|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | | | | 193.00M | 6.00M | | 7.00M | 293.00M | 150.00M | -7.00M | | -39.00M | -128.00M | -37.00M | -2.00M | 283.00M | 421.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -329.00M | -7.00M | -36.00M | 43.00M | 4.00M | -11.00M | -108.00M | 17.00M | 48.00M | 222.00M | 36.00M | 165.00M | -312.00M | 10.00M | 139.00M | 253.00M | -310.00M | -9.00M | 35.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 1.00M | | | 1,182.00M | 20.00M | 179.00M | | 721.00M | 46.00M | 38.00M | 74.00M | 216.00M | 49.00M | -144.00M | 63.00M | 369.00M | 12.00M | 30.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 775.00M | 523.00M | 457.00M | 408.00M | 784.00M | 1,066.00M | 625.00M | 562.00M | 1,122.00M | 725.00M | 287.00M | 392.00M | 985.00M | 1,088.00M | 545.00M | 976.00M | 1,297.00M | 1,488.00M | 1,201.00M | 1,046.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.00M | 261.00M | 270.00M | 264.00M | 266.00M | 272.00M | 273.00M | 277.00M | 286.00M | 311.00M | 318.00M | 315.00M | 312.00M | 319.00M | 337.00M | 354.00M | 365.00M | 401.00M | 433.00M | 434.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 52.00M | 77.00M | 185.00M | 147.00M | 123.00M | 62.00M | -122.00M | 44.00M | -145.00M | 232.00M | 7.00M | 337.00M | -215.00M | 99.00M | -125.00M | 42.00M | -146.00M | -38.00M | 244.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 23.00M | 44.00M | 183.00M | 134.00M | 56.00M | -191.00M | -85.00M | 23.00M | -53.00M | -72.00M | 41.00M | -27.00M | -28.00M | 28.00M | 1.00M | -39.00M | 4.00M | 38.00M | -2.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 213.00M | -9.00M | 160.00M | -43.00M | 362.00M | -293.00M | 246.00M | -140.00M | 228.00M | -85.00M | -75.00M | 194.00M | -74.00M | 25.00M | -141.00M | 263.00M | 68.00M | 13.00M | 127.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.00M | 104.00M | 7.00M | -121.00M | -17.00M | 80.00M | -7.00M | -78.00M | 18.00M | -42.00M | -327.00M | -137.00M | -50.00M | 380.00M | -83.00M | 1.00M | -402.00M | 384.00M | -112.00M | -152.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.00M | 193.00M | -59.00M | 118.00M | -11.00M | -481.00M | 21.00M | -92.00M | -5.00M | 38.00M | -39.00M | -94.00M | -44.00M | 250.00M | -18.00M | -57.00M | 12.00M | 88.00M | -403.00M | -175.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 535.00M | 582.00M | 766.00M | 893.00M | 1,052.00M | 1,840.00M | 1,551.00M | 1,845.00M | 1,899.00M | 2,429.00M | 2,148.00M | 1,685.00M | 1,832.00M | 1,727.00M | 377.00M | 2,209.00M | 1,808.00M | 1,535.00M | 520.00M | 1,657.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 565.00M | | | 7.00M | 129.00M | | 290.00M | 21.00M | 231.00M | 57.00M | 16.00M | 6.00M | 167.00M | 4.00M | 108.00M | -8.00M | 4.00M | | 21.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 58.00M | 1.00M | 58.00M | | | 98.00M | | | 156.00M | 45.00M | | -34.00M | 412.00M | 5.00M | | 100.00M | 3.00M | 10.00M | 223.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -121.00M | 125.00M | 197.00M | 148.00M | -274.00M | 78.00M | 356.00M | 350.00M | 296.00M | 316.00M | 141.00M | 393.00M | 197.00M | 65.00M | 33.00M | 19.00M | 18.00M | 23.00M | 126.00M | 3.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -583.00M | -1323.00M | -1153.00M | -1430.00M | -1242.00M | -2011.00M | -1624.00M | -2126.00M | -1923.00M | -2515.00M | -2386.00M | -1838.00M | -1865.00M | -1611.00M | -1282.00M | -1600.00M | -1736.00M | -1592.00M | -1799.00M | -1464.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 525.00M | 6.00M | 22.00M | | 150.00M | 18.00M | 208.00M | -65.00M | -74.00M | 26.00M | 112.00M | -122.00M | 163.00M | -12.00M | 286.00M | -173.00M | 33.00M | -47.00M | 175.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.00M | 276.00M | 818.00M | 1,106.00M | 939.00M | 895.00M | 1,016.00M | 1,513.00M | 1,211.00M | 1,665.00M | 2,606.00M | 1,153.00M | 1,428.00M | -224.00M | 1,317.00M | 145.00M | 791.00M | -278.00M | 756.00M | 485.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.00M | 100.00M | 47.00M | 46.00M | 223.00M | -51.00M | 47.00M | 175.00M | 45.00M | 271.00M | 23.00M | 105.00M | 37.00M | 318.00M | 125.00M | 125.00M | 273.00M | -22.00M | 488.00M | 750.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00M | -21.00M | 20.00M | -38.00M | -26.00M | -12.00M | -18.00M | -19.00M | -71.00M | -162.00M | -15.00M | -28.00M | -4.00M | -16.00M | -1.00M | -4.00M | -17.00M | -5.00M | -1.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.00M | -490.00M | 78.00M | 89.00M | 383.00M | 53.00M | -10.00M | -67.00M | 325.00M | -345.00M | 565.00M | -407.00M | 411.00M | -520.00M | 527.00M | -365.00M | 348.00M | -387.00M | 157.00M | 64.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | -59.00M | -309.00M | -485.00M | -268.00M | -774.00M | -926.00M | -1283.00M | -777.00M | -1704.00M | -1861.00M | -1293.00M | -847.00M | -639.00M | 168.00M | -1233.00M | -511.00M | -47.00M | 681.00M | -611.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | -524.00M | 122.00M | 84.00M | 481.00M | -50.00M | 17.00M | -51.00M | 410.00M | -125.00M | 507.00M | -293.00M | 548.00M | -747.00M | 580.00M | -479.00M | 352.00M | -382.00M | 158.00M | 67.00M |