|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 115.00M | 272.00M | 49.00M | -1390.00M | 137.00M | 99.00M | -77.00M | 367.00M | 80.00M | -11.00M | 369.00M | 262.00M | 427.00M | 417.00M | 401.00M | 508.00M | 243.00M | 454.00M | 471.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 5.00M | 24.00M | 18.00M | 23.00M | 16.00M | 23.00M | 25.00M | 21.00M | 27.00M | 29.00M | 28.00M | 31.00M | 33.00M | 30.00M | 30.00M | 31.00M | 153.00M | 93.00M | 87.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | 1.00M | 1.00M | -763.00M | | | | -7.00M | | | | 191.00M | 1.00M | -3.00M | | 446.00M | 5.00M | -10.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 16.00M | 12.00M | 13.00M | 21.00M | -23.00M | 29.00M | 30.00M | 20.00M | -24.00M | 9.00M | 12.00M | 7.00M | 8.00M | 16.00M | 12.00M | 13.00M | 12.00M | 13.00M | 14.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 277.00M | 665.00M | -646.00M | 1,195.00M | -419.00M | 3,045.00M | 23.00M | 597.00M | 1,361.00M | 863.00M | 528.00M | 1,179.00M | -27.00M | 2,082.00M | -1647.00M | -396.00M | 2,913.00M | 1,527.00M | 973.00M | 686.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.00M | 180.00M | 168.00M | 164.00M | 181.00M | 179.00M | 171.00M | 170.00M | 175.00M | 176.00M | 172.00M | 175.00M | 177.00M | 186.00M | 182.00M | 192.00M | 207.00M | 209.00M | 233.00M | 234.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 393.00M | 214.00M | 115.00M | 864.00M | 212.00M | 508.00M | 411.00M | -409.00M | 440.00M | -58.00M | 538.00M | -257.00M | 773.00M | -288.00M | 541.00M | 114.00M | 466.00M | 539.00M | -341.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | 261.00M | 129.00M | 232.00M | 561.00M | 282.00M | 264.00M | 1,379.00M | -631.00M | -600.00M | 1,073.00M | 1,376.00M | -1191.00M | -2373.00M | 678.00M | 1,289.00M | -758.00M | 607.00M | 736.00M | 2,543.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -594.00M | 1,058.00M | -292.00M | 1,351.00M | 62.00M | 2,434.00M | 1,234.00M | 1,720.00M | -481.00M | 343.00M | 1,762.00M | 2,591.00M | -2235.00M | -294.00M | -1394.00M | 924.00M | 1,424.00M | 1,778.00M | 2,147.00M | 2,029.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -515.00M | 567.00M | 495.00M | 1,347.00M | -1636.00M | -470.00M | 926.00M | 138.00M | -219.00M | 152.00M | 959.00M | 83.00M | -199.00M | -410.00M | 508.00M | 129.00M | -103.00M | 72.00M | 699.00M | -89.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 126.00M | 67.00M | 74.00M | 82.00M | 164.00M | 70.00M | 85.00M | 109.00M | 217.00M | 92.00M | 114.00M | 112.00M | 193.00M | 90.00M | 99.00M | 126.00M | 232.00M | 108.00M | 131.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 20.00M | 2.00M | | | 10.00M | 1.00M | 1.00M | 8.00M | 2.00M | | | 3.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | | | | | | | 1,192.00M | -2.00M | | 1,076.00M | 2,779.00M | 1,395.00M | 41.00M | 1,884.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 923.00M | 15.00M | -15.00M | | | | | | | 9.00M | | | 2.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 10.00M | 28.00M | | | 19.00M | | | 2.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.00M | -88.00M | 862.00M | -47.00M | -44.00M | -204.00M | -70.00M | -87.00M | -91.00M | -206.00M | -63.00M | -105.00M | -1847.00M | 166.00M | -88.00M | -976.00M | -2898.00M | -1631.00M | -142.00M | -1980.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 9.00M | -28.00M | 1.00M | 1.00M | 7.00M | -14.00M | 23.00M | 2.00M | 45.00M | -28.00M | 29.00M | 22.00M | 23.00M | -28.00M | 13.00M | 3.00M | -1.00M | -80.00M | -1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -324.00M | -649.00M | -1264.00M | -444.00M | -340.00M | -415.00M | -1163.00M | -362.00M | -934.00M | -592.00M | -666.00M | -353.00M | 1,031.00M | -859.00M | -540.00M | 2,327.00M | -503.00M | 656.00M | -110.00M | -519.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.00M | 144.00M | 149.00M | 139.00M | 135.00M | 127.00M | 131.00M | 129.00M | 128.00M | 126.00M | 131.00M | 123.00M | 123.00M | 119.00M | 128.00M | 128.00M | 123.00M | 118.00M | 129.00M | 128.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 3.00M | -5.00M | -6.00M | -2.00M | -12.00M | -15.00M | 14.00M | | -7.00M | -5.00M | 6.00M | -8.00M | -2.00M | 9.00M | -12.00M | 4.00M | -4.00M | -2.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -238.00M | -92.00M | -944.00M | 698.00M | -805.00M | 2,414.00M | -1225.00M | 162.00M | 336.00M | 58.00M | -206.00M | 727.00M | -851.00M | 1,387.00M | -2266.00M | 943.00M | -484.00M | 548.00M | 719.00M | -1816.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.00M | 539.00M | -713.00M | 1,121.00M | -501.00M | 2,881.00M | -47.00M | 512.00M | 1,252.00M | 646.00M | 436.00M | 1,065.00M | -139.00M | 1,889.00M | -1737.00M | -495.00M | 2,787.00M | 1,295.00M | 865.00M | 555.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.00M | -72.00M | -1048.00M | 704.00M | -803.00M | 2,426.00M | -1210.00M | 148.00M | 336.00M | 65.00M | -201.00M | 721.00M | -843.00M | 1,389.00M | -2275.00M | 955.00M | -488.00M | 552.00M | 721.00M | -1813.00M |