|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -144.00M | 354.00M | 380.00M | 236.00M | 257.00M | 301.00M | 2.00M | 134.00M | 272.00M | 179.00M | 311.00M | 165.00M | 231.00M | 181.00M | 331.00M | 183.00M | 140.00M | 47.00M | 105.00M | 107.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00M | -38.00M | 28.00M | -24.00M | -57.00M | 27.00M | -82.00M | -7.00M | -86.00M | -63.00M | 54.00M | -17.00M | -20.00M | -39.00M | 24.00M | -3.00M | -45.00M | 87.00M | 102.00M | -5.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -1.00M | 1.00M | 2.00M | -15.00M | -6.00M | 13.00M | 19.00M | 2.00M | -30.00M | -8.00M | -6.00M | 6.00M | -18.00M | | -5.00M | | | -20.00M | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 11.00M | | | | | | | | | | | 5.00M | | | | | 33.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 426.00M | 547.00M | 430.00M | 17.00M | 245.00M | 256.00M | 457.00M | -2.00M | 410.00M | 514.00M | 452.00M | -16.00M | 367.00M | 396.00M | 540.00M | -167.00M | 233.00M | 402.00M | 502.00M | -137.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 140.00M | 127.00M | 122.00M | 121.00M | 122.00M | 117.00M | 117.00M | 141.00M | 119.00M | 120.00M | 118.00M | 127.00M | 126.00M | 127.00M | 129.00M | 126.00M | 127.00M | 129.00M | 131.00M | 131.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 78.00M | -158.00M | 127.00M | 36.00M | -52.00M | -204.00M | 91.00M | -124.00M | -35.00M | -58.00M | 105.00M | 33.00M | 16.00M | -182.00M | 92.00M | 91.00M | -52.00M | -192.00M | 222.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 155.00M | 20.00M | 184.00M | 188.00M | 177.00M | -119.00M | 44.00M | 29.00M | -220.00M | -54.00M | 100.00M | 138.00M | -16.00M | 122.00M | 120.00M | 11.00M | -204.00M | 49.00M | 119.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.00M | 71.00M | 177.00M | 152.00M | 27.00M | 8.00M | -127.00M | -132.00M | -158.00M | -73.00M | 173.00M | 49.00M | 40.00M | -53.00M | 152.00M | -72.00M | -83.00M | -120.00M | 199.00M | 67.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 169.00M | -186.00M | 57.00M | 117.00M | -56.00M | 172.00M | 32.00M | 113.00M | 82.00M | -73.00M | -38.00M | 113.00M | 121.00M | -145.00M | -66.00M | 176.00M | -12.00M | -211.00M | -21.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | -180.00M | 537.00M | 112.00M | 135.00M | -237.00M | 601.00M | 174.00M | -170.00M | 645.00M | 179.00M | 185.00M | 115.00M | 120.00M | 179.00M | 147.00M | 150.00M | 137.00M | 112.00M | 103.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 3.00M | | 1.00M | | | 73.00M | 3.00M | -2.00M | 3.00M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 998.00M | | | 16.00M | | 22.00M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.00M | -170.00M | 418.00M | -117.00M | 873.00M | -158.00M | -206.00M | -252.00M | -246.00M | -182.00M | 248.00M | -179.00M | -121.00M | -102.00M | -132.00M | -131.00M | -147.00M | -137.00M | -47.00M | -104.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | -3.00M | -9.00M | -3.00M | 1.00M | -3.00M | -19.00M | -4.00M | -1.00M | | -1.00M | 11.00M | 4.00M | 13.00M | -9.00M | -4.00M | -1.00M | 2.00M | -7.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.00M | -269.00M | -1106.00M | 129.00M | -1139.00M | -88.00M | -223.00M | 357.00M | -353.00M | -299.00M | -593.00M | 148.00M | -227.00M | -194.00M | -181.00M | -124.00M | -90.00M | -201.00M | -382.00M | 341.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 94.00M | 93.00M | 98.00M | 98.00M | 94.00M | 91.00M | 94.00M | 94.00M | 94.00M | 94.00M | 95.00M | 95.00M | 95.00M | 94.00M | 96.00M | 95.00M | 96.00M | 94.00M | 96.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | | -1.00M | -10.00M | -5.00M | 4.00M | 3.00M | | -4.00M | 2.00M | -2.00M | -4.00M | 8.00M | -12.00M | 3.00M | 9.00M | 2.00M | 4.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 108.00M | -258.00M | 28.00M | -31.00M | 5.00M | 32.00M | 106.00M | -189.00M | 29.00M | 109.00M | -49.00M | 15.00M | 108.00M | 215.00M | -419.00M | 5.00M | 66.00M | 77.00M | 99.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | 727.00M | -107.00M | -95.00M | 110.00M | 493.00M | -144.00M | -176.00M | 580.00M | -131.00M | 273.00M | -201.00M | 252.00M | 276.00M | 361.00M | -314.00M | 83.00M | 265.00M | 390.00M | -240.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | 108.00M | -258.00M | 29.00M | -21.00M | 10.00M | 28.00M | 103.00M | -189.00M | 33.00M | 107.00M | -47.00M | 19.00M | 100.00M | 227.00M | -422.00M | -4.00M | 64.00M | 73.00M | 100.00M |