|
Net Income (Quarter)
|
-8.00M | 23.00M | | | | | | | 395.00M | 506.00M | 464.00M | 489.00M | 449.00M | 512.00M | 455.00M | 447.00M | 462.00M | 521.00M | 455.00M | 426.00M | 398.00M | 529.00M | 509.00M | 491.00M | 442.00M | 553.00M | 507.00M | 466.00M | 356.00M | 445.00M | 455.00M | 458.00M | 362.00M | 510.00M | 459.00M | 4,098.00M | 695.00M | 877.00M | 894.00M | 843.00M | 834.00M | 870.00M | 856.00M | 755.00M | 770.00M | 499.00M | 736.00M | 760.00M | 706.00M | 1,173.00M | 968.00M | 934.00M | 859.00M | 1,178.00M | 1,111.00M | 966.00M | 974.00M | 984.00M | 828.00M | 882.00M | 880.00M | 963.00M | 894.00M | 733.00M | 646.00M | 829.00M | 694.00M | 720.00M |
|
Depreciation and Depletion (Quarter)
|
224.00M | 227.00M | 227.00M | 226.00M | 229.00M | 230.00M | 232.00M | 257.00M | 243.00M | 246.00M | 251.00M | 236.00M | 257.00M | 263.00M | 268.00M | 271.00M | 270.00M | 276.00M | 277.00M | 281.00M | 283.00M | 287.00M | 291.00M | 290.00M | 295.00M | 299.00M | 302.00M | 312.00M | 313.00M | 319.00M | 321.00M | 348.00M | 320.00M | 327.00M | 331.00M | 337.00M | 323.00M | 329.00M | 334.00M | 345.00M | 330.00M | 337.00M | 338.00M | 344.00M | 344.00M | 344.00M | 348.00M | 364.00M | 345.00M | 348.00M | 367.00M | 340.00M | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
79.00M | 130.00M | 117.00M | 104.00M | 46.00M | 33.00M | 60.00M | 335.00M | 137.00M | 143.00M | 206.00M | 123.00M | 195.00M | 105.00M | 156.00M | 136.00M | 82.00M | 90.00M | 57.00M | 71.00M | -1.00M | 87.00M | 4.00M | 208.00M | 6.00M | 27.00M | 49.00M | 374.00M | 80.00M | 85.00M | 147.00M | 93.00M | 59.00M | 53.00M | 49.00M | -3394.00M | 54.00M | 44.00M | 50.00M | 131.00M | 51.00M | 46.00M | 89.00M | 87.00M | 28.00M | 33.00M | 56.00M | 63.00M | 40.00M | 26.00M | 43.00M | 58.00M | 37.00M | 69.00M | 19.00M | -25.00M | 31.00M | 39.00M | 27.00M | 29.00M | 7.00M | 7.00M | 5.00M | -7.00M | 13.00M | -14.00M | 144.00M | 51.00M |
|
Gains from Investment Securities (Quarter)
|
-37.00M | -12.00M | -2.00M | 42.00M | -18.00M | -50.00M | 27.00M | 20.00M | -2.00M | 20.00M | -1.00M | 95.00M | -8.00M | 47.00M | -49.00M | 176.00M | 30.00M | 37.00M | 1.00M | 2.00M | 1.00M | 3.00M | 1.00M | 6.00M | -63.00M | 82.00M | -61.00M | 132.00M | -31.00M | -4.00M | -2.00M | 28.00M | 2.00M | 2.00M | -37.00M | 51.00M | 8.00M | | | 146.00M | 27.00M | 37.00M | 65.00M | 22.00M | 18.00M | 11.00M | 4.00M | 44.00M | -8.00M | 367.00M | 60.00M | | 20.00M | 122.00M | 27.00M | 122.00M | -5.00M | 12.00M | 6.00M | | 35.00M | 8.00M | -1.00M | 3.00M | 18.00M | 45.00M | -22.00M | 50.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 117.00M | 18.00M | 40.00M | 12.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
