|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | 175.00M | 241.00M | 222.00M | 218.00M | 315.00M | 223.00M | 207.00M | 233.00M | 155.00M | 194.00M | 927.00M | 129.00M | 138.00M | 100.00M | 117.00M | 222.00M | 218.00M | 146.00M | 222.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.77M | 25.88M | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | -2.93M | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | -17.00M | 43.00M | -43.00M | | -1.00M | 12.00M | 4.00M | 12.00M | 8.00M | -1.00M | 68.00M | -61.00M | 62.00M | 40.00M | 1.00M | -41.00M | 7.00M | 5.00M | 60.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.60M | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.96M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 585.00M | 762.00M | -46.00M | 246.00M | 545.00M | 906.00M | 166.00M | 414.00M | 468.00M | 686.00M | 448.00M | 218.00M | 515.00M | 535.00M | 312.00M | 334.00M | 406.00M | 588.00M | 323.00M | 411.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | 146.00M | 269.00M | 255.00M | 244.00M | 157.00M | 263.00M | 251.00M | 238.00M | 172.00M | 206.00M | 150.00M | 201.00M | 139.00M | 182.00M | 191.00M | 249.00M | 52.00M | 267.00M | 182.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.93M | -82.06M | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.31M | 436.43M | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 891.24M | 629.36M | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.00M | -539.00M | 556.00M | 231.00M | -83.00M | -675.00M | 320.00M | 44.00M | 3.00M | -420.00M | -48.00M | -85.00M | -185.00M | 905.00M | -30.00M | -26.00M | 20.00M | 346.00M | 90.00M | -7.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.00M | 281.00M | 281.00M | 423.00M | 364.00M | 317.00M | 314.00M | 323.00M | 223.00M | 170.00M | 288.00M | 266.00M | 106.00M | 124.00M | 97.00M | 116.00M | 86.00M | 169.00M | 95.00M | 103.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 79.00M | 208.00M | 222.00M | 40.00M | 74.00M | 150.00M | 19.00M | 11.00M | 142.00M | 13.00M | 96.00M | 6.00M | 8.00M | 11.00M | 43.00M | 6.00M | 86.00M | 44.00M | 52.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | 18.00M | | | | | 30.00M | -1.00M | 59.00M | 34.00M | -3.00M | | 63.00M | 298.00M | 32.00M | -1.00M | 124.00M | 724.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 258.00M | 1,850.00M | | | | | 54.00M | -47.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -197.00M | -207.00M | -73.00M | -219.00M | -324.00M | -242.00M | -176.00M | -308.00M | -254.00M | 15.00M | -75.00M | 1,633.00M | -91.00M | -116.00M | -136.00M | -367.00M | -75.00M | -136.00M | -180.00M | -783.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.00M | -14.00M | | | -11.00M | 1.00M | | | -4.00M | | | | 1.00M | -1.00M | | | -35.00M | -8.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -236.00M | -208.00M | -173.00M | -258.00M | -249.00M | -241.00M | -130.00M | 67.00M | -376.00M | -620.00M | -835.00M | -534.00M | -679.00M | -312.00M | -434.00M | -419.00M | -39.00M | -503.00M | 623.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 14.00M | 11.00M | 12.00M | 11.00M | 12.00M | 11.00M | 11.00M | 11.00M | 12.00M | 10.00M | 10.00M | 10.00M | 10.00M | 9.00M | 9.00M | 8.00M | 10.00M | 8.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 7.00M | -11.00M | 10.00M | 14.00M | -7.00M | -10.00M | 7.00M | -1.00M | -1.00M | -7.00M | | 1.00M | 4.00M | -7.00M | 1.00M | 19.00M | -3.00M | -1.00M | 7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403.00M | 326.00M | -338.00M | -136.00M | -23.00M | 408.00M | -261.00M | -17.00M | 280.00M | 324.00M | -254.00M | 1,016.00M | -109.00M | -256.00M | -143.00M | -466.00M | -69.00M | 410.00M | -361.00M | 258.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.00M | 481.00M | -327.00M | -177.00M | 181.00M | 589.00M | -148.00M | 91.00M | 245.00M | 516.00M | 160.00M | -48.00M | 409.00M | 411.00M | 215.00M | 218.00M | 320.00M | 419.00M | 228.00M | 308.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | 319.00M | -327.00M | -146.00M | -37.00M | 415.00M | -251.00M | -24.00M | 281.00M | 325.00M | -247.00M | 1,016.00M | -110.00M | -260.00M | -136.00M | -467.00M | -88.00M | 413.00M | -360.00M | 251.00M |