|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | | 1.00M | -1.00M | | | | | | -470.00M | -3.00M | -2.00M | -3.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 238.00M | -615.00M | 298.00M | 249.00M | 235.00M | 206.00M | 239.00M | 246.00M | 247.00M | -699.00M | 227.00M | 227.00M | 233.00M | 216.00M | 264.00M | 374.00M | 268.00M | 239.00M | 239.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | 332.00M | 210.00M | 57.00M | 94.00M | 59.00M | -120.00M | -4.00M | 20.00M | 116.00M | -22.00M | -8.00M | -13.00M | -46.00M | -129.00M | -153.00M | -148.00M | -80.00M | -125.00M | -85.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -77.00M | 46.00M | -25.00M | -30.00M | 35.00M | -206.00M | -3.00M | -6.00M | -244.00M | 233.00M | -3.00M | -92.00M | -64.00M | 164.00M | -62.00M | -1.00M | -63.00M | 97.00M | -57.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | | | | | | | | 46.00M | 15.00M | | | | 39.00M | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 25.00M | 2.00M | -2.00M | 3.00M | | | -6.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 511.00M | 1,516.00M | 1,137.00M | 533.00M | 865.00M | 536.00M | 489.00M | -39.00M | 887.00M | 767.00M | 652.00M | 142.00M | 519.00M | -84.00M | -472.00M | -351.00M | 45.00M | -143.00M | -13.00M | -325.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 11.00M | 22.00M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 208.00M | 239.00M | 233.00M | 301.00M | 250.00M | 237.00M | 246.00M | 242.00M | 247.00M | 249.00M | 235.00M | 230.00M | 228.00M | 235.00M | 258.00M | 282.00M | 393.00M | 288.00M | 272.00M | 259.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 434.00M | 252.00M | -412.00M | 512.00M | -96.00M | -271.00M | -342.00M | 257.00M | 76.00M | -169.00M | -284.00M | 27.00M | -94.00M | -191.00M | -106.00M | 223.00M | -24.00M | 16.00M | -349.00M | 441.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 385.00M | 236.00M | 577.00M | 372.00M | 222.00M | -246.00M | -412.00M | -207.00M | -196.00M | -135.00M | -132.00M | 8.00M | -235.00M | 37.00M | 195.00M | -182.00M | -214.00M | -3.00M | 84.00M | -174.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.00M | 209.00M | 163.00M | 109.00M | 261.00M | -304.00M | -136.00M | -90.00M | 12.00M | -17.00M | 117.00M | -170.00M | -6.00M | -34.00M | -191.00M | 62.00M | -65.00M | -28.00M | -47.00M | 41.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -135.00M | 180.00M | -235.00M | -54.00M | 87.00M | 15.00M | 154.00M | -153.00M | 106.00M | -1.00M | -11.00M | -34.00M | 29.00M | 7.00M | 3.00M | 5.00M | -2.00M | 4.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 25.00M | -5.00M | 13.00M | 103.00M | 79.00M | -10.00M | -12.00M | 73.00M | -21.00M | -4.00M | 36.00M | -55.00M | -4.00M | -29.00M | 45.00M | 6.00M | -1.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | 175.00M | 232.00M | 236.00M | 232.00M | 248.00M | 227.00M | 188.00M | 7.00M | 162.00M | 165.00M | 182.00M | 8.00M | 151.00M | 205.00M | 152.00M | 112.00M | 157.00M | 140.00M | 152.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.00M | 54.00M | 761.00M | | | 31.00M | -31.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.00M | -172.00M | -965.00M | -235.00M | -232.00M | -260.00M | -209.00M | -185.00M | -125.00M | -160.00M | -121.00M | -179.00M | -152.00M | -146.00M | -2735.00M | -145.00M | -111.00M | -138.00M | -85.00M | -140.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | -28.00M | 150.00M | -38.00M | 38.00M | | -166.00M | -50.00M | -71.00M | -44.00M | -39.00M | 13.00M | -35.00M | -54.00M | 185.00M | 13.00M | 1.00M | 12.00M | 4.00M | -53.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -441.00M | -1375.00M | -166.00M | -311.00M | -621.00M | -267.00M | -310.00M | 257.00M | -787.00M | -610.00M | -364.00M | -131.00M | -287.00M | 159.00M | 3,229.00M | 499.00M | 68.00M | 286.00M | 89.00M | 454.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | 3.00M | | -1.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | -31.00M | 6.00M | -13.00M | 12.00M | 9.00M | -30.00M | 33.00M | -25.00M | -3.00M | 167.00M | -168.00M | 80.00M | -71.00M | 22.00M | 3.00M | 2.00M | 5.00M | -9.00M | -11.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 349.00M | 1,341.00M | 905.00M | 297.00M | 633.00M | 288.00M | 262.00M | -227.00M | 880.00M | 605.00M | 487.00M | -40.00M | 511.00M | -235.00M | -677.00M | -503.00M | -67.00M | -300.00M | -153.00M | -477.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | -31.00M | 6.00M | -13.00M | 12.00M | 9.00M | -30.00M | 33.00M | -25.00M | -3.00M | 167.00M | -168.00M | 80.00M | -71.00M | 22.00M | 3.00M | 2.00M | 5.00M | -9.00M | -11.00M |