|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 99.00M | 118.00M | 2,907.00M | -3.00M | -1.00M | -5.00M | | | | | 583.00M | 424.00M | 353.00M | 392.00M | 408.00M | 519.00M | 491.00M | 448.00M | 641.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 6.00M | 7.00M | 10.00M | 10.00M | 10.00M | 9.00M | 11.00M | 11.00M | 11.00M | 11.00M | 14.00M | 15.00M | 13.00M | 13.00M | 11.00M | 14.00M | 14.00M | 15.00M | 24.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | 10.00M | -28.00M | -31.00M | -16.00M | 19.00M | 26.00M | -10.00M | | 15.00M | 39.00M | -10.00M | -4.00M | -2.00M | 20.00M | -6.00M | -19.00M | -31.00M | -4.00M | -6.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | 81.00M | -143.00M | | | | 149.00M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 3.00M | -84.00M | | 344.00M | -343.00M | | 1.00M | | | 1.00M | 31.00M | -27.00M | -4.00M | | 34.00M | 101.00M | -133.00M | | 6.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.00M | -6.00M | 4.00M | 2.00M | 8.00M | 1.00M | -6.00M | 5.00M | 3.00M | 2.00M | 11.00M | 4.00M | -5.00M | 9.00M | 5.00M | 16.00M | 18.00M | 46.00M | 29.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | -240.00M | 102.00M | -500.00M | -190.00M | -150.00M | -104.00M | 441.00M | 941.00M | 839.00M | 1,006.00M | 714.00M | 814.00M | 761.00M | 915.00M | 526.00M | 178.00M | 1,115.00M | 1,204.00M | 731.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 14.00M | 13.00M | 14.00M | 14.00M | 15.00M | 15.00M | 16.00M | 14.00M | 15.00M | 15.00M | 15.00M | 20.00M | 21.00M | 20.00M | 21.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 13.00M | 14.00M | 14.00M | 14.00M | 15.00M | 14.00M | 15.00M | 16.00M | 15.00M | 15.00M | 15.00M | 15.00M | 14.00M | 13.00M | 13.00M | 15.00M | 15.00M | 15.00M | 15.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.00M | 262.00M | 266.00M | 264.00M | 256.00M | 260.00M | 256.00M | 274.00M | 288.00M | 313.00M | 333.00M | 320.00M | 316.00M | 324.00M | 348.00M | 362.00M | 371.00M | 368.00M | 363.00M | 357.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | 12.00M | 29.00M | -50.00M | 15.00M | 63.00M | 50.00M | 53.00M | 18.00M | 58.00M | 88.00M | -48.00M | 22.00M | -43.00M | 26.00M | 20.00M | 99.00M | 36.00M | 237.00M | -32.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 5.00M | 4.00M | 18.00M | -19.00M | -48.00M | 11.00M | -7.00M | 53.00M | -82.00M | -7.00M | 21.00M | 126.00M | 63.00M | -211.00M | -17.00M | 11.00M | 7.00M | 21.00M | -31.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | -85.00M | 148.00M | -375.00M | -53.00M | -37.00M | 694.00M | -7.00M | 288.00M | 103.00M | 197.00M | -269.00M | 87.00M | 69.00M | 138.00M | -220.00M | 164.00M | 166.00M | 351.00M | -215.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 16.00M | -7.00M | -8.00M | 2.00M | 2.00M | 2.00M | -6.00M | 40.00M | 30.00M | -14.00M | -5.00M | 9.00M | 24.00M | 20.00M | 36.00M | 9.00M | -19.00M | 1.00M | 9.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | 192.00M | 188.00M | 137.00M | 198.00M | 169.00M | 147.00M | 166.00M | 196.00M | 330.00M | 325.00M | 196.00M | 285.00M | 539.00M | 547.00M | 379.00M | 286.00M | 229.00M | 274.00M | 194.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | | 3.00M | 3.00M | 3.00M | | | | 3.00M | | | | | | | | 7.00M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -17.00M | -18.00M | 4,858.00M | 25.00M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -154.00M | -196.00M | -194.00M | -146.00M | -286.00M | -167.00M | -122.00M | -182.00M | -419.00M | -324.00M | -329.00M | -200.00M | -288.00M | -541.00M | -550.00M | -454.00M | -286.00M | -211.00M | -266.00M | -186.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 2.00M | | | | | -17.00M | -4.00M | -4.00M | 57.00M | | -23.00M | 44.00M | 39.00M | 164.00M | -188.00M | 225.00M | | -50.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 30.00M | 301.00M | 5,173.00M | 514.00M | -15.00M | 482.00M | -36.00M | -1271.00M | -703.00M | -1178.00M | -639.00M | -769.00M | -773.00M | -879.00M | -692.00M | 512.00M | -1012.00M | -451.00M | -1040.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.00M | 152.00M | 151.00M | 148.00M | 146.00M | 145.00M | 179.00M | 246.00M | 239.00M | 169.00M | 202.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -7.00M | 1.00M | -6.00M | -16.00M | -11.00M | 55.00M | -3.00M | -15.00M | -6.00M | 32.00M | -24.00M | -1.00M | 50.00M | -44.00M | 6.00M | 10.00M | 11.00M | 1.00M | -16.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | -410.00M | 224.00M | 4,521.00M | 22.00M | -343.00M | 311.00M | 220.00M | -764.00M | -194.00M | -469.00M | -149.00M | -244.00M | -503.00M | -558.00M | -614.00M | 414.00M | -97.00M | 488.00M | -511.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.00M | -432.00M | -86.00M | -637.00M | -388.00M | -319.00M | -251.00M | 275.00M | 745.00M | 509.00M | 681.00M | 518.00M | 529.00M | 222.00M | 368.00M | 147.00M | -108.00M | 886.00M | 930.00M | 537.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | -406.00M | 209.00M | 4,527.00M | 38.00M | -332.00M | 256.00M | 223.00M | -749.00M | -188.00M | -501.00M | -125.00M | -243.00M | -553.00M | -514.00M | -620.00M | 404.00M | -108.00M | 487.00M | -495.00M |