|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.00M | 261.00M | 317.00M | 329.00M | 257.00M | 290.00M | 227.00M | 291.00M | 294.00M | 298.00M | 475.00M | 291.00M | 361.00M | 284.00M | 432.00M | 262.00M | 267.00M | 332.00M | 478.00M | 269.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 48.00M | 42.00M | 30.00M | 45.00M | 61.00M | 58.00M | 75.00M | 50.00M | 47.00M | 45.00M | 56.00M | 48.00M | 54.00M | 48.00M | 72.00M | 60.00M | 55.00M | 60.00M | 65.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -40.00M | -55.00M | -10.00M | -18.00M | -24.00M | -63.00M | -27.00M | -43.00M | -47.00M | -152.00M | -66.00M | -14.00M | -34.00M | -15.00M | -41.00M | -45.00M | -46.00M | -48.00M | -38.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 5.00M | 11.00M | -4.00M | -25.00M | -6.00M | 8.00M | 4.00M | -7.00M | 9.00M | 32.00M | 1.00M | -1.00M | 29.00M | -31.00M | -1.00M | -1.00M | 5.00M | 19.00M | -18.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 539.00M | 844.00M | 692.00M | 508.00M | 329.00M | 863.00M | 560.00M | 417.00M | 402.00M | 583.00M | 747.00M | 522.00M | 588.00M | 721.00M | 885.00M | 568.00M | 443.00M | 908.00M | 735.00M | 618.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 6.00M | 5.00M | 5.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00M | 336.00M | 262.00M | 255.00M | 270.00M | 248.00M | 357.00M | 253.00M | 259.00M | 297.00M | 316.00M | 264.00M | 269.00M | 278.00M | 303.00M | 265.00M | 276.00M | 286.00M | 317.00M | 288.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.00M | -53.00M | -98.00M | 165.00M | 49.00M | -223.00M | 2.00M | 68.00M | 129.00M | -85.00M | -146.00M | 81.00M | 204.00M | -79.00M | -213.00M | 124.00M | 245.00M | -106.00M | -481.00M | 183.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.00M | 162.00M | 184.00M | 177.00M | 161.00M | 165.00M | 171.00M | 164.00M | 160.00M | 146.00M | 179.00M | 145.00M | 143.00M | 150.00M | 164.00M | 142.00M | 151.00M | 136.00M | 174.00M | 127.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 929.00M | 464.00M | 430.00M | 34.00M | 548.00M | 303.00M | 18.00M | 426.00M | 425.00M | 7.00M | 142.00M | 79.00M | 428.00M | 86.00M | 134.00M | 181.00M | 483.00M | 916.00M | 37.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -185.00M | -1095.00M | -647.00M | -613.00M | -199.00M | -717.00M | -477.00M | -222.00M | -596.00M | -573.00M | -212.00M | -314.00M | -221.00M | -599.00M | -310.00M | -305.00M | -346.00M | -550.00M | -1104.00M | -196.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | | | 5.00M | | | | | 1.00M | -19.00M | | | | | 6.00M | -17.00M | | 53.00M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -863.00M | -66.00M | -138.00M | 144.00M | -29.00M | -251.00M | -193.00M | 87.00M | 95.00M | -144.00M | -420.00M | -106.00M | -260.00M | -137.00M | -375.00M | -258.00M | 145.00M | -572.00M | 535.00M | -433.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 756.00M | 2.00M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | -20.00M | -11.00M | -18.00M | -60.00M | -49.00M | 52.00M | -4.00M | -13.00M | -24.00M | 37.00M | -34.00M | -6.00M | 42.00M | -70.00M | 33.00M | 57.00M | -11.00M | | -22.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -498.00M | -337.00M | -104.00M | 21.00M | 41.00M | -154.00M | -58.00M | 278.00M | -112.00M | -158.00M | 152.00M | 68.00M | 101.00M | 27.00M | 130.00M | 38.00M | 299.00M | -225.00M | 166.00M | -33.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.00M | 682.00M | 508.00M | 331.00M | 168.00M | 698.00M | 389.00M | 253.00M | 242.00M | 437.00M | 568.00M | 377.00M | 445.00M | 571.00M | 721.00M | 426.00M | 292.00M | 772.00M | 561.00M | 491.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -509.00M | -317.00M | -93.00M | 39.00M | 101.00M | -105.00M | -110.00M | 282.00M | -99.00M | -134.00M | 115.00M | 102.00M | 107.00M | -15.00M | 200.00M | 5.00M | 242.00M | -214.00M | 166.00M | -11.00M |