|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454.00M | 384.00M | 974.00M | 603.00M | 584.00M | 226.00M | -27.00M | 191.00M | 303.00M | 182.00M | -28.00M | 225.00M | 122.00M | -95.00M | 340.00M | 185.00M | 500.00M | 470.00M | 587.00M | 408.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 38.00M | 347.00M | 342.00M | 42.00M | 31.00M | 315.00M | 310.00M | 64.00M | 65.00M | 315.00M | 307.00M | 110.00M | 29.00M | 305.00M | 291.00M | 15.00M | 40.00M | 324.00M | 334.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 39.00M | 73.00M | 42.00M | 111.00M | 52.00M | 30.00M | 52.00M | 59.00M | 57.00M | 50.00M | 60.00M | 66.00M | 76.00M | 71.00M | 54.00M | 63.00M | 99.00M | 70.00M | 115.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.00M | 12.00M | -52.00M | 24.00M | 48.00M | -14.00M | -104.00M | -38.00M | 28.00M | 47.00M | -112.00M | 10.00M | -9.00M | -52.00M | 18.00M | -50.00M | 11.00M | -110.00M | -206.00M | -62.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 3.77M | 0.18M | 3.07M | 3.24M | 0.14M | 0.72M | 3.59M | 4.46M | 4.83M | 0.29M | 1.12M | 1.13M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -69.00M | 9.00M | | | 3.00M | 16.00M | 7.84M | | 40.00M | 34.00M | 5.96M | 4.97M | -35.00M | 13.00M | 44.00M | 30.00M | 315.00M | 29.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.62M | 176.96M | 177.63M | 154.50M | 8.48M | 8.14M | 7.89M | 105.98M | 89.07M | 7.64M | 54.33M | 6.92M | 86.77M | 4.97M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771.00M | 895.00M | 1,023.00M | 534.00M | 758.00M | 706.00M | 617.00M | -49.00M | 619.00M | 722.00M | 713.00M | 96.00M | 521.00M | 699.00M | 623.00M | 151.00M | 708.00M | 784.00M | 1,052.00M | 362.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 32.00M | 32.00M | 31.00M | 30.00M | 31.00M | 31.00M | 31.00M | 31.00M | 30.00M | 30.00M | 30.00M | 30.00M | 31.00M | 30.00M | 28.00M | 28.00M | 27.00M | 27.00M | 23.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 38.00M | 347.00M | 342.00M | 42.00M | 31.00M | 315.00M | 310.00M | 64.00M | 65.00M | 315.00M | 307.00M | 110.00M | 29.00M | 305.00M | 291.00M | 15.00M | 40.00M | 324.00M | 334.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.00M | 97.00M | -92.00M | -7.00M | -48.00M | -106.00M | 48.00M | 28.00M | 36.00M | 73.00M | -187.00M | 161.00M | 123.00M | 209.00M | 224.00M | -10.00M | 213.00M | 226.00M | 320.00M | -12.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 90.00M | 31.00M | 159.00M | 277.00M | 201.00M | -115.00M | -17.00M | -41.00M | -73.00M | -26.00M | 86.00M | 3.00M | 45.00M | 37.00M | 146.00M | 92.00M | 28.00M | -23.00M | 232.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.00M | 300.00M | 301.00M | 77.00M | 132.00M | -184.00M | 383.00M | -369.00M | -47.00M | 152.00M | 91.00M | -114.00M | 62.00M | 318.00M | 204.00M | -253.00M | 194.00M | 450.00M | 193.00M | -80.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | 57.00M | 14.00M | 81.00M | -75.00M | -21.00M | -65.00M | 100.00M | -5.00M | 43.00M | -143.00M | 0.00M | 0.01M | 0.01M | -165.00M | -29.00M | 5.00M | -95.00M | 61.00M | -38.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.00M | 401.00M | 623.00M | 383.00M | 353.00M | 465.00M | 403.00M | 382.00M | 388.00M | 341.00M | 279.00M | 252.00M | 242.00M | 217.00M | 254.00M | 208.00M | 308.00M | 334.00M | 432.00M | 332.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00M | | | -45.00M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | | 1.00M | 74.00M | | 3.00M | -1.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.00M | -388.00M | -616.00M | -278.00M | -289.00M | -402.00M | -386.00M | -228.00M | -287.00M | -255.00M | -230.00M | -184.00M | -154.00M | -199.00M | -207.00M | -165.00M | -301.00M | -299.00M | -478.00M | -203.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 11.00M | -3.00M | 57.00M | 61.00M | 59.00M | -5.00M | 6.00M | 75.00M | 60.00M | 23.00M | -7.00M | -7.00M | 82.00M | -66.00M | 24.00M | | | | -62.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1199.00M | -601.00M | -462.00M | -375.00M | -803.00M | -252.00M | -219.00M | -248.00M | 84.00M | -356.00M | -363.00M | -308.00M | -304.00M | -332.00M | -220.00M | -403.00M | -293.00M | -324.00M | -652.00M | 59.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 234.00M | 217.00M | 212.00M | 228.00M | 234.00M | 234.00M | 236.00M | 239.00M | 256.00M | 246.00M | 248.00M | 243.00M | 252.00M | 242.00M | 249.00M | 242.00M | 261.00M | 241.00M | 255.00M | 244.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -14.00M | -9.00M | -13.00M | -53.00M | -51.00M | 29.00M | | | -10.00M | 20.00M | -18.00M | -9.00M | 26.00M | -41.00M | 8.00M | 18.00M | -4.00M | -4.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -548.00M | -108.00M | -64.00M | -132.00M | -387.00M | 1.00M | 41.00M | -525.00M | 392.00M | 101.00M | 140.00M | -414.00M | 54.00M | 194.00M | 155.00M | -409.00M | 132.00M | 157.00M | -82.00M | 213.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 447.00M | 494.00M | 400.00M | 151.00M | 405.00M | 241.00M | 214.00M | -431.00M | 231.00M | 381.00M | 434.00M | -156.00M | 279.00M | 482.00M | 369.00M | -57.00M | 400.00M | 450.00M | 620.00M | 30.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -555.00M | -94.00M | -55.00M | -119.00M | -334.00M | 52.00M | 12.00M | -525.00M | 416.00M | 111.00M | 120.00M | -396.00M | 63.00M | 168.00M | 196.00M | -417.00M | 114.00M | 161.00M | -78.00M | 218.00M |