|
Net Income (Quarter)
|
67.00M | 86.00M | 114.00M | 105.00M | 114.00M | 81.00M | 123.00M | 124.00M | 148.00M | 119.00M | 386.00M | 117.00M | 147.00M | 126.00M | 10.00M | 134.00M | 147.00M | -100.00M | 151.00M | 113.00M | 185.00M | 107.00M | 143.00M | 176.00M | 131.00M | 77.00M | -391.00M | -509.00M | 154.00M | -2.00M | 179.00M | 101.00M | 192.00M | 135.00M | 169.00M | 1,296.00M | 165.00M |
|
Deferred Taxes (Quarter)
|
30.00M | 48.00M | 172.00M | 19.00M | -34.00M | -3.00M | 149.00M | 87.00M | 80.00M | 129.00M | 195.00M | 39.00M | 64.00M | 64.00M | 109.00M | 91.00M | 57.00M | -29.00M | -29.00M | | 4.00M | 9.00M | 81.00M | 186.00M | 7.00M | -3.00M | -268.00M | -149.00M | 65.00M | 4.00M | 81.00M | 63.00M | 85.00M | 10.00M | 90.00M | -955.00M | -17.00M |
|
Gains from Investment Securities (Quarter)
|
4.00M | 51.00M | -67.00M | 3.00M | -8.00M | 152.00M | -136.00M | -30.00M | -160.00M | -46.00M | 207.00M | -3.00M | 9.00M | 30.00M | -33.00M | 40.00M | 4.00M | 8.00M | 36.00M | -41.00M | 22.00M | -21.00M | 71.00M | 299.00M | -20.00M | 73.00M | 74.00M | -53.00M | | 75.00M | 74.00M | -148.00M | 4.00M | 75.00M | 74.00M | 1.00M | 9.00M |
|
Asset Writedowns and Impairment (Quarter)
|
6.00M | | | | | | 6.00M | | | | 7.00M | 4.00M | 4.00M | | | | | 3.00M | 1.00M | | | | 2.00M | 6.00M | 2.00M | | 2.00M | | 1.00M | | | | | | | | 1.00M |
|
Cash from Operations (Quarter)
|
433.00M | 623.00M | 381.00M | 404.00M | 435.00M | 383.00M | 165.00M | 403.00M | 627.00M | 510.00M | 312.00M | 439.00M | 424.00M | 503.00M | 452.00M | 481.00M | 533.00M | 257.00M | 342.00M | 481.00M | 380.00M | 332.00M | 412.00M | 273.00M | 666.00M | 456.00M | 396.00M | 352.00M | 637.00M | 424.00M | 394.00M | 476.00M | 317.00M | 363.00M | 351.00M | 390.00M | 484.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | 252.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
10.00M | 10.00M | 9.00M | 8.00M | 7.00M | 7.00M | 7.00M | 6.00M | 7.00M | 8.00M | 7.00M | 8.00M | 8.00M | 7.00M | 8.00M | 9.00M | 8.00M | 8.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 6.00M | 6.00M | 7.00M | 6.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
166.00M | 188.00M | 208.00M | 181.00M | 200.00M | 217.00M | 243.00M | 204.00M | 201.00M | 223.00M | 253.00M | 209.00M | 224.00M | 275.00M | 301.00M | 250.00M | 240.00M | 253.00M | 248.00M | 213.00M | 235.00M | 256.00M | 293.00M | 229.00M | 217.00M | 239.00M | 268.00M | 246.00M | 260.00M | 289.00M | 324.00M | 253.00M | 226.00M | 254.00M | 269.00M | 287.00M | 314.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | 205.00M | -193.00M | -100.00M | 33.00M | 250.00M | 66.00M | -132.00M | -107.00M | 429.00M | 253.00M | -464.00M | -137.00M | 309.00M | -57.00M | -310.00M | -83.00M | 105.00M | -67.00M | -80.00M | 61.00M | 203.00M | -114.00M | -120.00M | 18.00M | 432.00M | -39.00M |