449.00M | 522.00M | 618.00M | 450.00M | 744.00M | 678.00M | 855.00M | 984.00M | 495.00M | 1,090.00M | 1,000.00M | 906.00M | 444.00M | 847.00M | 1,013.00M | 642.00M | 731.00M | 848.00M | 920.00M | 768.00M | 599.00M | 846.00M | 857.00M | 1,041.00M | 690.00M | 892.00M | 930.00M | 858.00M | 754.00M | 838.00M | 896.00M | 553.00M | 1,043.00M | 523.00M | 1,295.00M | 611.00M | 966.00M | 1,043.00M | 1,397.00M | 1,235.00M | 1,173.00M | 1,094.00M | 1,470.00M | 1,113.00M | 1,178.00M | 1,006.00M | 944.00M | 1,135.00M | 1,232.00M | 1,167.00M | 1,420.00M | 1,280.00M | 1,299.00M | 1,231.00M | 1,725.00M | 1,271.00M | 1,256.00M | 1,217.00M | 1,552.00M | 1,489.00M | 1,066.00M | 1,107.00M | 1,686.00M | 1,388.00M | 1,255.00M | 635.00M | 1,337.00M | 1,386.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.00M | | | 164.00M | |
|
Depreciation & Amortization (CF) (Quarter)
|
224.00M | 227.00M | 227.00M | 226.00M | 229.00M | 230.00M | 232.00M | 257.00M | 243.00M | 246.00M | 251.00M | 236.00M | 257.00M | 263.00M | 268.00M | 271.00M | 270.00M | 276.00M | 277.00M | 281.00M | 283.00M | 287.00M | 291.00M | 290.00M | 295.00M | 299.00M | 302.00M | 312.00M | 313.00M | 319.00M | 321.00M | 348.00M | 320.00M | 327.00M | 331.00M | 337.00M | 323.00M | 329.00M | 334.00M | 345.00M | 330.00M | 337.00M | 338.00M | 344.00M | 344.00M | 344.00M | 348.00M | 364.00M | 345.00M | 348.00M | 367.00M | 360.00M | 360.00M | 369.00M | 378.00M | 395.00M | 395.00M | 404.00M | 403.00M | 405.00M | 410.00M | 410.00M | 416.00M | 422.00M | 425.00M | 427.00M | 424.00M | 404.00M |
|
Change in Receivables (Quarter)
|
132.00M | 70.00M | -43.00M | -250.00M | 24.00M | 33.00M | -63.00M | -32.00M | 86.00M | 35.00M | 28.00M | -32.00M | 36.00M | -29.00M | -19.00M | -49.00M | 47.00M | -54.00M | 60.00M | -47.00M | 46.00M | 14.00M | 56.00M | 3.00M | -19.00M | -82.00M | -25.00M | -23.00M | -57.00M | -9.00M | -2.00M | -16.00M | 30.00M | 73.00M | -25.00M | -8.00M | 50.00M | -3.00M | 50.00M | -51.00M | 56.00M | 5.00M | -22.00M | -84.00M | 27.00M | -147.00M | 108.00M | -71.00M | 64.00M | 63.00M | 26.00M | -12.00M | 131.00M | 67.00M | -55.00M | -42.00M | 63.00M | -71.00M | 73.00M | -14.00M | -5.00M | 24.00M | -26.00M | -75.00M | 9.00M | 27.00M | -6.00M | -118.00M |
|
Change in Account Payables (Quarter)
|
-36.00M | -20.00M | 52.00M | | -26.00M | -8.00M | 61.00M | 31.00M | -17.00M | 52.00M | 82.00M | -41.00M | 83.00M | -155.00M | 120.00M | -52.00M | 48.00M | -23.00M | 68.00M | -65.00M | 30.00M | -80.00M | 70.00M | -19.00M | 24.00M | -92.00M | 71.00M | -82.00M | 50.00M | -50.00M | 94.00M | -54.00M | 91.00M | -85.00M | 96.00M | -61.00M | 64.00M | -53.00M | 129.00M | -36.00M | 74.00M | -35.00M | 113.00M | -54.00M | 14.00M | -99.00M | 79.00M | -14.00M | 53.00M | 20.00M | 59.00M | -4.00M | 82.00M | -21.00M | 105.00M | -26.00M | 70.00M | -90.00M | 72.00M | 22.00M | 72.00M | -114.00M | 99.00M | -54.00M | 89.00M | -71.00M | 83.00M | -61.00M |
|
Change in Accured Expenses (Quarter)
|
