|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 339.00M | 351.00M | 382.00M | 172.00M | 285.00M | 367.00M | 404.00M | 456.00M | 386.00M | 458.00M | 462.00M | 1,850.00M | 512.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | | | | 84.00M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 33.00M | 29.00M | 28.00M | 41.00M | 23.00M | 17.00M | 23.00M | 22.00M | 22.00M | 22.00M | 26.00M | 27.00M | 23.00M | 21.00M | 19.00M | 29.00M | 35.00M | 30.00M | 21.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | -49.00M | 12.00M | 162.00M | 164.00M | 128.00M | 142.00M | 115.00M | 128.00M | 34.00M | 146.00M | 111.00M | 136.00M | -467.00M | 46.00M | 89.00M | 5.00M | -245.00M | -55.00M | -119.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 8.00M | | -12.00M | 4.00M | | 1.00M | -54.00M | 1.00M | 3.00M | 15.00M | 109.00M | 28.00M | -10.00M | 10.00M | -39.00M | 5.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.00M | | | | | 802.00M | | | 60.00M | | 296.00M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.00M | 484.00M | 822.00M | 39.00M | 749.00M | 588.00M | 782.00M | 350.00M | 414.00M | 543.00M | 789.00M | -104.00M | 754.00M | 780.00M | 1,129.00M | -42.00M | 640.00M | 546.00M | 1,962.00M | -95.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 155.00M | 152.00M | 152.00M | 151.00M | 151.00M | 151.00M | 165.00M | 173.00M | 208.00M | 233.00M | 217.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 84.00M | 92.00M | 80.00M | 82.00M | 81.00M | 695.00M | 85.00M | 421.00M | 310.00M | 350.00M | 320.00M | 319.00M | 324.00M | 326.00M | 301.00M | 303.00M | 309.00M | 311.00M | 282.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.00M | -171.00M | 16.00M | 239.00M | -93.00M | -53.00M | 117.00M | -48.00M | 153.00M | -158.00M | -71.00M | -7.00M | 32.00M | -188.00M | 35.00M | 447.00M | -64.00M | 91.00M | -131.00M | 623.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 154.00M | -40.00M | 108.00M | 151.00M | 98.00M | -47.00M | 86.00M | 13.00M | 96.00M | -13.00M | 21.00M | -27.00M | -40.00M | -50.00M | -92.00M | 6.00M | 33.00M | -64.00M | 17.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 201.00M | 160.00M | -43.00M | -1.00M | 356.00M | -132.00M | 90.00M | -67.00M | -41.00M | 105.00M | 9.00M | -209.00M | 155.00M | -45.00M | 52.00M | -14.00M | -131.00M | 568.00M | -527.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -151.00M | -39.00M | 75.00M | -154.00M | 51.00M | 105.00M | -47.00M | -115.00M | 105.00M | -45.00M | -33.00M | -18.00M | 103.00M | -230.00M | 17.00M | -105.00M | -163.00M | 335.00M | 3.00M | -15.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.00M | -209.00M | 90.00M | 203.00M | 173.00M | -117.00M | 240.00M | 130.00M | -120.00M | 5.00M | -348.00M | 103.00M | 108.00M | -469.00M | -125.00M | 273.00M | 48.00M | -177.00M | 221.00M | -7.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -48.00M | 93.00M | 25.00M | -46.00M | -5.00M | 93.00M | 97.00M | -73.00M | 62.00M | 26.00M | -152.00M | 14.00M | 170.00M | -3.00M | -16.00M | 38.00M | 92.00M | -41.00M | 60.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 79.00M | 135.00M | 55.00M | 62.00M | 64.00M | 71.00M | 71.00M | 93.00M | 148.00M | 137.00M | 115.00M | 97.00M | 78.00M | 118.00M | 59.00M | 88.00M | 119.00M | 158.00M | 99.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -4.00M | 7.00M | | 4.00M | 6.00M | 4.00M | | | | 56.00M | | | | | | | | | 7.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1002.00M | | | | | 1,973.00M | | 4,715.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.00M | 168.00M | 131.00M | | | 3.00M | 18.00M | | | | | | 158.00M | | 115.00M | 820.00M | | | -11.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,368.00M | 93.00M | -6.00M | -64.00M | -57.00M | -67.00M | -62.00M | -2048.00M | -26.00M | -4864.00M | -83.00M | -116.00M | 58.00M | -93.00M | -112.00M | 744.00M | -78.00M | -129.00M | -130.00M | -97.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -1.00M | -8.00M | -1.00M | -2.00M | -2.00M | -46.00M | -27.00M | 7.00M | -14.00M | 17.00M | 13.00M | 20.00M | 42.00M | 18.00M | -23.00M | 24.00M | 104.00M | 3.00M | 6.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1037.00M | -1476.00M | -1000.00M | -513.00M | -661.00M | -392.00M | -385.00M | 1,361.00M | -567.00M | 4,460.00M | -660.00M | 144.00M | -744.00M | -709.00M | -915.00M | -805.00M | -610.00M | -560.00M | -1107.00M | -284.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207.00M | 202.00M | 199.00M | 218.00M | 217.00M | 215.00M | 214.00M | 220.00M | 216.00M | 216.00M | 216.00M | 224.00M | 221.00M | 220.00M | 221.00M | 228.00M | 225.00M | 225.00M | 225.00M | 238.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -4.00M | -1.00M | -1.00M | -13.00M | -20.00M | 16.00M | 2.00M | | -6.00M | 15.00M | -7.00M | 2.00M | 14.00M | -26.00M | 5.00M | 13.00M | | 5.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,053.00M | -903.00M | -185.00M | -539.00M | 18.00M | 109.00M | 351.00M | -335.00M | -179.00M | 133.00M | 61.00M | -83.00M | 70.00M | -8.00M | 76.00M | -98.00M | -35.00M | -143.00M | 730.00M | -479.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 659.00M | 405.00M | 687.00M | -16.00M | 687.00M | 524.00M | 711.00M | 279.00M | 321.00M | 395.00M | 652.00M | -219.00M | 657.00M | 702.00M | 1,011.00M | -101.00M | 552.00M | 427.00M | 1,804.00M | -194.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,051.00M | -899.00M | -184.00M | -538.00M | 31.00M | 129.00M | 335.00M | -337.00M | -179.00M | 139.00M | 46.00M | -76.00M | 68.00M | -22.00M | 102.00M | -103.00M | -48.00M | -143.00M | 725.00M | -476.00M |