|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 426.00M | 126.00M | 253.00M | 209.00M | 453.00M | 164.00M | 265.00M | 239.00M | 494.00M | 159.00M | 262.00M | 260.00M | 457.00M | 208.00M | 290.00M | 277.00M | 641.00M | 253.00M | 358.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | 5.00M | 4.00M | 8.00M | 6.00M | 6.00M | 8.00M | 6.00M | 7.00M | 5.00M | 8.00M | 6.00M | 8.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 8.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 80.00M | 17.00M | 31.00M | 35.00M | 71.00M | 33.00M | 35.00M | 31.00M | 62.00M | 101.00M | 44.00M | 32.00M | 69.00M | -18.00M | 116.00M | 56.00M | 83.00M | -2.00M | 56.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -9.00M | 10.00M | -11.00M | 27.00M | -30.00M | -9.00M | 20.00M | -19.00M | 19.00M | -36.00M | | 8.00M | -7.00M | 7.00M | -7.00M | 20.00M | -42.00M | -24.00M | -9.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.00M | 756.00M | 469.00M | 388.00M | 484.00M | 727.00M | 664.00M | 496.00M | 615.00M | 920.00M | 533.00M | 492.00M | 557.00M | 897.00M | 817.00M | 431.00M | 862.00M | 1,104.00M | 956.00M | 421.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 17.00M | 20.00M | 12.00M | 18.00M | 20.00M | 21.00M | 22.00M | 20.00M | | 19.00M | 17.00M | 21.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | -3.00M | 6.00M | 4.00M | 24.00M | -11.00M | 4.00M | 3.00M | 5.00M | 4.00M | 4.00M | 5.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.00M | 5.00M | 5.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.00M | 307.00M | 316.00M | 324.00M | 341.00M | 351.00M | 357.00M | 350.00M | 353.00M | 360.00M | 369.00M | 379.00M | 381.00M | 382.00M | 382.00M | 395.00M | 398.00M | 406.00M | 413.00M | 417.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00M | 120.00M | -138.00M | 117.00M | 70.00M | 109.00M | 21.00M | -112.00M | -61.00M | 119.00M | -90.00M | -52.00M | 137.00M | 98.00M | -92.00M | 68.00M | 121.00M | 167.00M | -84.00M | -41.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 68.00M | -2.00M | -72.00M | 80.00M | 95.00M | -26.00M | -37.00M | 81.00M | 49.00M | -26.00M | -54.00M | 61.00M | 53.00M | -29.00M | -93.00M | 69.00M | 65.00M | -29.00M | -41.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 265.00M | -156.00M | 68.00M | -39.00M | 84.00M | -26.00M | 117.00M | -6.00M | -329.00M | 386.00M | -155.00M | 13.00M | 86.00M | -338.00M | 23.00M | -291.00M | 392.00M | -345.00M | 348.00M | -308.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 44.00M | -147.00M | 47.00M | 47.00M | 53.00M | -160.00M | 50.00M | 43.00M | 63.00M | -160.00M | 70.00M | 51.00M | 55.00M | -142.00M | -8.00M | 286.00M | 29.00M | -117.00M | 75.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | -42.00M | 77.00M | 10.00M | 25.00M | 52.00M | -13.00M | 14.00M | -128.00M | 192.00M | 31.00M | -56.00M | -56.00M | 171.00M | -25.00M | | -76.00M | -38.00M | 150.00M | -33.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 98.00M | 866.00M | 774.00M | 764.00M | 899.00M | 914.00M | 931.00M | 891.00M | 749.00M | 93.00M | 890.00M | 1,002.00M | 30.00M | 1,290.00M | 1,064.00M | 1,066.00M | 988.00M | 1,010.00M | 1,574.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -871.00M | -886.00M | -882.00M | -780.00M | -772.00M | -906.00M | -912.00M | -964.00M | -925.00M | -767.00M | -1142.00M | -906.00M | -1026.00M | -1174.00M | -1350.00M | -1087.00M | -1024.00M | -1001.00M | -1033.00M | -1614.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 31.00M | | | | 18.00M | -3.00M | | -7.00M | | | | -15.00M | 46.00M | | | | 24.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.00M | 8.00M | 423.00M | 391.00M | 295.00M | 198.00M | 284.00M | 489.00M | 319.00M | -153.00M | 635.00M | 497.00M | 415.00M | 300.00M | 537.00M | 704.00M | 180.00M | -62.00M | 62.00M | 1,258.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.00M | 141.00M | 142.00M | 1.00M | 304.00M | 152.00M | 153.00M | 165.00M | 165.00M | -326.00M | 1.00M | 1.00M | 2.00M | 532.00M | 179.00M | 1.00M | 383.00M | 192.00M | 192.00M | 208.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | -122.00M | 10.00M | -1.00M | 7.00M | 19.00M | 36.00M | 21.00M | 9.00M | | 26.00M | 83.00M | -54.00M | 23.00M | 4.00M | 48.00M | 18.00M | 41.00M | -15.00M | 65.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.00M | 658.00M | -397.00M | -386.00M | -280.00M | -172.00M | -250.00M | -435.00M | -276.00M | 171.00M | 440.00M | -398.00M | -445.00M | 867.00M | -473.00M | -633.00M | -204.00M | 116.00M | -54.00M | -1153.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | -122.00M | 10.00M | -1.00M | 7.00M | 19.00M | 36.00M | 21.00M | 9.00M | | 26.00M | 83.00M | -54.00M | 23.00M | 4.00M | 48.00M | 18.00M | 41.00M | -15.00M | 65.00M |