|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.00M | 730.00M | 498.00M | -2035.00M | 341.00M | 309.00M | 275.00M | -1040.00M | 245.00M | 273.00M | 262.00M | 460.00M | 245.00M | 290.00M | 271.00M | 117.00M | 203.00M | 185.00M | 141.00M | 538.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 218.00M | 213.00M | 216.00M | 211.00M | 211.00M | 206.00M | 203.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 34.00M | 34.00M | 36.00M | 39.00M | 26.00M | 33.00M | 40.00M | 38.00M | 37.00M | 35.00M | 35.00M | 38.00M | 36.00M | 34.00M | 31.00M | 40.00M | 35.00M | 31.00M | 33.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | 30.00M | | | | 23.00M | | | | | 14.00M | -4.00M | -9.00M | -60.00M | -51.00M | 96.00M | -8.00M | 23.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.21M | | | | 0.00M | | | | 0.00M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 4.00M | -1.00M | -6.00M | -2.00M | -17.00M | 13.00M | 289.00M | -14.00M | 12.00M | -5.00M | 550.00M | 2.00M | -4.00M | 2.00M | 643.00M | 2.00M | -1.00M | -7.00M | 290.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | 21.00M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.00M | 4.00M | -1.00M | 5.00M | 1.00M | 34.00M | 26.00M | 86.00M | -9.00M | -7.00M | | 169.00M | 15.00M | -7.00M | -4.00M | -7.00M | 109.00M | 114.00M | -5.00M | -28.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.40M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 759.00M | 197.00M | 2,191.00M | -1384.00M | 675.00M | 601.00M | 1,932.00M | -331.00M | 512.00M | 109.00M | 1,180.00M | 156.00M | 661.00M | -256.00M | 1,537.00M | 34.00M | 749.00M | -99.00M | 1,278.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 214.00M | 214.00M | 225.00M | 224.00M | 229.00M | 226.00M | 239.00M | 237.00M | 236.00M | 229.00M | 221.00M | 219.00M | 218.00M | 213.00M | 216.00M | 211.00M | 211.00M | 206.00M | 203.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -210.00M | 35.00M | 132.00M | 26.00M | -238.00M | 37.00M | 215.00M | 89.00M | -279.00M | -10.00M | 49.00M | 36.00M | -168.00M | 102.00M | 62.00M | 115.00M | -298.00M | 175.00M | 100.00M | 26.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | 704.00M | 2,130.00M | -2596.00M | 297.00M | -218.00M | 1,286.00M | -2174.00M | 86.00M | 422.00M | 1,936.00M | -2622.00M | 273.00M | 488.00M | 2,108.00M | -2714.00M | 95.00M | 622.00M | 2,186.00M | -2777.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -630.00M | 572.00M | 1,445.00M | -1588.00M | -1296.00M | -138.00M | 1,658.00M | -1323.00M | -790.00M | 584.00M | 1,674.00M | -2493.00M | 43.00M | 861.00M | 1,579.00M | -2125.00M | -330.00M | 1,023.00M | 1,622.00M | -2553.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | 232.00M | 286.00M | 265.00M | -713.00M | 68.00M | -116.00M | 278.00M | -287.00M | 42.00M | -75.00M | 146.00M | -317.00M | 51.00M | -131.00M | 247.00M | -362.00M | 76.00M | -54.00M | 141.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.00M | -275.00M | -10.00M | 16.00M | 63.00M | -21.00M | -14.00M | 8.00M | 46.00M | -194.00M | -52.00M | 252.00M | 13.00M | -196.00M | -36.00M | 7.00M | 7.00M | -174.00M | 34.00M | 126.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 13.00M | -7.00M | 2.00M | -4.00M | 17.00M | -12.00M | 20.00M | 17.00M | 15.00M | -15.00M | 1.00M | 8.00M | 3.00M | 5.00M | -27.00M | -7.00M | 31.00M | -27.00M | -31.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.00M | 162.00M | 225.00M | 189.00M | 215.00M | 226.00M | 255.00M | 234.00M | 204.00M | 191.00M | 217.00M | 183.00M | 152.00M | 183.00M | 193.00M | 178.00M | 166.00M | 175.00M | 188.00M | 175.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.00M | | | 3.00M | 2.00M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -253.00M | -105.00M | -349.00M | -665.00M | -213.00M | -271.00M | -252.00M | -226.00M | -204.00M | -177.00M | -219.00M | -181.00M | -167.00M | -185.00M | -170.00M | -182.00M | -166.00M | -203.00M | -186.00M | -175.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -2.00M | -13.00M | -1.00M | 4.00M | -3.00M | 1.00M | | | | | -4.00M | | | 17.00M | -15.00M | -3.00M | -3.00M | 10.00M | -5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1089.00M | -573.00M | -685.00M | -1950.00M | -650.00M | -211.00M | -197.00M | -748.00M | -281.00M | -279.00M | -312.00M | -272.00M | -252.00M | -305.00M | -335.00M | -417.00M | -305.00M | -269.00M | -234.00M | -275.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | 175.00M | 172.00M | 166.00M | 199.00M | 198.00M | 198.00M | 194.00M | 202.00M | 200.00M | 201.00M | 198.00M | 202.00M | 203.00M | 202.00M | 200.00M | 202.00M | 201.00M | 199.00M | 199.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 1.00M | -9.00M | 2.00M | -1.00M | -11.00M | 2.00M | -5.00M | 3.00M | -10.00M | 7.00M | -3.00M | | 1.00M | -8.00M | 4.00M | 1.00M | | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1232.00M | 81.00M | -836.00M | -433.00M | -2245.00M | 192.00M | 141.00M | 960.00M | -821.00M | 59.00M | -432.00M | 734.00M | -266.00M | 171.00M | -760.00M | 930.00M | -433.00M | 278.00M | -519.00M | 829.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | 597.00M | -28.00M | 2,002.00M | -1599.00M | 449.00M | 346.00M | 1,698.00M | -535.00M | 321.00M | -108.00M | 997.00M | 4.00M | 478.00M | -449.00M | 1,359.00M | -132.00M | 574.00M | -287.00M | 1,103.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1237.00M | 81.00M | -837.00M | -424.00M | -2247.00M | 193.00M | 152.00M | 958.00M | -816.00M | 56.00M | -422.00M | 727.00M | -263.00M | 171.00M | -761.00M | 938.00M | -437.00M | 277.00M | -519.00M | 828.00M |