|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | | | | | | 297.00M | 232.00M | 160.00M | 169.00M | 234.00M | 203.00M | 133.00M | -3.00M | 218.00M | 173.00M | 66.00M | 145.00M | 194.00M | 145.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 13.00M | 14.00M | 17.00M | 15.00M | 13.00M | 15.00M | 16.00M | 17.00M | 15.00M | 17.00M | 19.00M | 44.00M | 19.00M | 19.00M | 17.00M | 16.00M | 5.00M | 13.00M | 20.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 38.00M | 20.00M | 11.00M | 8.00M | -18.00M | 3.00M | -1.00M | -4.00M | -3.00M | 7.00M | -1.00M | 7.00M | -60.00M | -3.00M | 8.00M | -63.00M | 4.00M | 27.00M | 13.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 81.00M | 17.00M | -19.00M | -64.00M | 84.00M | 18.00M | -69.00M | 70.00M | -119.00M | 14.00M | | 32.00M | -47.00M | 27.00M | -22.00M | 25.00M | -34.00M | | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | | 26.00M | 150.00M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | 154.00M | 288.00M | 478.00M | 335.00M | 80.00M | 227.00M | 505.00M | 186.00M | 225.00M | 174.00M | 510.00M | 213.00M | 288.00M | 225.00M | 512.00M | 135.00M | 259.00M | 224.00M | 516.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 84.00M | 83.00M | 83.00M | 85.00M | 86.00M | 91.00M | 85.00M | 108.00M | 103.00M | 96.00M | 96.00M | 106.00M | 113.00M | 109.00M | 110.00M | 109.00M | 106.00M | 99.00M | 102.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.00M | 16.00M | 137.00M | -120.00M | -98.00M | 33.00M | 198.00M | -135.00M | -64.00M | 2.00M | 207.00M | -91.00M | -83.00M | -17.00M | 211.00M | -117.00M | -37.00M | -83.00M | 191.00M | -97.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 75.00M | 40.00M | -62.00M | 133.00M | 203.00M | 118.00M | -112.00M | 34.00M | 24.00M | 52.00M | -154.00M | | 91.00M | 62.00M | -114.00M | 3.00M | 129.00M | 83.00M | -147.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | -15.00M | 87.00M | -9.00M | 62.00M | 60.00M | 123.00M | -85.00M | -161.00M | -41.00M | 82.00M | -99.00M | -163.00M | 52.00M | 106.00M | -66.00M | -190.00M | -17.00M | 145.00M | -8.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00M | 66.00M | 5.00M | | -4.00M | -26.00M | -12.00M | -14.00M | 34.00M | -21.00M | -6.00M | 28.00M | 6.00M | -105.00M | 10.00M | 14.00M | -68.00M | 3.00M | 11.00M | 19.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 85.00M | 69.00M | 60.00M | 50.00M | 63.00M | 77.00M | 78.00M | 102.00M | 113.00M | 143.00M | 120.00M | 113.00M | 141.00M | 110.00M | 101.00M | 85.00M | 130.00M | 127.00M | 100.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -5.00M | | | 1.00M | 1.00M | 1.00M | -1.00M | | 1.00M | 10.00M | -4.00M | 22.00M | 6.00M | 31.00M | 30.00M | 35.00M | 25.00M | 41.00M | 15.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.00M | | | | | | | | | | | | | 70.00M | | 188.00M | | 5.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.00M | 19.00M | -68.00M | -57.00M | -43.00M | -62.00M | -78.00M | -80.00M | -111.00M | -71.00M | -137.00M | -119.00M | -2731.00M | -141.00M | -47.00M | -128.00M | 95.00M | -107.00M | -137.00M | -97.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | | | | | 1.00M | | | 22.00M | -22.00M | 9.00M | 2.00M | 1.00M | | | 5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -951.00M | -313.00M | -220.00M | -132.00M | -453.00M | -105.00M | -127.00M | -398.00M | -10.00M | -188.00M | -135.00M | -313.00M | 2,456.00M | -145.00M | 523.00M | -363.00M | -915.00M | -164.00M | -51.00M | -27.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | 112.00M | 116.00M | 112.00M | 112.00M | 111.00M | 115.00M | 111.00M | 110.00M | 111.00M | 114.00M | 110.00M | 110.00M | 111.00M | 116.00M | 111.00M | 116.00M | 116.00M | 120.00M | 117.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | -1.00M | | | -1.00M | 1.00M | | | | | | -1.00M | -1.00M | | -1.00M | 1.00M | | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -737.00M | -140.00M | | 288.00M | -161.00M | -87.00M | 21.00M | 28.00M | 65.00M | -34.00M | -98.00M | 78.00M | -62.00M | 1.00M | 700.00M | 21.00M | -686.00M | -11.00M | 36.00M | 393.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.00M | 69.00M | 219.00M | 418.00M | 285.00M | 17.00M | 150.00M | 427.00M | 84.00M | 112.00M | 31.00M | 390.00M | 100.00M | 147.00M | 115.00M | 411.00M | 50.00M | 129.00M | 97.00M | 416.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -738.00M | -140.00M | | 289.00M | -161.00M | -87.00M | 22.00M | 27.00M | 65.00M | -34.00M | -98.00M | 78.00M | -62.00M | 2.00M | 701.00M | 21.00M | -685.00M | -12.00M | 36.00M | 392.00M |