00M | 864.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | 179.00M | 178.00M | 386.00M | 231.00M | 233.00M | 718.00M | 126.00M | 39.00M | 21.00M | 34.00M | -27.00M | 30.00M | -24.00M | 45.00M | 21.00M | -5.00M | 25.00M | 32.00M | 24.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 144.00M | 374.00M | 209.00M | 151.00M | 106.00M | 65.00M | 56.00M | 112.00M | 159.00M | -128.00M | 22.00M | 50.00M | -48.00M | -39.00M | -40.00M | -44.00M | 50.00M | 26.00M | 45.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -35.00M | -113.00M | -44.00M | 63.00M | 6.00M | 284.00M | 13.00M | 6.00M | -108.00M | -176.00M | 14.00M | -180.00M | 192.00M | -288.00M | 10.00M | -74.00M | 219.00M | -268.00M | -73.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,923.00M | 3,307.00M | 3,246.00M | 4,480.00M | 3,813.00M | 2,479.00M | 3,332.00M | 2,357.00M | 3,237.00M | 2,233.00M | 2,411.00M | 3,316.00M | 1,993.00M | 1,498.00M | 3,315.00M | 2,318.00M | 348.00M | 2,482.00M | 3,302.00M | 2,224.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 739.00M | 738.00M | 754.00M | 764.00M | 762.00M | 774.00M | 888.00M | 834.00M | 828.00M | 837.00M | 867.00M | 898.00M | 887.00M | 905.00M | 919.00M | 912.00M | 936.00M | 926.00M | 972.00M | 985.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 460.00M | 2,126.00M | -1227.00M | 407.00M | -202.00M | 1,344.00M | -2254.00M | -644.00M | 18.00M | 1,624.00M | -1492.00M | -34.00M | 131.00M | 1,961.00M | -960.00M | 420.00M | -314.00M | 1,236.00M | -1085.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.00M | -36.00M | 1,245.00M | -743.00M | 235.00M | -444.00M | 986.00M | -1668.00M | -253.00M | -137.00M | 681.00M | -799.00M | 114.00M | -144.00M | 1,091.00M | -906.00M | 464.00M | -359.00M | 611.00M | -495.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -207.00M | 333.00M | -551.00M | -343.00M | -5.00M | 829.00M | -670.00M | -508.00M | 376.00M | -25.00M | 115.00M | 12.00M | 125.00M | -472.00M | 836.00M | 301.00M | -748.00M | -81.00M | 11.00M | 29.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.00M | -87.00M | 234.00M | 17.00M | 61.00M | 20.00M | -215.00M | -62.00M | -125.00M | 269.00M | -169.00M | -55.00M | 55.00M | 57.00M | -43.00M | -7.00M | 19.00M | -9.00M | -70.00M | 58.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 836.00M | 900.00M | 1,624.00M | 548.00M | 840.00M | 890.00M | 2,491.00M | 609.00M | 1,211.00M | 1,289.00M | 2,049.00M | 1,035.00M | 933.00M | 843.00M | 1,098.00M | 876.00M | 1,123.00M | 970.00M | 716.00M | 1,031.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 3.00M | | 5.00M | 45.00M | 117.00M | | 13.00M | 15.00M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 7.00M | 590.00M | -1.00M | 100.00M | 7.00M | 649.00M | 34.00M | | 5.00M | 1,290.00M | 44.00M | 22.00M | | 5.00M | 478.00M | 1.00M | | 1,489.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 2.00M | | | | | | | | | | | | -70.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 43.00M | 109.00M | 60.00M | 70.00M | 63.00M | 62.00M | 1,179.00M | 724.00M | 494.00M | 304.00M | 2,696.00M | 19.00M | 10.00M | 23.00M | 34.00M | 171.00M | 24.00M | 64.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | -866.00M | -2218.00M | -572.00M | -927.00M | -909.00M | -5064.00M | -1813.00M | -1046.00M | -1070.00M | -3204.00M | 1,566.00M | -913.00M | 187.00M | -1057.00M | -1355.00M | -923.00M | -456.00M | -2001.00M | -944.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -1.00M | -3.00M | -481.00M | -27.00M | -5.00M | -16.00M | -384.00M | -33.00M | -10.00M | -5.00M | -174.00M | -28.00M | -5.00M | -2.00M | -13.00M | -2.00M | -28.00M | 57.00M | 42.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2093.00M | -1818.00M | -967.00M | -1970.00M | -3316.00M | -2189.00M | -3710.00M | 4.00M | -3586.00M | -1603.00M | -349.00M | -3666.00M | 899.00M | -2236.00M | -1847.00M | -2313.00M | 1,794.00M | -1428.00M | -2194.00M | -1328.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.00M | 860.00M | 859.00M | 1,284.00M | 1,283.00M | 1,275.00M | 1,272.00M | 1,348.00M | 1,345.00M | 1,341.00M | 1,338.00M | 1,348.00M | 1,353.00M | 1,348.00M | 1,350.00M | 1,348.00M | 1,349.00M | 1,348.00M | 1,353.00M | 1,352.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | -19.00M | -18.00M | 15.00M | -43.00M | -71.00M | -1.00M | 40.00M | 17.00M | -61.00M | 37.00M | -48.00M | -24.00M | 77.00M | -154.00M | 40.00M | 173.00M | -28.00M | 16.00M | -37.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,877.00M | 604.00M | 43.00M | 1,953.00M | -473.00M | -690.00M | -5443.00M | 588.00M | -588.00M | -1291.00M | -1105.00M | 1,168.00M | 1,945.00M | -464.00M | 257.00M | -1310.00M | 1,392.00M | 570.00M | -877.00M | -85.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,087.00M | 2,407.00M | 1,622.00M | 3,932.00M | 2,973.00M | 1,589.00M | 841.00M | 1,748.00M | 2,026.00M | 944.00M | 362.00M | 2,281.00M | 1,060.00M | 655.00M | 2,217.00M | 1,442.00M | -775.00M | 1,512.00M | 2,586.00M | 1,193.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,862.00M | 623.00M | 61.00M | 1,938.00M | -430.00M | -619.00M | -5442.00M | 548.00M | -1395.00M | -440.00M | -1142.00M | 1,216.00M | 1,979.00M | -551.00M | 411.00M | -1350.00M | 1,219.00M | 598.00M | -893.00M | -48.00M |