|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.00M | 256.00M | 248.00M | 295.00M | 190.00M | -42.00M | 239.00M | 297.00M | 283.00M | 258.00M | 367.00M | 338.00M | 317.00M | 283.00M | 21.00M | 274.00M | 299.00M | 403.00M | 302.00M | 211.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 19.00M | -3.00M | 12.00M | -30.00M | -53.00M | -18.00M | 21.00M | | -9.00M | -10.00M | 39.00M | -8.00M | 11.00M | -87.00M | 27.00M | 1.00M | 63.00M | -16.00M | 32.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 27.00M | -107.00M | -152.00M | 152.00M | -235.00M | 245.00M | | 5.00M | | | -1.00M | 73.00M | 21.00M | 8.00M | -1.00M | 19.00M | 19.00M | -3.00M | -30.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.00M | 669.00M | 643.00M | 645.00M | 608.00M | 737.00M | 512.00M | 436.00M | 501.00M | 828.00M | 520.00M | 504.00M | 616.00M | 748.00M | 703.00M | 638.00M | 562.00M | 720.00M | 570.00M | 393.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 17.00M | 23.00M | 26.00M | 30.00M | 33.00M | 40.00M | 46.00M | 41.00M | 53.00M | 51.00M | 57.00M | 48.00M | 48.00M | 47.00M | 49.00M | 47.00M | 53.00M | 59.00M | 57.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 14.00M | 13.00M | 13.00M | 12.00M | 13.00M | 13.00M | 12.00M | 16.00M | 16.00M | 29.00M | 16.00M | 18.00M | 17.00M | 16.00M | 17.00M | 18.00M | 18.00M | 17.00M | 20.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 387.00M | -11.00M | 282.00M | 5.00M | 609.00M | -224.00M | -164.00M | 24.00M | 473.00M | -413.00M | 161.00M | 162.00M | 464.00M | -222.00M | 494.00M | 221.00M | 448.00M | -351.00M | 5.00M | 3.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 768.00M | 518.00M | 594.00M | 512.00M | 905.00M | 582.00M | 59.00M | 432.00M | 733.00M | 19.00M | 483.00M | 443.00M | 812.00M | 304.00M | 806.00M | 656.00M | 758.00M | 108.00M | 148.00M | 446.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | -60.00M | 108.00M | -266.00M | 88.00M | -55.00M | 41.00M | -226.00M | 9.00M | 100.00M | -75.00M | -72.00M | 59.00M | -40.00M | 473.00M | -23.00M | -32.00M | -169.00M | 148.00M | -272.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 11.00M | 10.00M | 12.00M | 13.00M | 16.00M | 11.00M | 20.00M | 23.00M | 24.00M | 23.00M | 20.00M | 19.00M | 18.00M | 38.00M | 18.00M | 24.00M | 16.00M | 28.00M | 13.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 54.00M | 68.00M | 80.00M | 21.00M | 23.00M | 14.00M | 28.00M | 51.00M | 59.00M | 26.00M | 12.00M | 17.00M | 16.00M | 52.00M | 25.00M | 26.00M | 38.00M | 14.00M | 33.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 2,317.00M | 1,306.00M | 687.00M | 2,606.00M | -3063.00M | 279.00M | 1,414.00M | 871.00M | -1325.00M | 374.00M | 507.00M | 602.00M | -721.00M | 135.00M | 814.00M | -392.00M | -516.00M | 3,040.00M | 364.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -610.00M | -395.00M | -631.00M | -129.00M | -302.00M | -641.00M | -440.00M | 51.00M | -909.00M | -679.00M | -306.00M | -249.00M | 40.00M | -553.00M | -555.00M | 88.00M | -559.00M | -975.00M | -3.00M | 444.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | -10.00M | 10.00M | -11.00M | | -11.00M | -1.00M | | -2.00M | -12.00M | | | | -15.00M | | -2.00M | -1.00M | -18.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.00M | -104.00M | -103.00M | -688.00M | -98.00M | -138.00M | -108.00M | -480.00M | 280.00M | -18.00M | -359.00M | -189.00M | -689.00M | -120.00M | -119.00M | -722.00M | -125.00M | 369.00M | -626.00M | -736.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 104.00M | 103.00M | 657.00M | 108.00M | 109.00M | 108.00M | 445.00M | 114.00M | 114.00M | 114.00M | 667.00M | 119.00M | 120.00M | 119.00M | 673.00M | 125.00M | 124.00M | 125.00M | 682.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -7.00M | 2.00M | -3.00M | -9.00M | -15.00M | 8.00M | 1.00M | 3.00M | -4.00M | 5.00M | -2.00M | -1.00M | 6.00M | -13.00M | 7.00M | 12.00M | -4.00M | 1.00M | -4.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.00M | 163.00M | -89.00M | -175.00M | 199.00M | -57.00M | -28.00M | 8.00M | -125.00M | 127.00M | -140.00M | 64.00M | -34.00M | 81.00M | 16.00M | 11.00M | -110.00M | 110.00M | -58.00M | 97.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 601.00M | 658.00M | 633.00M | 633.00M | 595.00M | 721.00M | 501.00M | 416.00M | 478.00M | 804.00M | 497.00M | 484.00M | 597.00M | 730.00M | 665.00M | 620.00M | 538.00M | 704.00M | 542.00M | 380.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.00M | 170.00M | -91.00M | -172.00M | 208.00M | -42.00M | -36.00M | 7.00M | -128.00M | 131.00M | -145.00M | 66.00M | -33.00M | 75.00M | 29.00M | 4.00M | -122.00M | 114.00M | -59.00M | 101.00M |