-86.00M | -31.00M | 37.00M | -31.00M | 12.00M | 10.00M | 75.00M | 26.00M | -181.00M | 180.00M | -13.00M | 49.00M | -151.00M | 28.00M | 2.00M | 47.00M | -88.00M | 60.00M | 70.00M | 71.00M | -173.00M | 94.00M | 19.00M | 94.00M | -201.00M | 56.00M | -28.00M | 55.00M | -102.00M | 91.00M | -50.00M | 96.00M | -117.00M | 32.00M | 89.00M | 39.00M | -165.00M | 50.00M | 17.00M | 51.00M | -172.00M | -12.00M | 69.00M | 19.00M | -140.00M | 11.00M | 95.00M | 9.00M | -60.00M | 40.00M | 94.00M | 65.00M | -70.00M | 63.00M | 104.00M | -9.00M | -301.00M | 34.00M | -4.00M | 84.00M | -119.00M | 73.00M | 13.00M | -4.00M | -46.00M | 53.00M | -5.00M | 112.00M |
|
Change in Taxes (Quarter)
|
31.00M | -44.00M | 52.00M | -48.00M | 125.00M | -31.00M | 56.00M | -122.00M | 40.00M | 36.00M | 7.00M | 33.00M | 30.00M | 88.00M | 30.00M | -162.00M | 129.00M | -96.00M | 21.00M | -121.00M | 159.00M | -45.00M | 28.00M | -68.00M | 130.00M | -52.00M | 32.00M | -172.00M | 59.00M | -32.00M | -52.00M | 48.00M | 162.00M | -208.00M | 226.00M | -160.00M | 127.00M | -151.00M | 43.00M | -123.00M | 150.00M | -61.00M | 25.00M | -112.00M | 227.00M | 111.00M | -240.00M | -59.00M | 192.00M | -11.00M | -7.00M | -102.00M | 225.00M | -182.00M | -21.00M | -61.00M | 266.00M | -233.00M | 234.00M | 163.00M | -143.00M | -260.00M | 255.00M | 129.00M | 175.00M | -537.00M | -146.00M | 109.00M |
|
Other Working Capital Changes (Quarter)
|
-76.00M | -7.00M | 33.00M | -132.00M | -34.00M | -18.00M | 8.00M | 66.00M | 35.00M | 29.00M | -27.00M | -47.00M | 52.00M | -74.00M | 79.00M | -25.00M | 38.00M | -7.00M | -84.00M | 18.00M | 41.00M | 19.00M | -13.00M | -21.00M | 51.00M | 1.00M | 9.00M | 23.00M | 30.00M | 31.00M | -112.00M | 31.00M | 17.00M | -29.00M | -35.00M | 46.00M | 6.00M | -21.00M | -55.00M | -47.00M | -22.00M | -39.00M | -23.00M | 15.00M | | 24.00M | 13.00M | -69.00M | 5.00M | -1.00M | 6.00M | 2.00M | 4.00M | -18.00M | -38.00M | 52.00M | 73.00M | 44.00M | 51.00M | -108.00M | -17.00M | 52.00M | -24.00M | -32.00M | 34.00M | -21.00M | -71.00M | -12.00M |
|
Capital Expenditures (Quarter)
|
309.00M | 348.00M | 374.00M | 395.00M | 328.00M | 359.00M | 416.00M | 737.00M | 379.00M | 566.00M | 491.00M | 861.00M | 469.00M | 72.00M | 80.00M | 511.00M | 491.00M | 46.00M | 602.00M | 626.00M | 475.00M | 481.00M | 601.00M | 892.00M | 598.00M | 690.00M | 621.00M | 653.00M | 425.00M | 641.00M | 524.00M | 808.00M | 441.00M | 514.00M | 507.00M | 578.00M | 368.00M | 455.00M | 417.00M | 505.00M | 353.00M | 416.00M | 422.00M | 466.00M | 381.00M | 420.00M | 408.00M | 417.00M | 306.00M | 448.00M | 466.00M | 571.00M | 331.00M | 480.00M | 626.00M | 676.00M | 432.00M | 565.00M | 574.00M | 686.00M | 517.00M | 549.00M | 625.00M | 838.00M | 719.00M | 776.00M | 730.00M | 677.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 20.00M | 5.00M | | | -1.00M | 101.00M | | | 3.00M | 184.00M | 13.00M | 3.00M | 22.00M | 59.00M | 52.00M | 89.00M | 116.00M | 62.00M | 48.00M | 98.00M | 72.00M | 36.00M | 35.00M | 10.00M | 6.00M | 5.00M | | 27.00M | 70.00M | 200.00M | 8.00M | 125.00M | | 125.00M | 17.00M | 35.00M | 13.00M | | 11.00M | 32.00M | 7.00M | 16.00M | 23.00M | 26.00M | 15.00M | 14.