|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 382.00M | 458.00M | 351.00M | 512.00M | 412.00M | 441.00M | 480.00M | 532.00M | 36.00M | 541.00M | 154.00M | 102.00M | 89.00M | 92.00M | 103.00M | 103.00M | 68.00M | 110.00M | 119.00M | 101.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | -12.00M | -4.00M | 16.00M | 52.00M | 33.00M | 49.00M | 24.00M | 47.00M | 60.00M | 38.00M | 32.00M | 39.00M | 39.00M | 21.00M | 32.00M | 41.00M | 42.00M | 25.00M | 23.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.00M | 32.00M | -28.00M | -52.00M | 17.00M | -96.00M | 74.00M | -50.00M | -188.00M | -59.00M | -25.00M | -11.00M | -68.00M | -7.00M | 48.00M | 7.00M | -37.00M | 234.00M | 37.00M | 36.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -1.00M | 11.00M | 1.00M | 6.00M | 14.00M | -7.00M | -4.00M | -10.00M | 10.00M | 63.00M | 9.00M | 73.00M | -67.00M | 47.00M | 39.00M | -61.00M | 78.00M | -105.00M | -9.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 665.00M | | | | 5.00M | 109.00M | | | | | 18.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 565.00M | 782.00M | 1,062.00M | 204.00M | 740.00M | 798.00M | 991.00M | 613.00M | 787.00M | 927.00M | 1,215.00M | 438.00M | 1,021.00M | 958.00M | 817.00M | 327.00M | 770.00M | 708.00M | 972.00M | 745.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.00M | 194.00M | 194.00M | 188.00M | 192.00M | 188.00M | 186.00M | 188.00M | 189.00M | 189.00M | 187.00M | 185.00M | 106.00M | 157.00M | 217.00M | 218.00M | | 176.00M | 189.00M | 193.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -3.00M | -52.00M | 2.00M | 346.00M | -182.00M | -149.00M | 85.00M | -92.00M | -104.00M | -471.00M | 367.00M | -232.00M | -289.00M | -24.00M | 476.00M | -471.00M | 2.00M | 496.00M | 116.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 201.00M | 235.00M | 273.00M | 253.00M | 217.00M | 209.00M | 197.00M | 201.00M | 188.00M | 160.00M | 217.00M | 194.00M | 158.00M | 160.00M | 209.00M | 204.00M | 197.00M | 340.00M | 397.00M | 424.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 12.00M | | | 6.00M | 5.00M | | | 1.00M | 26.00M | | | 635.00M | 2.00M | | 12.00M | | 21.00M | 27.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 12.00M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -242.00M | -249.00M | -320.00M | -116.00M | -161.00M | -240.00M | -268.00M | -115.00M | 40.00M | -191.00M | -152.00M | -181.00M | -195.00M | 470.00M | -194.00M | -119.00M | -193.00M | -338.00M | -301.00M | -355.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | -3.00M | -8.00M | -15.00M | -27.00M | -3.00M | -2.00M | -11.00M | -20.00M | -9.00M | -5.00M | -21.00M | -41.00M | -3.00M | -21.00M | -24.00M | -34.00M | -17.00M | -36.00M | -7.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -342.00M | -547.00M | -755.00M | 133.00M | -753.00M | -489.00M | -651.00M | -397.00M | -755.00M | -468.00M | -754.00M | -485.00M | -513.00M | -1482.00M | -686.00M | -683.00M | -500.00M | -388.00M | -608.00M | -527.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.00M | 385.00M | -1133.00M | | | | 1,558.00M | 16.00M | 48.00M | 48.00M | 47.00M | 398.00M | 411.00M | -790.00M | 16.00M | 405.00M | 419.00M | -806.00M | 1,642.00M | 418.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -6.00M | -3.00M | 2.00M | -8.00M | -18.00M | -7.00M | -4.00M | -16.00M | -34.00M | -30.00M | -12.00M | -3.00M | 2.00M | -27.00M | 17.00M | 17.00M | -5.00M | 4.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | -20.00M | -16.00M | 223.00M | -182.00M | 51.00M | 65.00M | 97.00M | 56.00M | 234.00M | 279.00M | -240.00M | 310.00M | -52.00M | -90.00M | -458.00M | 94.00M | -23.00M | 67.00M | -142.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 364.00M | 547.00M | 789.00M | -49.00M | 523.00M | 589.00M | 794.00M | 412.00M | 599.00M | 767.00M | 998.00M | 244.00M | 863.00M | 798.00M | 608.00M | 123.00M | 573.00M | 368.00M | 575.00M | 321.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | -14.00M | -13.00M | 221.00M | -174.00M | 69.00M | 72.00M | 101.00M | 72.00M | 268.00M | 309.00M | -228.00M | 313.00M | -54.00M | -63.00M | -475.00M | 77.00M | -18.00M | 63.00M | -137.00M |