|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 294.00M | 308.00M | 402.00M | 268.00M | 229.00M | 280.00M | 590.00M | 279.00M | 373.00M | 465.00M | 597.00M | -38.00M | 445.00M | 563.00M | 612.00M | 432.00M | 515.00M | 564.00M | 650.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 52.00M | 49.00M | 49.00M | 45.00M | 47.00M | 45.00M | 46.00M | 43.00M | 44.00M | 47.00M | 45.00M | 44.00M | 47.00M | 46.00M | 48.00M | 44.00M | 47.00M | 49.00M | 51.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 31.00M | 34.00M | 35.00M | 37.00M | 44.00M | 45.00M | 46.00M | 55.00M | 53.00M | 52.00M | 52.00M | 56.00M | 63.00M | 61.00M | 63.00M | 66.00M | 74.00M | 73.00M | 80.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -24.00M | 25.00M | 32.00M | -179.00M | 58.00M | -91.00M | -122.00M | -18.00M | -102.00M | 118.00M | -30.00M | -181.00M | 11.00M | 15.00M | -60.00M | 17.00M | | 78.00M | -1.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.00M | 101.00M | 51.00M | 27.00M | 33.00M | 168.00M | 69.00M | 37.00M | 100.00M | 305.00M | 72.00M | 110.00M | 26.00M | 324.00M | 103.00M | 174.00M | 39.00M | 276.00M | 98.00M | 156.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.00M | 388.00M | 376.00M | 703.00M | 152.00M | 10.00M | 388.00M | 1,273.00M | -8.00M | 93.00M | 714.00M | 1,245.00M | 382.00M | 180.00M | 759.00M | 1,070.00M | 510.00M | 273.00M | 798.00M | 1,256.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 110.00M | 105.00M | 113.00M | 111.00M | 112.00M | 108.00M | 109.00M | 98.00M | 87.00M | 86.00M | 85.00M | 83.00M | 83.00M | 84.00M | 86.00M | 81.00M | 86.00M | 115.00M | 143.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 29.00M | 46.00M | 185.00M | 162.00M | 115.00M | 83.00M | -118.00M | 26.00M | -62.00M | -58.00M | -106.00M | 7.00M | -36.00M | 8.00M | -41.00M | 62.00M | 22.00M | 23.00M | 38.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -426.00M | 128.00M | 259.00M | 617.00M | -188.00M | -111.00M | 116.00M | 634.00M | -536.00M | -215.00M | 217.00M | 390.00M | -90.00M | -241.00M | 206.00M | 427.00M | -175.00M | -280.00M | 175.00M | 560.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 32.00M | 25.00M | 64.00M | 30.00M | 27.00M | -19.00M | -37.00M | 5.00M | 24.00M | 111.00M | -58.00M | 19.00M | -1.00M | 261.00M | -66.00M | -25.00M | -24.00M | 279.00M | -9.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.00M | 62.00M | 61.00M | 68.00M | 54.00M | 59.00M | 70.00M | 73.00M | 54.00M | 53.00M | 65.00M | 81.00M | 46.00M | 68.00M | 57.00M | 86.00M | 37.00M | 48.00M | 66.00M | 114.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.00M | 1.00M | 12.00M | 9.00M | 2.00M | 27.00M | 8.00M | 5.00M | 1.00M | 6.00M | 7.00M | 36.00M | 2.00M | 1.00M | 1.00M | 10.00M | 2.00M | 2.00M | 3.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.00M | -62.00M | -411.00M | -217.00M | -557.00M | -116.00M | -62.00M | -652.00M | -53.00M | -58.00M | -61.00M | -242.00M | -47.00M | -71.00M | -282.00M | -107.00M | -477.00M | -60.00M | -4435.00M | -192.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -256.00M | 286.00M | -209.00M | -250.00M | -577.00M | 13.00M | -140.00M | -202.00M | -263.00M | -366.00M | -414.00M | -252.00M | -512.00M | -231.00M | -491.00M | -214.00M | -597.00M | 1,375.00M | 1,333.00M | -802.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.00M | 121.00M | 120.00M | | | 132.00M | 132.00M | 524.00M | 148.00M | 148.00M | 147.00M | 146.00M | 163.00M | 163.00M | 164.00M | -486.00M | 182.00M | 182.00M | 182.00M | 182.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -11.00M | -24.00M | -15.00M | -14.00M | -68.00M | -81.00M | 84.00M | 21.00M | 19.00M | -39.00M | 44.00M | -16.00M | -9.00M | 37.00M | -51.00M | 26.00M | 54.00M | -8.00M | 9.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | 601.00M | -268.00M | 221.00M | -996.00M | -161.00M | 105.00M | 503.00M | -303.00M | -312.00M | 200.00M | 795.00M | -193.00M | -131.00M | 23.00M | 698.00M | -538.00M | 1,642.00M | -2312.00M | 271.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 318.00M | 326.00M | 315.00M | 635.00M | 98.00M | -49.00M | 318.00M | 1,200.00M | -62.00M | 40.00M | 649.00M | 1,164.00M | 336.00M | 112.00M | 702.00M | 984.00M | 473.00M | 225.00M | 732.00M | 1,142.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | 612.00M | -244.00M | 236.00M | -982.00M | -93.00M | 186.00M | 419.00M | -324.00M | -331.00M | 239.00M | 751.00M | -177.00M | -122.00M | -14.00M | 749.00M | -564.00M | 1,588.00M | -2304.00M | 262.00M |