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 543.00M | -2.00M | 9.00M | 199.00M | 15.00M | 4.00M | 2.00M | 29.00M | | | 26.00M | 24.00M | 18.00M | 2.00M | | 14.00M | 1.00M | 1.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 20.00M | 22.00M | 24.00M | 8.00M | 437.00M | 109.00M | 27.00M | 8.00M | 534.00M | 370.00M | 403.00M | 94.00M | 409.00M | 237.00M | 456.00M | 572.00M | 140.00M | 250.00M | 650.00M | 185.00M | 670.00M | 140.00M | 260.00M | 255.00M | 205.00M | 287.00M | 465.00M | 236.00M | 8.00M | 4.00M | 3.00M | 490.00M | 250.00M | 560.00M | 670.00M | 628.00M | 936.00M | 285.00M | 202.00M | 1.00M | 1.00M | | 2.00M | 2.00M | | 9.00M | | | 53.00M | 100.00M | | | 81.00M | | | 10.00M | 67.00M | 2.00M | 3.00M | 8.00M |
|
Cash from Investing Activities (Quarter)
|
-272.00M | -336.00M | -372.00M | -392.00M | -310.00M | -309.00M | -443.00M | -709.00M | -365.00M | -564.00M | -472.00M | -1186.00M | -77.00M | -652.00M | -596.00M | -952.00M | -265.00M | -656.00M | -322.00M | -984.00M | -227.00M | -423.00M | -970.00M | -563.00M | -500.00M | -1074.00M | -377.00M | -941.00M | 41.00M | -522.00M | -412.00M | -905.00M | -286.00M | -681.00M | -112.00M | -416.00M | -316.00M | -439.00M | -832.00M | -97.00M | -870.00M | -386.00M | -473.00M | -373.00M | 144.00M | -147.00M | -190.00M | -456.00M | -297.00M | -230.00M | -936.00M | -414.00M | -368.00M | -651.00M | -625.00M | -419.00M | -460.00M | -485.00M | -561.00M | -721.00M | -486.00M | -562.00M | -674.00M | -883.00M | -647.00M | -807.00M | -691.00M | -706.00M |
|
Other financing activities (Quarter)
|
-180.00M | 3.00M | -11.00M | 15.00M | -137.00M | | 9.00M | -4.00M | 13.00M | -7.00M | -16.00M | 17.00M | 7.00M | 5.00M | 4.00M | 2.00M | 5.00M | 4.00M | -16.00M | -1.00M | -2.00M | | -3.00M | 1.00M | -13.00M | 4.00M | 6.00M | 3.00M | -270.00M | -44.00M | 4.00M | -3.00M | -6.00M | -6.00M | -7.00M | 1.00M | -41.00M | -10.00M | -1.00M | -7.00M | 18.00M | 10.00M | -11.00M | -11.00M | -7.00M | 2.00M | 18.00M | -47.00M | 15.00M | 7.00M | 11.00M | 6.00M | 6.00M | 9.00M | -21.00M | 6.00M | -3.00M | 22.00M | 6.00M | 25.00M | 34.00M | 8.00M | 30.00M | 41.00M | -4.00M | 85.00M | -58.00M | 33.00M |
|
Cash from Financing Activities (Quarter)
|
210.00M | -134.00M | -114.00M | -269.00M | -470.00M | -729.00M | -409.00M | 381.00M | -888.00M | 192.00M | -1200.00M | 483.00M | -523.00M | -180.00M | -366.00M | 401.00M | -545.00M | -283.00M | -621.00M | 217.00M | -489.00M | -325.00M | 19.00M | -288.00M | -298.00M | 59.00M | -450.00M | 170.00M | -692.00M | -481.00M | -447.00M | 352.00M | -430.00M | -152.00M | -1212.00M | -385.00M | 929.00M | -1264.00M | -1222.00M | -943.00M | 27.00M | -1043.00M | -329.00M | -1303.00M | -285.00M | -463.00M | -247.00M | -448.00M | -1109.00M | -906.00M | -1291.00M | -806.00M | -1234.00M | -1792.00M | 487.00M | -1230.00M | -1438.00M | -1067.00M | -587.00M | -775.00M | -450.00M | -790.00M | -606.00M | -1216.00M | -402.00M | -580.00M | -421.00M | -622.00M |
