|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | -33.00M | 5.00M | 394.00M | 37.00M | 387.00M | 265.00M | 445.00M | 201.00M | 332.00M | 419.00M | 313.00M | 322.00M | 477.00M | 292.00M | 445.00M | 229.00M | 419.00M | 369.00M | 247.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | -104.00M | 4.00M | 18.00M | -18.00M | 15.00M | 29.00M | 52.00M | 36.00M | 31.00M | 62.00M | 23.00M | 109.00M | -116.00M | 178.00M | -19.00M | -4.00M | 93.00M | 288.00M | -53.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.00M | 71.00M | 968.00M | 209.00M | 307.00M | -512.00M | | 50.00M | 369.00M | -392.00M | 52.00M | 3.00M | 347.00M | 90.00M | -437.00M | 1.00M | -1.00M | | 134.00M | 27.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 859.00M | 456.00M | 695.00M | 808.00M | 328.00M | 276.00M | 565.00M | 924.00M | 835.00M | 616.00M | 845.00M | 1,042.00M | 759.00M | 758.00M | 1,084.00M | 1,020.00M | 709.00M | 632.00M | 1,048.00M | 906.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 15.00M | 14.00M | 3.00M | 8.00M | 15.00M | 16.00M | 16.00M | 15.00M | 12.00M | 16.00M | 12.00M | 9.00M | 17.00M | 17.00M | 17.00M | 16.00M | 17.00M | 17.00M | 13.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.00M | 344.00M | 285.00M | 358.00M | 366.00M | 369.00M | 375.00M | 385.00M | 396.00M | 404.00M | 421.00M | 423.00M | 427.00M | 438.00M | 444.00M | 452.00M | 451.00M | 464.00M | 474.00M | 483.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 93.00M | 138.00M | -18.00M | 346.00M | -178.00M | 202.00M | -486.00M | -199.00M | 71.00M | 216.00M | -172.00M | 135.00M | -137.00M | 214.00M | 61.00M | -129.00M | -184.00M | 568.00M | -33.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.00M | 156.00M | -56.00M | -129.00M | 126.00M | 207.00M | -106.00M | -133.00M | 132.00M | 171.00M | -60.00M | -7.00M | 117.00M | 227.00M | -146.00M | -90.00M | 215.00M | 179.00M | -177.00M | -144.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | 113.00M | 83.00M | -42.00M | 405.00M | -135.00M | -119.00M | -419.00M | -71.00M | 52.00M | 132.00M | -179.00M | 88.00M | 2.00M | 134.00M | -2.00M | 39.00M | -134.00M | 352.00M | -144.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | -21.00M | -393.00M | -25.00M | -23.00M | -23.00M | 110.00M | -32.00M | -5.00M | -22.00M | 31.00M | -22.00M | -21.00M | -21.00M | -72.00M | -10.00M | -8.00M | -9.00M | 48.00M | -9.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -198.00M | 189.00M | -25.00M | -8.00M | -1.00M | -196.00M | -118.00M | 180.00M | -92.00M | -87.00M | 175.00M | -7.00M | -153.00M | 139.00M | -47.00M | -7.00M | -59.00M | 65.00M | 15.00M | -8.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00M | 91.00M | -33.00M | 300.00M | 18.00M | 13.00M | 104.00M | 333.00M | 31.00M | 37.00M | 89.00M | 398.00M | 125.00M | -20.00M | -49.00M | 375.00M | 29.00M | 37.00M | 129.00M | 589.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 1.00M | | | 4.00M | 20.00M | | | | 3.00M | | | 1.00M | | | | | 27.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | 7.00M | 2.00M | 8.00M | 1.00M | 5.00M | 4.00M | 8.00M | 4.00M | 9.00M | 3.00M | 16.00M | 1.00M | 10.00M | 3.00M | 4.00M | 1.00M | 10.00M | 2.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 366.00M | 217.00M | 193.00M | 207.00M | 306.00M | 194.00M | 172.00M | 166.00M | 257.00M | 104.00M | -504.00M | 108.00M | 239.00M | 91.00M | 612.00M | 5.00M | 366.00M | 221.00M | -592.00M | 213.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1223.00M | -852.00M | -1083.00M | -782.00M | -786.00M | -885.00M | -978.00M | -981.00M | -977.00M | -983.00M | -1154.00M | -1616.00M | -1908.00M | -1189.00M | -238.00M | -968.00M | -1054.00M | -1661.00M | -1621.00M | -1314.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.00M | -14.00M | -11.00M | -34.00M | -16.00M | -15.00M | -21.00M | -15.00M | -12.00M | -7.00M | -3.00M | -14.00M | -3.00M | -5.00M | -1.00M | -7.00M | 3.00M | -3.00M | -18.00M | -15.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,244.00M | -2998.00M | 367.00M | 95.00M | 384.00M | 578.00M | 405.00M | 151.00M | 46.00M | 392.00M | 294.00M | 872.00M | 887.00M | 1,367.00M | -1781.00M | -50.00M | 339.00M | 1,024.00M | 744.00M | 436.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 7.00M | 12.00M | 171.00M | 171.00M | 172.00M | 171.00M | 188.00M | 188.00M | 188.00M | 300.00M | 202.00M | 202.00M | 203.00M | 203.00M | 217.00M | 218.00M | 218.00M | 218.00M | 233.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,880.00M | -3394.00M | -21.00M | 121.00M | -74.00M | -31.00M | -8.00M | 94.00M | -96.00M | 25.00M | -15.00M | 298.00M | -262.00M | 936.00M | -935.00M | 2.00M | -6.00M | -5.00M | 171.00M | 28.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 772.00M | 365.00M | 728.00M | 508.00M | 310.00M | 263.00M | 461.00M | 591.00M | 804.00M | 579.00M | 756.00M | 644.00M | 634.00M | 778.00M | 1,133.00M | 645.00M | 680.00M | 595.00M | 919.00M | 317.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,880.00M | -3394.00M | -21.00M | 121.00M | -74.00M | -31.00M | -8.00M | 94.00M | -96.00M | 25.00M | -15.00M | 298.00M | -262.00M | 936.00M | -935.00M | 2.00M | -6.00M | -5.00M | 171.00M | 28.00M |