|
Change in Inventory (Quarter)
|
416.00M | -84.00M | -142.00M | -426.00M | 161.00M | -137.00M | 59.00M | -29.00M | -181.00M | 115.00M | 116.00M | -61.00M | -94.00M | 14.00M | 83.00M | -30.00M | -119.00M | 131.00M | 99.00M | -89.00M | -113.00M | 123.00M | 116.00M | -24.00M | -179.00M | 76.00M | 70.00M | 5.00M | -112.00M | 49.00M | 68.00M | -39.00M | -74.00M | 94.00M | 32.00M | -45.00M | -139.00M |
|
Change in Account Payables (Quarter)
|
-425.00M | -77.00M | -25.00M | 290.00M | -125.00M | -90.00M | -68.00M | 249.00M | -168.00M | -52.00M | 5.00M | 134.00M | -172.00M | -45.00M | 31.00M | 180.00M | -33.00M | -75.00M | -43.00M | 303.00M | 128.00M | -302.00M | -63.00M | 234.00M | -208.00M | -119.00M | -5.00M | 108.00M | -82.00M | -27.00M | 19.00M | 223.00M | -122.00M | -36.00M | 21.00M | 273.00M | -209.00M |
|
Change in Accured Expenses (Quarter)
|
-94.00M | 24.00M | -23.00M | 96.00M | 44.00M | -51.00M | -31.00M | 36.00M | -32.00M | 4.00M | 5.00M | 67.00M | -87.00M | 22.00M | 42.00M | 41.00M | -76.00M | 13.00M | -3.00M | 107.00M | 19.00M | -63.00M | -15.00M | 39.00M | -41.00M | 3.00M | 2.00M | -14.00M | -66.00M | 87.00M | 10.00M | -9.00M | -82.00M | 65.00M | 36.00M | -14.00M | -32.00M |
|
Change in Taxes (Quarter)
|
| | | 108.00M | | | | 25.00M | -134.00M | -4.00M | | | | | 5.00M | 2.00M | 3.00M | 18.00M | 32.00M | -60.00M | | | | 190.00M | -190.00M | 38.00M | 30.00M | 104.00M | -169.00M | 13.00M | 7.00M | 7.00M | -16.00M | -14.00M | | | |
|
Other Working Capital Changes (Quarter)
|
1.00M | 3.00M | 4.00M | -35.00M | 2.00M | 6.00M | -25.00M | 19.00M | 7.00M | 4.00M | 12.00M | -47.00M | 7.00M | -17.00M | 42.00M | -15.00M | -8.00M | -11.00M | 32.00M | 7.00M | -20.00M | 3.00M | -6.00M | 64.00M | -17.00M | 23.00M | -28.00M | 12.00M | 8.00M | -12.00M | 13.00M | 21.00M | 6.00M | 21.00M | -48.00M | 20.00M | 2.00M |
|
Capital Expenditures (Quarter)
|
67.00M | 437.00M | 305.00M | 351.00M | 83.00M | 16.00M | 5.00M | -104.00M | 333.00M | -249.00M | -84.00M | 110.00M | 88.00M | 436.00M | -424.00M | 10.00M | 92.00M | 494.00M | -503.00M | -9.00M | 301.00M | -223.00M | 920.00M | -894.00M | 341.00M | 371.00M | -625.00M | 8.00M | 72.00M | 7.00M | 968.00M | -960.00M | 312.00M | -206.00M | 888.00M | 432.00M | 362.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 4.00M | | 132.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 74.00M | 74.00M | 75.00M | 74.00M | 74.00M | 74.00M | 75.00M | 74.00M | 74.00M | 14.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M |
|
Cash from Investing Activities (Quarter)
|
