|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 762.00M | 501.00M | 388.00M | 342.00M | 246.00M | 270.00M | 113.00M | 212.00M | 242.00M | 231.00M | 197.00M | 200.00M | 240.00M | 231.00M | 231.00M | 217.00M | 287.00M | 251.00M | 249.00M | 260.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 76.00M | 80.00M | 79.00M | 80.00M | 81.00M | 77.00M | 81.00M | 84.00M | 84.00M | 82.00M | 87.00M | 88.00M | 93.00M | 98.00M | 101.00M | 104.00M | 103.00M | 108.00M | 110.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 21.00M | 19.00M | 18.00M | 19.00M | 18.00M | 22.00M | 24.00M | 16.00M | 18.00M | 19.00M | 22.00M | 20.00M | 19.00M | 27.00M | 22.00M | 21.00M | 20.00M | 25.00M | 20.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 2.00M | 30.00M | -43.00M | 23.00M | 65.00M | -44.00M | -4.00M | -12.00M | -23.00M | -10.00M | -18.00M | -18.00M | 15.00M | 34.00M | 7.00M | 1.00M | 110.00M | -13.00M | 48.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | -2.00M | 25.00M | 27.00M | -60.00M | -4.00M | -29.00M | -3.00M | 3.00M | 28.00M | | 23.00M | -54.00M | 55.00M | | 1.00M | 41.00M | -22.00M | 25.00M | 37.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 460.00M | 561.00M | 481.00M | 480.00M | 402.00M | 502.00M | 334.00M | 94.00M | 444.00M | 207.00M | 527.00M | 154.00M | 360.00M | 356.00M | 464.00M | 314.00M | 544.00M | 563.00M | 465.00M | 278.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 101.00M | 106.00M | 106.00M | 107.00M | 108.00M | 116.00M | 107.00M | 112.00M | 111.00M | 109.00M | 116.00M | 117.00M | 125.00M | 135.00M | 140.00M | 143.00M | 142.00M | 145.00M | 147.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.00M | 220.00M | -36.00M | -72.00M | -78.00M | -12.00M | -84.00M | 58.00M | -20.00M | 48.00M | -71.00M | 114.00M | -1.00M | 27.00M | -69.00M | 101.00M | 14.00M | 38.00M | -47.00M | 180.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 235.00M | -1.00M | -165.00M | -36.00M | 32.00M | 20.00M | -211.00M | 55.00M | -75.00M | 176.00M | -152.00M | 41.00M | 9.00M | 35.00M | -53.00M | 42.00M | 124.00M | 16.00M | -12.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.00M | -36.00M | -69.00M | 95.00M | -99.00M | 3.00M | -30.00M | 11.00M | -6.00M | -5.00M | -2.00M | 42.00M | -22.00M | 11.00M | -15.00M | 15.00M | -6.00M | -10.00M | 25.00M | 13.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.00M | 21.00M | 48.00M | -20.00M | -30.00M | 16.00M | -19.00M | -6.00M | -12.00M | 20.00M | 71.00M | -38.00M | 26.00M | 35.00M | 56.00M | -49.00M | -33.00M | 55.00M | 24.00M | 31.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 89.00M | 144.00M | 63.00M | 76.00M | 118.00M | 147.00M | 127.00M | 104.00M | 105.00M | 72.00M | 104.00M | 92.00M | 106.00M | 123.00M | 117.00M | 108.00M | 144.00M | 158.00M | 114.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.00M | 20.00M | 80.00M | 105.00M | 1.00M | | 38.00M | 31.00M | 578.00M | 2.00M | | 142.00M | 106.00M | 300.00M | 383.00M | | 17.00M | 34.00M | 50.00M | 38.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.00M | -96.00M | -227.00M | -169.00M | -82.00M | -118.00M | -174.00M | -158.00M | -682.00M | -107.00M | -114.00M | -213.00M | -200.00M | -1633.00M | -502.00M | -115.00M | -124.00M | -201.00M | -191.00M | -152.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | 21.00M | | 14.00M | -6.00M | -27.00M | -20.00M | 15.00M | -58.00M | 39.00M | 18.00M | -52.00M | 13.00M | 3.00M | 57.00M | -61.00M | 11.00M | -11.00M | 100.00M | -84.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1567.00M | -38.00M | -369.00M | -471.00M | -242.00M | -474.00M | -545.00M | -76.00M | 189.00M | -83.00M | 130.00M | -153.00M | -363.00M | 1,770.00M | -170.00M | -561.00M | -293.00M | -247.00M | -287.00M | -152.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 179.00M | 77.00M | 74.00M | -38.00M | 22.00M | 247.00M | 74.00M | -46.00M | 13.00M | 16.00M | 11.00M | 152.00M | -128.00M | 12.00M | 18.00M | 11.00M | 14.00M | 310.00M | 88.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 1.00M | 4.00M | -2.00M | 1.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -670.00M | 427.00M | -115.00M | -160.00M | 78.00M | -90.00M | -385.00M | -140.00M | -49.00M | 17.00M | 543.00M | -212.00M | -203.00M | 493.00M | -215.00M | -361.00M | 131.00M | 113.00M | -12.00M | -27.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.00M | 472.00M | 337.00M | 417.00M | 326.00M | 384.00M | 187.00M | -33.00M | 340.00M | 102.00M | 455.00M | 50.00M | 268.00M | 250.00M | 341.00M | 197.00M | 436.00M | 419.00M | 307.00M | 164.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -670.00M | 427.00M | -115.00M | -160.00M | 78.00M | -90.00M | -385.00M | -140.00M | -49.00M | 17.00M | 543.00M | -212.00M | -203.00M | 493.00M | -208.00M | -362.00M | 127.00M | 115.00M | -13.00M | -26.00M |