|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 382.00M | 243.00M | 299.00M | 14.00M | 143.00M | 97.00M | -273.00M | 14.00M | 58.00M | 59.00M | 256.00M | -27.00M | 66.00M | 22.00M | -34.00M | -15.00M | 153.00M | 8.00M | 193.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 13.00M | 10.00M | 13.00M | 18.00M | 8.00M | 11.00M | -7.00M | 9.00M | 11.00M | 11.00M | 11.00M | 10.00M | 6.00M | 9.00M | 5.00M | 9.00M | 8.00M | 9.00M | 8.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -65.00M | 8.00M | -46.00M | 11.00M | 2.00M | -14.00M | -29.00M | -43.00M | 1.00M | -8.00M | -18.00M | 17.00M | -13.00M | -2.00M | -18.00M | -52.00M | -2.00M | 30.00M | 22.00M | 19.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 1.06M | 0.70M | 0.21M | 1.05M | 0.99M | 1.04M | 1.06M | 0.70M | 0.58M | 0.88M | 0.58M | 0.88M | 1.02M | 0.04M | 1.20M | | | 1.47M | 1.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | -2.00M | -3.00M | 0.68M | 0.88M | -18.00M | 0.68M | 0.70M | 0.76M | | 0.62M | 1.51M | 0.70M | 1.00M | -2.00M | 2.08M | 2.22M | 17.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.00M | 1,414.00M | 82.00M | 497.00M | -460.00M | -86.00M | 121.00M | 707.00M | -202.00M | 430.00M | 151.00M | 789.00M | -7.00M | 254.00M | -195.00M | 596.00M | -92.00M | 598.00M | 124.00M | 750.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 211.00M | 210.00M | 210.00M | 207.00M | 200.00M | 206.00M | 202.00M | 200.00M | 188.00M | 186.00M | 188.00M | 187.00M | 188.00M | 188.00M | 184.00M | 183.00M | 175.00M | 175.00M | 176.00M | 174.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 63.00M | 906.00M | -577.00M | 668.00M | 296.00M | 838.00M | -1686.00M | 336.00M | -53.00M | 763.00M | -1361.00M | 202.00M | 67.00M | 947.00M | -1156.00M | 191.00M | -143.00M | 900.00M | -1151.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.00M | 118.00M | 640.00M | -453.00M | -4.00M | -181.00M | 516.00M | -684.00M | -20.00M | 66.00M | 542.00M | -784.00M | 86.00M | 97.00M | 556.00M | -831.00M | -16.00M | 109.00M | 707.00M | -670.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | 186.00M | -56.00M | -151.00M | 17.00M | 34.00M | 25.00M | -175.00M | -101.00M | 49.00M | 110.00M | -125.00M | 34.00M | -59.00M | 23.00M | 22.00M | -83.00M | -22.00M | 79.00M | -77.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.00M | -37.00M | -31.00M | -462.00M | 42.00M | -99.00M | -45.00M | -6.00M | -27.00M | -34.00M | -5.00M | -27.00M | -27.00M | 86.00M | -135.00M | -17.00M | -31.00M | -25.00M | -16.00M | -24.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 132.00M | 235.00M | 179.00M | 221.00M | 327.00M | 185.00M | 93.00M | 94.00M | 244.00M | 157.00M | 82.00M | 126.00M | 113.00M | 128.00M | 99.00M | 110.00M | 90.00M | 108.00M | 64.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 31.00M | | 4.00M | | 27.00M | 12.00M | 1.00M | 3.00M | 11.00M | 11.00M | | | 2.00M | 4.00M | 2.00M | 19.00M | 16.00M | 17.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.00M | -130.00M | -204.00M | -179.00M | -217.00M | -327.00M | -158.00M | -81.00M | -94.00M | -241.00M | -156.00M | -71.00M | -126.00M | -111.00M | -126.00M | -104.00M | -108.00M | -71.00M | -90.00M | -64.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -3.00M | 13.00M | -11.00M | -18.00M | 11.00M | -1.00M | 27.00M | -12.00M | -1.00M | 12.00M | 14.00M | 11.00M | 7.00M | -1.00M | 32.00M | 10.00M | 8.00M | -1.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -883.00M | -324.00M | -574.00M | -604.00M | -264.00M | -11.00M | 9.00M | -667.00M | 429.00M | -271.00M | -9.00M | -725.00M | 178.00M | -140.00M | 264.00M | -532.00M | 219.00M | -506.00M | -64.00M | -156.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 39.00M | 38.00M | 33.00M | 63.00M | 1.00M | 58.00M | 55.00M | 55.00M | -1.00M | 1.00M | 55.00M | 55.00M | 56.00M | 55.00M | 56.00M | 14.00M | 14.00M | 14.00M | 14.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -662.00M | 960.00M | -696.00M | -286.00M | -941.00M | -424.00M | -28.00M | -41.00M | 133.00M | -82.00M | -14.00M | -7.00M | 45.00M | 3.00M | -57.00M | -40.00M | 19.00M | 21.00M | -30.00M | 530.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.00M | 1,282.00M | -153.00M | 318.00M | -681.00M | -413.00M | -64.00M | 614.00M | -296.00M | 186.00M | -6.00M | 707.00M | -133.00M | 141.00M | -323.00M | 497.00M | -202.00M | 508.00M | 16.00M | 686.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -662.00M | 960.00M | -696.00M | -286.00M | -941.00M | -424.00M | -28.00M | -41.00M | 133.00M | -82.00M | -14.00M | -7.00M | 45.00M | 3.00M | -57.00M | -40.00M | 19.00M | 21.00M | -30.00M | 530.00M |