|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 155.00M | 93.00M | 153.00M | | 373.00M | 343.00M | 246.00M | 319.00M | 1,709.00M | 1,036.00M | 293.00M | 977.00M | 375.00M | 283.00M | -1.00M | 408.00M | -346.00M | 158.00M | 204.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | 156.00M | 153.00M | 154.00M | 155.00M | 153.00M | 151.00M | 157.00M | 165.00M | 167.00M | 190.00M | 176.00M | 196.00M | 188.00M | 193.00M | 191.00M | 197.00M | 197.00M | 198.00M | 197.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 19.00M | 11.00M | 5.00M | 41.00M | 19.00M | 21.00M | 19.00M | 32.00M | 31.00M | 33.00M | 27.00M | 30.00M | 34.00M | 29.00M | 32.00M | 39.00M | 42.00M | 26.00M | 24.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -9.00M | -55.00M | -1.00M | -4.00M | -1.00M | -138.00M | -7.00M | -10.00M | 1,360.00M | -756.00M | 32.00M | -1.00M | -32.00M | -33.00M | 336.00M | -30.00M | 47.00M | 41.00M | -28.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.00M | 98.00M | -205.00M | -63.00M | 63.00M | -205.00M | 204.00M | 30.00M | -190.00M | 158.00M | -302.00M | -1.00M | | 24.00M | -153.00M | 19.00M | -48.00M | -9.00M | -20.00M | -13.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -14.00M | -14.00M | 7.00M | 3.00M | -8.00M | 16.00M | -24.00M | 24.00M | 4.00M | 79.00M | -36.00M | 2.00M | -31.00M | 20.00M | -18.00M | 20.00M | 22.00M | -34.00M | 4.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 297.00M | 4.00M | 669.00M | -202.00M | 95.00M | 437.00M | 933.00M | -9.00M | 535.00M | 746.00M | 624.00M | 244.00M | 643.00M | 499.00M | 1,060.00M | 273.00M | 510.00M | 584.00M | 818.00M | -143.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 648.00M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 37.00M | 37.00M | 37.00M | 38.00M | 37.00M | 37.00M | 59.00M | 59.00M | 59.00M | 56.00M | 54.00M | 52.00M | 53.00M | 52.00M | 51.00M | 53.00M | 52.00M | 52.00M | 53.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | 1.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 5.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 160.00M | 156.00M | 153.00M | 154.00M | 155.00M | 153.00M | 151.00M | 157.00M | 165.00M | 167.00M | 190.00M | 176.00M | 196.00M | 188.00M | 193.00M | 191.00M | 197.00M | 197.00M | 198.00M | 197.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.00M | 61.00M | 62.00M | 270.00M | -26.00M | 338.00M | -85.00M | 131.00M | 164.00M | -82.00M | -101.00M | 106.00M | -60.00M | 61.00M | -392.00M | 288.00M | 168.00M | -4.00M | -236.00M | 321.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 273.00M | 318.00M | -109.00M | 298.00M | 60.00M | -57.00M | -43.00M | 144.00M | -109.00M | 52.00M | -67.00M | 6.00M | -1.00M | 180.00M | -230.00M | 109.00M | 46.00M | 122.00M | -36.00M | 185.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.00M | -60.00M | 302.00M | 1.00M | -151.00M | 43.00M | 244.00M | -73.00M | 30.00M | 42.00M | 5.00M | -179.00M | 69.00M | 71.00M | -171.00M | 104.00M | 138.00M | 66.00M | -57.00M | 133.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | -11.00M | -46.00M | -64.00M | | 59.00M | 147.00M | -115.00M | 50.00M | 58.00M | 7.00M | -29.00M | -54.00M | 45.00M | 98.00M | -42.00M | 24.00M | 25.00M | 118.00M | -73.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -74.00M | -11.00M | -33.00M | 6.00M | -25.00M | -14.00M | 18.00M | 67.00M | -9.00M | -48.00M | -2.00M | 32.00M | -7.00M | -8.00M | 17.00M | -41.00M | 184.00M | -38.00M | 14.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 169.00M | 181.00M | 247.00M | 207.00M | 212.00M | -366.00M | 269.00M | 217.00M | -288.00M | 703.00M | 214.00M | 167.00M | 497.00M | 166.00M | 139.00M | 207.00M | 143.00M | -233.00M | 219.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 5.00M | 2.00M | 1.00M | | 1.00M | | 3.00M | | 1.00M | | 2.00M | 1.00M | -3.00M | 1.00M | 1.00M | | 2.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | | 85.00M | 220.00M | | | 4,090.00M | 38.00M | 45.00M | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -448.00M | 4.00M | | 160.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 8.00M | 2.00M | 1.00M | | | | | | | | | | 740.00M | | | 11.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.00M | -156.00M | -259.00M | -465.00M | -240.00M | -208.00M | -4269.00M | -309.00M | -281.00M | -205.00M | -207.00M | -305.00M | -524.00M | -255.00M | 577.00M | -203.00M | -9.00M | -133.00M | -153.00M | -221.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.00M | -25.00M | -63.00M | 2,411.00M | -17.00M | -18.00M | -17.00M | -122.00M | -59.00M | -20.00M | -606.00M | -626.00M | 362.00M | -624.00M | -1077.00M | -553.00M | -179.00M | -253.00M | -457.00M | 1,692.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 8.00M | 24.00M | -24.00M | 55.00M | 16.00M | 16.00M | | -30.00M | | | | | | | | | 4.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -8.00M | -1.00M | -6.00M | -19.00M | -29.00M | 30.00M | 2.00M | -10.00M | -15.00M | 21.00M | -12.00M | -13.00M | 25.00M | -40.00M | 10.00M | 26.00M | -4.00M | 3.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | -185.00M | 346.00M | 1,738.00M | -181.00M | 182.00M | -3323.00M | -438.00M | 185.00M | 506.00M | -168.00M | -699.00M | 468.00M | -355.00M | 520.00M | -473.00M | 348.00M | 194.00M | 211.00M | 1,323.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | -165.00M | 488.00M | -449.00M | -112.00M | 225.00M | 1,299.00M | -278.00M | 318.00M | 1,034.00M | -79.00M | 30.00M | 476.00M | 2.00M | 894.00M | 134.00M | 303.00M | 441.00M | 1,051.00M | -362.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | -177.00M | 347.00M | 1,744.00M | -162.00M | 211.00M | -3353.00M | -440.00M | 195.00M | 521.00M | -189.00M | -687.00M | 481.00M | -380.00M | 560.00M | -483.00M | 322.00M | 198.00M | 208.00M | 1,328.00M |