|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 665.00M | 655.00M | 616.00M | 724.00M | 695.00M | 609.00M | 713.00M | 580.00M | 580.00M | 203.00M | 480.00M | 20.00M | 625.00M | 464.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | -497.00M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.00M | -71.00M | -104.00M | 95.00M | -51.00M | -30.00M | 67.00M | 46.00M | 342.00M | -497.00M | 725.00M | | | -232.00M | 770.00M | 165.00M | 180.00M | 173.00M | 121.00M | 234.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 409.00M | 617.00M | 682.00M | -50.00M | 376.00M | 753.00M | 1,163.00M | 122.00M | 1,052.00M | 874.00M | 1,410.00M | 487.00M | 1,081.00M | 841.00M | 1,456.00M | 377.00M | 896.00M | 488.00M | 1,165.00M | 273.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 223.00M | 224.00M | 231.00M | 232.00M | 238.00M | 234.00M | 236.00M | 241.00M | 245.00M | 256.00M | 256.00M | 263.00M | 271.00M | 270.00M | 275.00M | 277.00M | 284.00M | 285.00M | 290.00M | 295.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 161.00M | 58.00M | 136.00M | 368.00M | 562.00M | 223.00M | -2.00M | 575.00M | -238.00M | 185.00M | -265.00M | 268.00M | 228.00M | 20.00M | -204.00M | 86.00M | -226.00M | 153.00M | -201.00M | 293.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -3.00M | 7.00M | 225.00M | 146.00M | 190.00M | 81.00M | 210.00M | 108.00M | 95.00M | -110.00M | 32.00M | 13.00M | -61.00M | -131.00M | 4.00M | 20.00M | 14.00M | -118.00M | 41.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.00M | 125.00M | 347.00M | 207.00M | 284.00M | 316.00M | 45.00M | 57.00M | 9.00M | 71.00M | -88.00M | -41.00M | 217.00M | -321.00M | 207.00M | -64.00M | 48.00M | -44.00M | -12.00M | 82.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | 40.00M | | -87.00M | | | | -189.00M | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.00M | 188.00M | 316.00M | 189.00M | 221.00M | 251.00M | 350.00M | 268.00M | 303.00M | 409.00M | 399.00M | 330.00M | 347.00M | 339.00M | 426.00M | 302.00M | 354.00M | 261.00M | 337.00M | 192.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 87.00M | 112.00M | 56.00M | 60.00M | 41.00M | 43.00M | 41.00M | 49.00M | 46.00M | 59.00M | 49.00M | 59.00M | 41.00M | 74.00M | 49.00M | 40.00M | 49.00M | 47.00M | 42.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 5.00M | | 116.00M | 46.00M | 13.00M | 10.00M | 97.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 19.00M | | 123.00M | 14.00M | 77.00M | 41.00M | 24.00M | 163.00M | 216.00M | 27.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -159.00M | -87.00M | -226.00M | -155.00M | -193.00M | -230.00M | -389.00M | -295.00M | -401.00M | -428.00M | -535.00M | -381.00M | -393.00M | -436.00M | -444.00M | -784.00M | -256.00M | -86.00M | -199.00M | -243.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 3.00M | -63.00M | 80.00M | 36.00M | 44.00M | -260.00M | -4.00M | -3.00M | 9.00M | -128.00M | -21.00M | -15.00M | -1.00M | -93.00M | -9.00M | -3.00M | -11.00M | -87.00M | 5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.00M | -542.00M | -28.00M | -668.00M | -75.00M | -712.00M | -343.00M | -249.00M | -395.00M | -483.00M | -544.00M | -422.00M | -416.00M | -347.00M | -545.00M | -406.00M | -405.00M | -405.00M | -771.00M | -237.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | 41.00M | 40.00M | 108.00M | 109.00M | 110.00M | 108.00M | 145.00M | 144.00M | 144.00M | 143.00M | 151.00M | 151.00M | 150.00M | 148.00M | 147.00M | 145.00M | 144.00M | 143.00M | 142.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -14.00M | -16.00M | -17.00M | -36.00M | -60.00M | -62.00M | -45.00M | -30.00M | -32.00M | -103.00M | -57.00M | -25.00M | -18.00M | -27.00M | -1.00M | -1.00M | -9.00M | -15.00M | 4.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.00M | -26.00M | 412.00M | -890.00M | 72.00M | -249.00M | 369.00M | -467.00M | 226.00M | -69.00M | 228.00M | -373.00M | 247.00M | 40.00M | 440.00M | -814.00M | 234.00M | -12.00M | 180.00M | -203.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 429.00M | 366.00M | -239.00M | 155.00M | 502.00M | 813.00M | -146.00M | 749.00M | 465.00M | 1,011.00M | 157.00M | 734.00M | 502.00M | 1,030.00M | 75.00M | 542.00M | 227.00M | 828.00M | 81.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205.00M | -12.00M | 428.00M | -873.00M | 108.00M | -189.00M | 431.00M | -422.00M | 256.00M | -37.00M | 331.00M | -316.00M | 272.00M | 58.00M | 467.00M | -813.00M | 235.00M | -3.00M | 195.00M | -207.00M |