|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | 345.00M | 239.00M | 732.00M | 286.00M | 275.00M | 108.00M | 478.00M | 151.00M | -19.00M | 41.00M | -128.00M | 62.00M | 150.00M | 28.00M | 342.00M | 38.00M | 87.00M | 11.00M | 507.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 11.00M | 10.00M | 23.00M | 13.00M | 17.00M | 14.00M | 10.00M | 14.00M | 16.00M | 15.00M | 2.00M | 13.00M | 15.00M | 14.00M | 16.00M | 13.00M | 15.00M | 15.00M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | 7.00M | 55.00M | | -17.00M | -21.00M | -32.00M | 32.00M | -32.00M | -14.00M | 3.00M | -201.00M | -10.00M | -25.00M | -13.00M | -4.00M | -2.00M | 1.00M | 4.00M | 59.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.00M | 183.00M | 62.00M | -399.00M | 1.00M | 5.00M | 2.00M | 3.00M | 6.00M | -7.00M | 4.00M | 3.00M | 12.00M | 191.00M | -210.00M | | -6.00M | | 1.00M | 11.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 2.00M | -10.00M | -4.00M | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 494.00M | 471.00M | -124.00M | 1,871.00M | 248.00M | 55.00M | 185.00M | 1,127.00M | 105.00M | 166.00M | -113.00M | 1,147.00M | 129.00M | 8.00M | -167.00M | 1,308.00M | -64.00M | 319.00M | -8.00M | 1,183.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 6.00M | 52.00M | 4.00M | 2.00M | 3.00M | 3.00M | 5.00M | 3.00M | 2.00M | 3.00M | 4.00M | 3.00M | 2.00M | 4.00M | 3.00M | 2.00M | 4.00M | 1.00M | 1.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 224.00M | 220.00M | 224.00M | 206.00M | 206.00M | 207.00M | 225.00M | 219.00M | 218.00M | 215.00M | 232.00M | 232.00M | 216.00M | 213.00M | 228.00M | 224.00M | 219.00M | 218.00M | 235.00M | 222.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | 16.00M | -9.00M | 85.00M | -65.00M | -13.00M | -15.00M | 96.00M | -45.00M | -32.00M | -5.00M | 75.00M | -35.00M | 10.00M | -43.00M | 66.00M | -62.00M | -30.00M | -24.00M | 441.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 457.00M | 68.00M | 1,842.00M | -1757.00M | 573.00M | -346.00M | 1,792.00M | -2135.00M | 340.00M | -478.00M | 1,895.00M | -1658.00M | 273.00M | -312.00M | 1,879.00M | -1789.00M | 198.00M | -321.00M | 1,955.00M | -1883.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 674.00M | -27.00M | 1,111.00M | -1540.00M | 639.00M | -539.00M | 1,536.00M | -1765.00M | 374.00M | -427.00M | 1,387.00M | -1447.00M | 401.00M | -433.00M | 1,359.00M | -1338.00M | 242.00M | -277.00M | 1,510.00M | -1549.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.00M | 36.00M | 151.00M | 172.00M | -424.00M | -31.00M | 155.00M | 167.00M | -415.00M | -3.00M | 116.00M | 36.00M | -289.00M | -80.00M | 163.00M | 157.00M | -344.00M | -61.00M | 212.00M | 110.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | -63.00M | -62.00M | 638.00M | 122.00M | -194.00M | -1.00M | -12.00M | 82.00M | -203.00M | -3.00M | 127.00M | 34.00M | -122.00M | 17.00M | 2.00M | 25.00M | -16.00M | -13.00M | 81.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | -15.00M | 3.00M | -5.00M | 13.00M | 15.00M | 28.00M | 10.00M | -32.00M | 22.00M | -20.00M | 12.00M | 49.00M | -39.00M | 9.00M | -30.00M | 68.00M | -14.00M | 5.00M | -46.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | 81.00M | 13.00M | 88.00M | 171.00M | 207.00M | 277.00M | 233.00M | 81.00M | 93.00M | 311.00M | 146.00M | 75.00M | 196.00M | 128.00M | -35.00M | 100.00M | 64.00M | 89.00M | 120.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 26.00M | 84.00M | 46.00M | 73.00M | | 49.00M | 15.00M | 25.00M | 7.00M | 4.00M | 50.00M | 4.00M | 47.00M | 136.00M | 96.00M | 38.00M | 37.00M | 20.00M | 12.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.00M | -70.00M | -59.00M | -167.00M | -194.00M | -321.00M | -354.00M | -300.00M | -270.00M | -261.00M | -185.00M | -197.00M | -217.00M | -156.00M | -82.00M | -137.00M | -133.00M | -129.00M | -163.00M | -214.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | | | | | | 1.00M | | | | 1.00M | | 6.00M | 7.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -300.00M | -60.00M | -1711.00M | -310.00M | -1094.00M | -106.00M | 195.00M | -291.00M | -94.00M | -70.00M | 224.00M | -280.00M | -70.00M | -82.00M | -82.00M | -179.00M | -178.00M | -293.00M | -212.00M | -169.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 44.00M | 45.00M | 42.00M | 43.00M | 43.00M | 45.00M | 45.00M | 45.00M | 46.00M | 48.00M | 48.00M | 48.00M | 48.00M | 51.00M | 49.00M | 49.00M | 48.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 341.00M | -1894.00M | 1,394.00M | -1040.00M | -372.00M | 26.00M | 536.00M | -259.00M | -165.00M | -74.00M | 670.00M | -158.00M | -230.00M | -331.00M | 992.00M | -375.00M | -103.00M | -383.00M | 800.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 433.00M | 390.00M | -137.00M | 1,783.00M | 77.00M | -152.00M | -92.00M | 894.00M | 24.00M | 73.00M | -424.00M | 1,001.00M | 54.00M | -188.00M | -295.00M | 1,343.00M | -164.00M | 255.00M | -97.00M | 1,063.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 341.00M | -1894.00M | 1,394.00M | -1040.00M | -372.00M | 26.00M | 536.00M | -259.00M | -165.00M | -74.00M | 670.00M | -158.00M | -230.00M | -331.00M | 992.00M | -375.00M | -103.00M | -383.00M | 800.00M |