|
Dividends Paid - Common (Quarter)
|
86.00M | 90.00M | 83.00M | 86.00M | 93.00M | 91.00M | 91.00M | 97.00M | 96.00M | 132.00M | 126.00M | 126.00M | 125.00M | 145.00M | 145.00M | 143.00M | 143.00M | 153.00M | 152.00M | 152.00M | 151.00M | 160.00M | 159.00M | 159.00M | 158.00M | 178.00M | 176.00M | 174.00M | 173.00M | 171.00M | 169.00M | 167.00M | 166.00M | 184.00M | 180.00M | 178.00M | 194.00M | 190.00M | 186.00M | 181.00M | 195.00M | 193.00M | 189.00M | 186.00M | 201.00M | 199.00M | 199.00M | 198.00M | 213.00M | 212.00M | 208.00M | 206.00M | 218.00M | 215.00M | 212.00M | 207.00M | 226.00M | 222.00M | 218.00M | 216.00M | 235.00M | 233.00M | 232.00M | 230.00M | 245.00M | 243.00M | 242.00M | 242.00M |
|
Change in Cash (Quarter)
|
387.00M | 52.00M | 132.00M | -211.00M | -36.00M | -360.00M | 3.00M | 656.00M | -758.00M | 718.00M | -672.00M | 203.00M | -156.00M | 15.00M | 51.00M | 91.00M | -79.00M | -91.00M | -23.00M | 1.00M | -117.00M | 98.00M | -94.00M | 190.00M | -108.00M | -123.00M | 103.00M | 87.00M | 103.00M | -165.00M | 37.00M | | 327.00M | -310.00M | -29.00M | -190.00M | 1,579.00M | -660.00M | -657.00M | 195.00M | 330.00M | -335.00M | 668.00M | -563.00M | 1,037.00M | 396.00M | 507.00M | 231.00M | -174.00M | 31.00M | -807.00M | 60.00M | -303.00M | -1212.00M | 1,587.00M | 25.00M | -642.00M | -335.00M | 404.00M | -7.00M | 130.00M | -245.00M | 406.00M | -711.00M | 206.00M | -752.00M | 225.00M | 58.00M |
|
Free Cash Flow (Quarter)
|
140.00M | 174.00M | 244.00M | 55.00M | 416.00M | 319.00M | 439.00M | 247.00M | 116.00M | 524.00M | 509.00M | 45.00M | -25.00M | 775.00M | 933.00M | 131.00M | 240.00M | 802.00M | 318.00M | 142.00M | 124.00M | 365.00M | 256.00M | 149.00M | 92.00M | 202.00M | 309.00M | 205.00M | 329.00M | 197.00M | 372.00M | -255.00M | 602.00M | 9.00M | 788.00M | 33.00M | 598.00M | 588.00M | 980.00M | 730.00M | 820.00M | 678.00M | 1,048.00M | 647.00M | 797.00M | 586.00M | 536.00M | 718.00M | 926.00M | 719.00M | 954.00M | 709.00M | 968.00M | 751.00M | 1,099.00M | 595.00M | 824.00M | 652.00M | 978.00M | 803.00M | 549.00M | 558.00M | 1,061.00M | 550.00M | 536.00M | -141.00M | 607.00M | 709.00M |
|
Net Cash Flow (Quarter)
|
387.00M | 52.00M | 132.00M | -211.00M | -36.00M | -360.00M | 3.00M | 656.00M | -758.00M | 718.00M | -672.00M | 203.00M | -156.00M | 15.00M | 51.00M | 91.00M | -79.00M | -91.00M | -23.00M | 1.00M | -117.00M | 98.00M | -94.00M | 190.00M | -108.00M | -123.00M | 103.00M | 87.00M | 103.00M | -165.00M | 37.00M | | 327.00M | -310.00M | -29.00M | -190.00M | 1,579.00M | -660.00M | -657.00M | 195.00M | 330.00M | -335.00M | 668.00M | -563.00M | 1,037.00M | 396.00M | 507.00M | 231.00M | -174.00M | 31.00M | -807.00M | 60.00M | -303.00M | -1212.00M | 1,587.00M | -378.00M | -642.00M | -335.00M | 404.00M | -7.00M | 130.00M | -245.00M | 406.00M | -711.00M | 206.00M | -752.00M | 225.00M | 58.00M |