-261.00M | -243.00M | -78.00M | -314.00M | -303.00M | -416.00M | -295.00M | -406.00M | -308.00M | -264.00M | -276.00M | -358.00M | -292.00M | -365.00M | -552.00M | -394.00M | -274.00M | -351.00M | -301.00M | -374.00M | -316.00M | -343.00M | -367.00M | -358.00M | -337.00M | -334.00M | -353.00M | -363.00M | -269.00M | -198.00M | -272.00M | -307.00M | -372.00M | -263.00M | -257.00M | -365.00M | -331.00M |
|
Other financing activities (Quarter)
|
1.00M | | -1.00M | 6.00M | 2.00M | -1.00M | 1.00M | | 9.00M | | 14.00M | -23.00M | 8.00M | -1.00M | -7.00M | 16.00M | | | 4.00M | -1.00M | 5.00M | 1.00M | 2.00M | -2.00M | | 1.00M | -1.00M | | 4.00M | 3.00M | 2.00M | -11.00M | -4.00M | 10.00M | -10.00M | 17.00M | -5.00M |
|
Cash from Financing Activities (Quarter)
|
-274.00M | -294.00M | -393.00M | 589.00M | -543.00M | 287.00M | -354.00M | 103.00M | -423.00M | -151.00M | -123.00M | 36.00M | 744.00M | -111.00M | -301.00M | -163.00M | -660.00M | 346.00M | -319.00M | -118.00M | 107.00M | -162.00M | -21.00M | 153.00M | -393.00M | -111.00M | -61.00M | 48.00M | -414.00M | -173.00M | -123.00M | -98.00M | -36.00M | -102.00M | -141.00M | 34.00M | -192.00M |
|
Dividends Paid - Common (Quarter)
|
66.00M | 67.00M | 69.00M | 74.00M | 77.00M | 77.00M | 82.00M | 83.00M | 84.00M | 84.00M | 84.00M | 85.00M | 87.00M | 86.00M | 86.00M | 87.00M | 89.00M | 89.00M | 89.00M | 88.00M | 102.00M | 102.00M | 102.00M | 102.00M | 106.00M | 107.00M | 106.00M | 107.00M | 110.00M | 111.00M | 111.00M | 111.00M | 115.00M | 115.00M | 116.00M | 115.00M | 120.00M |
|
Change in Cash (Quarter)
|
-102.00M | 86.00M | -90.00M | 679.00M | -411.00M | 254.00M | -484.00M | 100.00M | -104.00M | 95.00M | -87.00M | 117.00M | 876.00M | 27.00M | -401.00M | -76.00M | -401.00M | 252.00M | -278.00M | -11.00M | 171.00M | -173.00M | 24.00M | 68.00M | -64.00M | 11.00M | -18.00M | 37.00M | -46.00M | 53.00M | -1.00M | 71.00M | -91.00M | -2.00M | -47.00M | 59.00M | -39.00M |
|
Free Cash Flow (Quarter)
|
366.00M | 186.00M | 76.00M | 53.00M | 352.00M | 367.00M | 160.00M | 507.00M | 294.00M | 759.00M | 396.00M | 329.00M | 336.00M | 67.00M | 876.00M | 471.00M | 441.00M | -237.00M | 845.00M | 490.00M | 79.00M | 555.00M | -508.00M | 1,167.00M | 325.00M | 85.00M | 1,021.00M | 344.00M | 565.00M | 417.00M | -574.00M | 1,436.00M | 5.00M | 569.00M | -537.00M | -42.00M | 122.00M |
|
Net Cash Flow (Quarter)
|
-102.00M | 86.00M | -90.00M | 679.00M | -411.00M | 254.00M | -484.00M | 100.00M | -104.00M | 95.00M | -87.00M | 117.00M | 876.00M | 27.00M | -401.00M | -76.00M | -401.00M | 252.00M | -278.00M | -11.00M | 171.00M | -173.00M | 24.00M | 68.00M | -64.00M | 11.00M | -18.00M | 37.00M | -46.00M | 53.00M | -1.00M | 71.00M | -91.00M | -2.00M | -47.00M | 59.00M | -39.00M |