|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 246.00M | 353.00M | 352.00M | 187.00M | -27.00M | 379.00M | 404.00M | 388.00M | 276.00M | 477.00M | 485.00M | 395.00M | 425.00M | 189.00M | 392.00M | 416.00M | 536.00M | 428.00M | 354.00M | 471.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.00M | | 328.00M | 169.00M | 229.00M | | 204.00M | 96.00M | 219.00M | | 175.00M | 75.00M | 175.00M | | 180.00M | 181.00M | 210.00M | | 200.00M | 90.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,133.00M | 947.00M | 423.00M | 1,023.00M | 1,246.00M | 622.00M | 719.00M | 1,434.00M | 1,277.00M | 477.00M | 198.00M | 952.00M | 934.00M | 941.00M | 736.00M | 1,006.00M | 920.00M | 617.00M | 72.00M | 966.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 294.00M | 28.00M | 606.00M | -187.00M | -131.00M | -5.00M | 461.00M | -385.00M | 197.00M | 113.00M | 486.00M | -209.00M | 539.00M | 246.00M | 427.00M | -330.00M | 65.00M | -1.00M | 595.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -328.00M | -131.00M | 374.00M | -337.00M | -330.00M | 134.00M | -42.00M | -696.00M | -167.00M | 328.00M | 607.00M | -115.00M | 206.00M | -3.00M | 144.00M | -163.00M | 187.00M | 245.00M | 582.00M | -27.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.00M | 594.00M | 512.00M | 905.00M | 582.00M | 59.00M | 432.00M | 733.00M | 19.00M | 483.00M | 443.00M | 812.00M | 304.00M | 806.00M | 656.00M | 758.00M | 108.00M | 148.00M | 446.00M | 996.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 196.00M | -202.00M | 289.00M | 74.00M | -24.00M | -238.00M | 99.00M | 190.00M | -146.00M | -37.00M | 120.00M | -29.00M | -63.00M | 27.00M | -19.00M | -242.00M | -40.00M | -406.00M | 34.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 133.00M | 93.00M | 134.00M | 226.00M | 126.00M | -95.00M | 85.00M | 88.00M | -21.00M | -64.00M | 114.00M | 58.00M | -46.00M | -543.00M | 92.00M | 54.00M | -132.00M | -237.00M | -83.00M | 38.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 155.00M | 121.00M | 191.00M | 125.00M | 223.00M | 159.00M | 140.00M | 164.00M | 223.00M | 159.00M | 159.00M | 140.00M | 174.00M | 98.00M | 134.00M | 156.00M | 191.00M | 204.00M | 258.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | | | | | | | | | 23.00M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.00M | 68.00M | 113.00M | 21.00M | 22.00M | 15.00M | 75.00M | 57.00M | 73.00M | 26.00M | 13.00M | 17.00M | 16.00M | 52.00M | 25.00M | 26.00M | 38.00M | 14.00M | 33.00M | 68.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 3,579.00M | 916.00M | -723.00M | 37.00M | 2,128.00M | 62.00M | 59.00M | 839.00M | -643.00M | 736.00M | -448.00M | 1,467.00M | -1232.00M | 814.00M | -553.00M | 135.00M | 2,550.00M | 364.00M | 820.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -517.00M | -763.00M | -187.00M | -599.00M | -993.00M | -568.00M | -134.00M | -1333.00M | -786.00M | -492.00M | -1026.00M | -250.00M | -740.00M | 41.00M | -204.00M | -809.00M | -1204.00M | -611.00M | 994.00M | -1121.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 10.00M | -12.00M | | -15.00M | -2.00M | | -1.00M | -17.00M | -28.00M | 1.00M | -14.00M | -23.00M | -40.00M | -6.00M | 2.00M | -23.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -376.00M | -376.00M | -56.00M | -262.00M | -303.00M | -416.00M | -524.00M | -235.00M | -188.00M | -353.00M | 987.00M | -787.00M | -122.00M | -976.00M | -520.00M | -322.00M | 408.00M | -79.00M | -714.00M | -178.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 15.00M | 16.00M | 63.00M | -33.00M | 15.00M | 44.00M | -15.00M | 14.00M | 14.00M | 56.00M | 9.00M | -23.00M | 13.00M | 13.00M | 13.00M | 13.00M | 47.00M | 13.00M | 11.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 2.00M | -3.00M | -9.00M | -15.00M | 8.00M | 1.00M | 3.00M | | | -2.00M | -1.00M | 6.00M | -13.00M | 7.00M | 12.00M | -4.00M | 1.00M | -4.00M | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 233.00M | -190.00M | 177.00M | 153.00M | -65.00M | -354.00M | 62.00M | -131.00M | 299.00M | -363.00M | 157.00M | -86.00M | 78.00M | -7.00M | 19.00M | -113.00M | 120.00M | -72.00M | 348.00M | -335.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989.00M | 792.00M | 302.00M | 832.00M | 1,121.00M | 399.00M | 560.00M | 1,294.00M | 1,113.00M | 254.00M | 39.00M | 793.00M | 794.00M | 767.00M | 638.00M | 872.00M | 764.00M | 426.00M | -132.00M | 708.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.00M | -192.00M | 180.00M | 162.00M | -50.00M | -362.00M | 61.00M | -134.00M | 303.00M | -368.00M | 159.00M | -85.00M | 72.00M | 6.00M | 12.00M | -125.00M | 124.00M | -73.00M | 352.00M | -333.00M |