|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 166.00M | 258.00M | -152.00M | -16.00M | -162.00M | -49.00M | 282.00M | -273.00M | -18.00M | 117.00M | 218.00M | 185.00M | 158.00M | 206.00M | 274.00M | 206.00M | 193.00M | 216.00M | 236.00M | 171.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | 36.00M | 25.00M | 42.00M | 1.00M | 5.00M | 22.00M | 9.00M | 23.00M | 21.00M | 20.00M | 16.00M | 27.00M | 31.00M | 27.00M | 41.00M | 37.00M | 34.00M | 37.00M | 54.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 10.00M | -56.00M | -33.00M | -1.00M | -10.00M | 43.00M | 10.00M | 5.00M | | -32.00M | -37.00M | 1.00M | -9.00M | 25.00M | 10.00M | 8.00M | 54.00M | 22.00M | -15.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.00M | 45.00M | -32.00M | -31.00M | | | -83.00M | 19.00M | 46.00M | -35.00M | 5.00M | -17.00M | 31.00M | 2.00M | 140.00M | 64.00M | 28.00M | 114.00M | -103.00M | -39.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -4.00M | | | 3.00M | | 7.00M | 23.00M | 1.00M | 1.00M | | 1.00M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 340.00M | 452.00M | -110.00M | 127.00M | -362.00M | 155.00M | 95.00M | 719.00M | 15.00M | 513.00M | 304.00M | 700.00M | 30.00M | 549.00M | 291.00M | 616.00M | -140.00M | 448.00M | 299.00M | 686.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 3.00M | 3.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 124.00M | 128.00M | 132.00M | 130.00M | 132.00M | 140.00M | 138.00M | 137.00M | 130.00M | 127.00M | 128.00M | 124.00M | 123.00M | 124.00M | 129.00M | 121.00M | 122.00M | 125.00M | 128.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | 87.00M | -444.00M | 881.00M | 166.00M | -26.00M | -62.00M | -632.00M | -83.00M | -77.00M | 165.00M | -388.00M | -38.00M | 156.00M | 226.00M | -256.00M | 18.00M | 196.00M | 172.00M | -257.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -205.00M | 37.00M | 49.00M | 305.00M | -336.00M | 44.00M | -211.00M | -37.00M | -102.00M | 206.00M | 29.00M | -91.00M | -152.00M | 307.00M | 1.00M | -19.00M | -203.00M | 340.00M | -114.00M | 34.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 43.00M | 156.00M | -67.00M | -236.00M | 45.00M | 68.00M | -120.00M | -22.00M | -54.00M | 65.00M | 23.00M | -158.00M | 70.00M | 117.00M | -54.00M | -271.00M | 27.00M | 176.00M | -22.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | -37.00M | -39.00M | 9.00M | 369.00M | 3.00M | -156.00M | 201.00M | -49.00M | 54.00M | 45.00M | 25.00M | 13.00M | 48.00M | -11.00M | -4.00M | 55.00M | -100.00M | 54.00M | 24.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 108.00M | 70.00M | -126.00M | -57.00M | 40.00M | 51.00M | -195.00M | -9.00M | -55.00M | -17.00M | -98.00M | -15.00M | 48.00M | 2.00M | -66.00M | 45.00M | 34.00M | 36.00M | -74.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.00M | 145.00M | 217.00M | -362.00M | 228.00M | 178.00M | 171.00M | -522.00M | 117.00M | 82.00M | 89.00M | 132.00M | 93.00M | 89.00M | 148.00M | 117.00M | 83.00M | 98.00M | 146.00M | 143.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 333.00M | | 125.00M | | 76.00M | | | | | | | 7.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | 49.00M | 114.00M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | -49.00M | | | | | | | 11.00M | | -2.00M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.00M | 267.00M | 268.00M | 394.00M | | | | | | | | | 3.00M | 30.00M | 64.00M | 65.00M | 88.00M | 74.00M | 51.00M | 76.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -161.00M | -56.00M | -291.00M | 62.00M | 105.00M | -178.00M | -46.00M | -108.00M | -30.00M | -82.00M | -91.00M | -131.00M | -291.00M | -134.00M | -151.00M | -116.00M | -73.00M | -91.00M | -163.00M | -273.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | | -7.00M | -1.00M | | | -2.00M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.00M | -85.00M | -1175.00M | -113.00M | 233.00M | -111.00M | -62.00M | -54.00M | -58.00M | -251.00M | -207.00M | -51.00M | -77.00M | -47.00M | -69.00M | -128.00M | -153.00M | -139.00M | -66.00M | -61.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 46.00M | 45.00M | 44.00M | 56.00M | 55.00M | 55.00M | 54.00M | 55.00M | 56.00M | 55.00M | 56.00M | 56.00M | 56.00M | 57.00M | 56.00M | 61.00M | 62.00M | 62.00M | 62.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -2.00M | -3.00M | -7.00M | -2.00M | -16.00M | 10.00M | -2.00M | | -5.00M | 4.00M | -2.00M | | -2.00M | -5.00M | 5.00M | | -2.00M | 2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 311.00M | -1578.00M | 73.00M | -31.00M | -136.00M | -29.00M | 567.00M | -75.00M | 180.00M | 1.00M | 522.00M | -340.00M | 368.00M | 69.00M | 367.00M | -361.00M | 218.00M | 68.00M | 354.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216.00M | 307.00M | -327.00M | 489.00M | -590.00M | -23.00M | -76.00M | 1,241.00M | -102.00M | 431.00M | 215.00M | 568.00M | -63.00M | 460.00M | 143.00M | 499.00M | -223.00M | 350.00M | 153.00M | 543.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | 311.00M | -1576.00M | 76.00M | -24.00M | -134.00M | -13.00M | 557.00M | -73.00M | 180.00M | 6.00M | 518.00M | -338.00M | 368.00M | 71.00M | 372.00M | -366.00M | 218.00M | 70.00M | 352.00M |