|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 419.00M | 93.00M | 111.00M | 260.00M | 188.00M | 141.00M | 313.00M | 270.00M | 505.00M | 504.00M | 493.00M | 322.00M | 469.00M | 562.00M | 672.00M | 795.00M | 756.00M | 670.00M | 1,338.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | 88.00M | 98.00M | 76.00M | 80.00M | 82.00M | 95.00M | 82.00M | 88.00M | 93.00M | 104.00M | 90.00M | 98.00M | 102.00M | 122.00M | 27.00M | 111.00M | 117.00M | 137.00M | 29.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 51.00M | 49.00M | 52.00M | 55.00M | 58.00M | 55.00M | 55.00M | 60.00M | 59.00M | 59.00M | 63.00M | 66.00M | 68.00M | 69.00M | 74.00M | 75.00M | 79.00M | 71.00M | 83.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.00M | 39.00M | -93.00M | -75.00M | -18.00M | 23.00M | 7.00M | 19.00M | -64.00M | -29.00M | 73.00M | 31.00M | -10.00M | -11.00M | -80.00M | 41.00M | -90.00M | 69.00M | -32.00M | -351.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.00M | -26.00M | -20.00M | 12.00M | 36.00M | 20.00M | 89.00M | | 19.00M | 12.00M | 15.00M | -7.00M | 2.00M | -23.00M | -30.00M | 5.00M | -5.00M | 11.00M | -95.00M | -30.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | 128.00M | 197.00M | | | 125.00M | | | | 1.00M | -31.00M | | | -246.00M | 42.00M | | | 27.00M | -27.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 643.00M | 465.00M | 478.00M | -58.00M | 307.00M | 470.00M | 807.00M | 190.00M | 658.00M | 698.00M | 957.00M | 164.00M | 813.00M | 1,002.00M | 1,456.00M | 541.00M | 1,286.00M | 1,343.00M | 1,364.00M | 348.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 263.00M | 272.00M | 290.00M | 274.00M | 284.00M | 284.00M | 294.00M | 285.00M | 298.00M | 300.00M | 313.00M | 304.00M | 311.00M | 306.00M | 348.00M | 325.00M | 336.00M | 342.00M | 365.00M | 351.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | -14.00M | 148.00M | 66.00M | 96.00M | 14.00M | 44.00M | 86.00M | 75.00M | 3.00M | 74.00M | 114.00M | 114.00M | 33.00M | 90.00M | 107.00M | 32.00M | 32.00M | 98.00M | 117.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 215.00M | 31.00M | 108.00M | 72.00M | 95.00M | 46.00M | 185.00M | 214.00M | 202.00M | 59.00M | 124.00M | 95.00M | 55.00M | -46.00M | 109.00M | -65.00M | 94.00M | 50.00M | 177.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | -65.00M | 133.00M | -368.00M | -81.00M | -141.00M | 335.00M | -211.00M | 289.00M | 17.00M | 23.00M | -450.00M | 71.00M | 237.00M | 385.00M | -385.00M | 231.00M | 165.00M | 285.00M | -512.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | -55.00M | -11.00M | 140.00M | 104.00M | -152.00M | 33.00M | 41.00M | 14.00M | -12.00M | 4.00M | -4.00M | 130.00M | -17.00M | -107.00M | 77.00M | -5.00M | -50.00M | 63.00M | 109.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 107.00M | 266.00M | 121.00M | 105.00M | 150.00M | 212.00M | 111.00M | 143.00M | 190.00M | 267.00M | 179.00M | 155.00M | 179.00M | 277.00M | 187.00M | 157.00M | 181.00M | 351.00M | 177.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.00M | 4.00M | 8.00M | 1.00M | 1.00M | 2.00M | 3.00M | | 1.00M | | 1.00M | | | 2.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | 244.00M | 1,471.00M | | 71.00M | | 375.00M | 643.00M | | 793.00M | 47.00M | 48.00M | 1,127.00M | 3,418.00M | 239.00M | 1,009.00M | 73.00M | 89.00M | 523.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 5.00M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1207.00M | -461.00M | -1574.00M | -29.00M | -225.00M | -183.00M | -484.00M | -840.00M | -197.00M | -1053.00M | -285.00M | -271.00M | -1427.00M | -3704.00M | -500.00M | -1126.00M | -502.00M | -512.00M | -591.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 3.00M | -10.00M | 9.00M | -1.00M | 9.00M | 3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 6.00M | -8.00M | -6.00M | -344.00M | -199.00M | 1.00M | -69.00M | 43.00M | 16.00M | 15.00M | 1,569.00M | 24.00M | 7.00M | 214.00M | 233.00M | -340.00M | -104.00M | -184.00M | -260.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -3.00M | -1.00M | | -6.00M | -6.00M | 3.00M | | -3.00M | -5.00M | 4.00M | -7.00M | -1.00M | 6.00M | -9.00M | 39.00M | 2.00M | -2.00M | 3.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.00M | -739.00M | 9.00M | -1639.00M | -71.00M | 39.00M | 629.00M | -363.00M | -143.00M | 513.00M | -77.00M | 1,441.00M | 565.00M | -412.00M | -2044.00M | 314.00M | -179.00M | 735.00M | 671.00M | -504.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.00M | 358.00M | 212.00M | -179.00M | 202.00M | 320.00M | 595.00M | 79.00M | 515.00M | 508.00M | 690.00M | -15.00M | 658.00M | 823.00M | 1,179.00M | 354.00M | 1,129.00M | 1,162.00M | 1,013.00M | 171.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 645.00M | -736.00M | 9.00M | -1638.00M | -66.00M | 46.00M | 625.00M | -363.00M | -139.00M | 517.00M | -81.00M | 1,448.00M | 566.00M | -418.00M | -2034.00M | 274.00M | -180.00M | 737.00M | 668.00M | -503.00M |