|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | 225.00M | 527.00M | 58.00M | 93.00M | 95.00M | 64.00M | -489.00M | | 13.00M | -27.00M | -11.00M | -17.00M | 45.00M | 39.00M | -235.00M | 19.00M | | -676.00M | -21.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.00M | 262.00M | 270.00M | 310.00M | 250.00M | 256.00M | 250.00M | 240.00M | 232.00M | 235.00M | 248.00M | 385.00M | 268.00M | 251.00M | 203.00M | 216.00M | 519.00M | 409.00M | 1,000.00M | 600.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -15.00M | -156.00M | -140.00M | 30.00M | -35.00M | -811.00M | 43.00M | -2.00M | -11.00M | -34.00M | -109.00M | -11.00M | -338.00M | -78.00M | 133.00M | -74.00M | -21.00M | -643.00M | -117.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | -46.00M | 74.00M | -160.00M | -51.00M | 52.00M | 5.00M | -5.00M | | -34.00M | -2.00M | 189.00M | -3.00M | 5.00M | | | -41.00M | | -15.00M | 36.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -360.00M | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.00M | | | | 159.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.00M | 766.00M | 645.00M | 107.00M | 588.00M | 390.00M | 435.00M | 761.00M | 345.00M | 528.00M | 468.00M | 492.00M | 395.00M | 365.00M | 521.00M | 397.00M | -288.00M | 476.00M | 605.00M | 905.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,467.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.00M | 306.00M | 318.00M | 277.00M | 250.00M | 256.00M | 250.00M | 251.00M | 241.00M | 244.00M | 258.00M | 689.00M | 278.00M | 261.00M | 267.00M | 499.00M | 571.00M | 480.00M | 1,133.00M | 698.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 186.00M | 310.00M | 14.00M | 86.00M | 146.00M | 130.00M | 18.00M | -235.00M | -103.00M | -57.00M | -41.00M | -54.00M | -7.00M | 168.00M | -82.00M | -138.00M | 178.00M | 33.00M | -45.00M | -257.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.00M | -17.00M | 243.00M | 130.00M | -31.00M | 164.00M | 84.00M | -55.00M | -52.00M | -35.00M | 25.00M | -11.00M | -76.00M | -36.00M | 63.00M | 37.00M | -22.00M | -6.00M | 81.00M | -211.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | -70.00M | 11.00M | -41.00M | 89.00M | 110.00M | 19.00M | -177.00M | -203.00M | -77.00M | 275.00M | -14.00M | 17.00M | 73.00M | -66.00M | -8.00M | -370.00M | 22.00M | 345.00M | 25.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 62.00M | 1.00M | -41.00M | 36.00M | 27.00M | -40.00M | -51.00M | 27.00M | -4.00M | -18.00M | -48.00M | 26.00M | 4.00M | -20.00M | -17.00M | 72.00M | 76.00M | -24.00M | -67.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.00M | 133.00M | 126.00M | 201.00M | 185.00M | 186.00M | 238.00M | 322.00M | 341.00M | 267.00M | 228.00M | 305.00M | 251.00M | 198.00M | 212.00M | 260.00M | 330.00M | 422.00M | 455.00M | 650.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 6.00M | 5.00M | 6.00M | | 2.00M | 2.00M | 1.00M | -3.00M | 4.00M | | 4.00M | 21.00M | | 28.00M | 65.00M | -60.00M | 185.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 19.00M | | | | | | | | | | | | | | | 415.00M | 4.00M | -5.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.00M | 403.00M | 794.00M | -16.00M | | | | | | | | | | | | | | 147.00M | | 3.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 167.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.00M | 328.00M | 5,598.00M | -130.00M | -180.00M | -37.00M | -76.00M | -315.00M | -339.00M | -264.00M | 245.00M | -310.00M | -247.00M | -199.00M | -188.00M | -174.00M | 237.00M | -275.00M | -440.00M | -546.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -4.00M | | | -1.00M | -1.00M | | | | | | | | -1.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -504.00M | -1211.00M | -3359.00M | -2301.00M | -583.00M | -643.00M | -669.00M | -159.00M | -108.00M | -230.00M | -306.00M | -222.00M | -191.00M | -174.00M | -223.00M | -187.00M | 21.00M | -274.00M | -302.00M | -153.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.00M | 204.00M | 203.00M | 191.00M | 174.00M | 172.00M | 168.00M | 162.00M | 161.00M | 163.00M | 165.00M | 160.00M | 161.00M | 165.00M | 164.00M | 173.00M | 250.00M | 248.00M | 246.00M | 244.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M | 27.00M | -14.00M | -2.00M | -1.00M | -3.00M | -5.00M | 6.00M | 6.00M | 4.00M | -4.00M | 4.00M | | -13.00M | | -25.00M | 18.00M | 50.00M | 7.00M | -50.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 192.00M | -81.00M | 2,915.00M | -2326.00M | -176.00M | -293.00M | -315.00M | 293.00M | -96.00M | 38.00M | 403.00M | -36.00M | -43.00M | -21.00M | 110.00M | 11.00M | -14.00M | -21.00M | -130.00M | 156.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 423.00M | 633.00M | 519.00M | -94.00M | 403.00M | 204.00M | 197.00M | 439.00M | 4.00M | 261.00M | 240.00M | 187.00M | 144.00M | 167.00M | 309.00M | 137.00M | -618.00M | 54.00M | 150.00M | 255.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.00M | -117.00M | 2,884.00M | -2324.00M | -175.00M | -290.00M | -310.00M | 287.00M | -102.00M | 34.00M | 407.00M | -40.00M | -43.00M | -8.00M | 110.00M | 36.00M | -30.00M | -73.00M | -137.00M | 206.00M |