|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.00M | -91.00M | 859.00M | 1,049.00M | 1,343.00M | 538.00M | 1,010.00M | 650.00M | 606.00M | 230.00M | 352.00M | 238.00M | 506.00M | 341.00M | 391.00M | 351.00M | 492.00M | 460.00M | 495.00M | 676.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 7.00M | 7.00M | 10.00M | 12.00M | 10.00M | 9.00M | 12.00M | 7.00M | 10.00M | 8.00M | 13.00M | 6.00M | 7.00M | 10.00M | 10.00M | 12.00M | 13.00M | 10.00M | 11.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 6.00M | -171.00M | -2.00M | 2.00M | -7.00M | -100.00M | -26.00M | -27.00M | -20.00M | 154.00M | -11.00M | -59.00M | 1.00M | -46.00M | -26.00M | -12.00M | 51.00M | -7.00M | -12.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 23.00M | | | -23.00M | | -1.00M | 43.00M | -26.00M | -5.00M | 28.00M | -30.00M | 7.00M | -1.00M | 14.00M | 1.00M | -14.00M | -2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.00M | | 49.00M | 152.00M | 87.00M | 6.00M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 687.00M | 1,480.00M | 1,391.00M | 889.00M | 990.00M | 585.00M | 947.00M | 712.00M | 618.00M | 480.00M | 445.00M | 475.00M | 931.00M | 420.00M | 586.00M | 563.00M | 1,064.00M | 539.00M | 496.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.00M | 26.00M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.00M | 203.00M | 238.00M | 208.00M | 223.00M | 221.00M | 198.00M | 206.00M | 221.00M | 213.00M | 229.00M | 253.00M | 8.00M | 8.00M | 221.00M | 221.00M | 8.00M | 8.00M | 228.00M | 228.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | -22.00M | 120.00M | 185.00M | 54.00M | 6.00M | -135.00M | -101.00M | -97.00M | 33.00M | 65.00M | 50.00M | -5.00M | -47.00M | -75.00M | 177.00M | 1.00M | 37.00M | -117.00M | 239.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.00M | 111.00M | 3.00M | 66.00M | 33.00M | 32.00M | -38.00M | -39.00M | -101.00M | 10.00M | -22.00M | -20.00M | 26.00M | 3.00M | 19.00M | 43.00M | -37.00M | 48.00M | 34.00M | -2.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | -16.00M | 73.00M | 76.00M | 147.00M | -112.00M | -110.00M | -135.00M | -3.00M | 22.00M | 28.00M | -23.00M | -3.00M | 17.00M | 53.00M | 16.00M | -12.00M | 56.00M | 12.00M | -75.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.00M | -132.00M | 226.00M | 387.00M | -375.00M | -180.00M | -59.00M | 153.00M | 13.00M | -109.00M | -101.00M | 61.00M | 2.00M | -40.00M | -22.00M | 89.00M | 6.00M | -76.00M | 19.00M | 144.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -247.00M | -33.00M | 639.00M | -102.00M | -526.00M | 697.00M | -321.00M | 6.00M | -35.00M | -6.00M | -65.00M | -25.00M | -97.00M | 340.00M | -229.00M | | -86.00M | 99.00M | 7.00M | 55.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 201.00M | 132.00M | 63.00M | 66.00M | 190.00M | 134.00M | 69.00M | 95.00M | 147.00M | 188.00M | 98.00M | 84.00M | 139.00M | 197.00M | 132.00M | 245.00M | 347.00M | 226.00M | 223.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | 1.00M | | | | | | 3.00M | 2.00M | 4.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,223.00M | | | | -4.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | 4.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.00M | -201.00M | -83.00M | -62.00M | -59.00M | -187.00M | -132.00M | -34.00M | -93.00M | -144.00M | -1408.00M | -100.00M | -34.00M | -139.00M | -196.00M | -126.00M | -242.00M | -339.00M | -226.00M | -225.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | 2.00M | | | | | | 235.00M | 56.00M | | 117.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | -503.00M | -527.00M | -339.00M | -1065.00M | -966.00M | -330.00M | -410.00M | -229.00M | -431.00M | -302.00M | -602.00M | -396.00M | -745.00M | -462.00M | -671.00M | -62.00M | -562.00M | -189.00M | -199.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 65.00M | -1.00M | 64.00M | 183.00M | -20.00M | 392.00M | 79.00M | 176.00M | 204.00M | -148.00M | 144.00M | 44.00M | 90.00M | 30.00M | 86.00M | 43.00M | 175.00M | | 201.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -3.00M | 1.00M | -1.00M | -12.00M | -15.00M | 8.00M | -1.00M | 4.00M | -8.00M | 8.00M | -2.00M | 1.00M | 11.00M | -25.00M | 3.00M | 21.00M | -11.00M | 20.00M | -12.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | -20.00M | 871.00M | 989.00M | -247.00M | -178.00M | 131.00M | 502.00M | 394.00M | 35.00M | -1222.00M | -259.00M | 46.00M | 58.00M | -263.00M | -208.00M | 280.00M | 152.00M | 144.00M | 60.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 486.00M | 1,348.00M | 1,328.00M | 823.00M | 800.00M | 451.00M | 878.00M | 617.00M | 471.00M | 292.00M | 347.00M | 391.00M | 792.00M | 223.00M | 454.00M | 318.00M | 717.00M | 313.00M | 273.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.00M | -17.00M | 870.00M | 990.00M | -235.00M | -163.00M | 123.00M | 503.00M | 390.00M | 43.00M | -1230.00M | -257.00M | 45.00M | 47.00M | -238.00M | -211.00M | 259.00M | 163.00M | 124.00M | 72.00M |