|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -570.00M | 315.00M | 323.00M | 130.00M | 435.00M | 322.00M | 173.00M | 632.00M | 392.00M | | | | 957.00M | -87.00M | -1.00M | -9.00M | 662.00M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 9.00M | 15.00M | 15.00M | 13.00M | 20.00M | 19.00M | 21.00M | 21.00M | 21.00M | 15.00M | 22.00M | 15.00M | 17.00M | 23.00M | 19.00M | 18.00M | 24.00M | 24.00M | 21.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.00M | -177.00M | 118.00M | 111.00M | 56.00M | 144.00M | 118.00M | 51.00M | 196.00M | 115.00M | -25.00M | 92.00M | 249.00M | 283.00M | 172.00M | 159.00M | 367.00M | 152.00M | 106.00M | 209.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -327.00M | 10.00M | | | 175.00M | 14.00M | | | 183.00M | 212.00M | -204.00M | 132.00M | -147.00M | 208.00M | 210.00M | 189.00M | -466.00M | -6.00M | -14.00M | 600.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 388.00M | | | | 182.00M | | | | | | 12.00M | 64.00M | 85.00M | 18.00M | 5.00M | 5.00M | 2.00M | 4.00M | 2.00M | 2.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 991.00M | 787.00M | 1,143.00M | 452.00M | 1,114.00M | 915.00M | 1,057.00M | 834.00M | 1,139.00M | 1,082.00M | 1,098.00M | 1,490.00M | 1,219.00M | 1,514.00M | 1,377.00M | 1,234.00M | 1,813.00M | 1,234.00M | 1,279.00M | 1,243.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 439.00M | 429.00M | 430.00M | 426.00M | 436.00M | 438.00M | 463.00M | 487.00M | 454.00M | 498.00M | 506.00M | 500.00M | 505.00M | 506.00M | 515.00M | 521.00M | 529.00M | 548.00M | 540.00M | 566.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | -67.00M | -18.00M | 103.00M | -16.00M | 59.00M | -9.00M | 488.00M | 7.00M | 3.00M | 794.00M | -125.00M | 61.00M | -1269.00M | -154.00M | 128.00M | 206.00M | -314.00M | 44.00M | -97.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -19.00M | 28.00M | 24.00M | -5.00M | 8.00M | 50.00M | 54.00M | 27.00M | -178.00M | 189.00M | 141.00M | -42.00M | -27.00M | -14.00M | 12.00M | 16.00M | -34.00M | 37.00M | 3.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | -155.00M | 391.00M | -313.00M | 70.00M | 38.00M | 56.00M | 476.00M | 73.00M | -138.00M | 828.00M | 53.00M | -333.00M | -1017.00M | -203.00M | 148.00M | 63.00M | -309.00M | 90.00M | -98.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | -150.00M | -86.00M | -50.00M | -23.00M | -116.00M | 130.00M | 53.00M | -9.00M | -149.00M | 125.00M | 191.00M | 42.00M | -318.00M | 246.00M | -42.00M | 95.00M | -218.00M | 142.00M | -32.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.00M | 306.00M | 275.00M | 357.00M | 301.00M | 260.00M | 257.00M | 308.00M | 304.00M | 291.00M | 315.00M | 943.00M | 704.00M | 484.00M | 671.00M | 690.00M | 671.00M | 544.00M | 579.00M | 682.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -3.00M | -13.00M | -14.00M | -6.00M | -1.00M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.00M | 25.00M | | 933.00M | | | 1,056.00M | -3.00M | -29.00M | | 1,851.00M | -7.00M | 151.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | | | | 346.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -483.00M | -329.00M | -341.00M | -412.00M | -476.00M | -257.00M | -443.00M | -408.00M | -357.00M | -360.00M | -1292.00M | -883.00M | -840.00M | -1639.00M | -649.00M | -343.00M | -1260.00M | -2436.00M | -620.00M | -737.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 2.00M | 15.00M | -29.00M | 32.00M | 2.00M | 4.00M | -19.00M | 39.00M | | -31.00M | -9.00M | 3.00M | 8.00M | 10.00M | -37.00M | -2.00M | 16.00M | -34.00M | 54.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 1,702.00M | 2,194.00M | 2.00M | 1.00M | 897.00M | 1.00M | | 1,257.00M | 3.00M | 2.00M | 1,747.00M | 3.00M | 1,502.00M | 1.00M | 1,251.00M | 1.00M | 2,099.00M | 1.00M | 1,494.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1,518.00M | 1,708.00M | 610.00M | 5.00M | 5.00M | 6.00M | 876.00M | 7.00M | 1,256.00M | 756.00M | 7.00M | 857.00M | 7.00M | 7.00M | 7.00M | 613.00M | 1,012.00M | 1,262.00M | 12.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | -40.00M | | | | | | 1,037.00M | -1037.00M | 345.00M | -352.00M | | | 724.00M | -723.00M | 628.00M | -628.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 3.00M | | 3.00M | | 3.00M | 3.00M | 37.00M | 11.00M | 5.00M | 1.00M | 3.00M | 1.00M | 4.00M | -2.00M | 5.00M | | 3.00M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | 74.00M | 56.00M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 485.00M | 486.00M | 485.00M | -1271.00M | 498.00M | 498.00M | -861.00M | 52.00M | 518.00M | 517.00M | 518.00M | -1349.00M | 546.00M | 545.00M | 544.00M | 544.00M | 579.00M | -449.00M | 48.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -466.00M | -347.00M | -69.00M | -1103.00M | -566.00M | 326.00M | -539.00M | -1413.00M | 684.00M | -1798.00M | -277.00M | 119.00M | -1086.00M | 450.00M | -654.00M | 632.00M | -477.00M | -281.00M | -1271.00M | 201.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 111.00M | 733.00M | -1063.00M | 72.00M | 984.00M | 75.00M | -987.00M | 1,466.00M | -1076.00M | -471.00M | 726.00M | -707.00M | 325.00M | 74.00M | 1,523.00M | 76.00M | -1483.00M | -612.00M | 707.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 675.00M | 481.00M | 868.00M | 95.00M | 813.00M | 655.00M | 800.00M | 526.00M | 835.00M | 791.00M | 783.00M | 547.00M | 515.00M | 1,030.00M | 706.00M | 544.00M | 1,142.00M | 690.00M | 700.00M | 561.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 111.00M | 733.00M | -1063.00M | 72.00M | 984.00M | 75.00M | -987.00M | 1,466.00M | -1076.00M | -471.00M | 726.00M | -707.00M | 325.00M | 74.00M | 1,523.00M | 76.00M | -1483.00M | -612.00M | 707.00M |