|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -195.00M | 202.00M | 224.00M | 252.00M | -290.00M | 214.00M | 750.00M | 65.00M | 245.00M | 149.00M | 233.00M | 313.00M | -500.00M | 248.00M | 299.00M | 299.00M | -537.00M | 233.00M | 305.00M | 334.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 53.00M | 62.00M | 64.00M | 66.00M | 67.00M | 78.00M | 93.00M | 74.00M | 87.00M | 93.00M | 89.00M | 88.00M | 85.00M | 103.00M | 103.00M | 95.00M | 83.00M | 102.00M | 97.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -15.00M | -17.00M | -34.00M | -78.00M | -15.00M | -555.00M | -7.00M | -29.00M | -6.00M | -7.00M | 11.00M | 55.00M | -17.00M | -52.00M | -41.00M | 10.00M | 9.00M | 10.00M | 29.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 2.00M | 2.00M | 3.00M | 3.00M | | | | 4.00M | | | | 5.00M | | | | 5.00M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | | 1.00M | 1.00M | | 52.00M | 6.00M | 7.00M | 144.00M | 65.00M | 5.00M | 5.00M | 19.00M | | 3.00M | 3.00M | 202.00M | 3.00M | 4.00M | 4.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 559.00M | 242.00M | 298.00M | 260.00M | 411.00M | 281.00M | 214.00M | 377.00M | 235.00M | 453.00M | 135.00M | 484.00M | 613.00M | 341.00M | 105.00M | 385.00M | 675.00M | 673.00M | 127.00M | 317.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 46.00M | 46.00M | 51.00M | 51.00M | 58.00M | 59.00M | 65.00M | 66.00M | 64.00M | 64.00M | 63.00M | 64.00M | 63.00M | 63.00M | 64.00M | 53.00M | 51.00M | 52.00M | 48.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00M | -287.00M | -5.00M | 155.00M | 450.00M | -364.00M | 51.00M | -112.00M | 165.00M | -332.00M | 147.00M | -10.00M | 228.00M | -335.00M | 197.00M | 34.00M | 323.00M | -466.00M | 205.00M | 324.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | -6.00M | 47.00M | 12.00M | 37.00M | 28.00M | 12.00M | -69.00M | -8.00M | -37.00M | -9.00M | 9.00M | 55.00M | 29.00M | 103.00M | -50.00M | -81.00M | -54.00M | -6.00M | -17.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.00M | -51.00M | 62.00M | -1.00M | 171.00M | -90.00M | 62.00M | -145.00M | -34.00M | -56.00M | 70.00M | -11.00M | 120.00M | -77.00M | 113.00M | -113.00M | 69.00M | -107.00M | 34.00M | -25.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | -5.00M | -1.00M | -105.00M | -208.00M | 211.00M | -1.00M | -105.00M | -89.00M | 137.00M | -64.00M | 15.00M | 2.00M | | -1.00M | 1.00M | -240.00M | -37.00M | 268.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -8.00M | -57.00M | -1.00M | 21.00M | 1.00M | -85.00M | 2.00M | 6.00M | 1.00M | -111.00M | 3.00M | 1.00M | 4.00M | -95.00M | 7.00M | -123.00M | 2.00M | 1.00M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 4.00M | -101.00M | 97.00M | -54.00M | -66.00M | -61.00M | 80.00M | -20.00M | -57.00M | -184.00M | 245.00M | 58.00M | -19.00M | 54.00M | 33.00M | -68.00M | 46.00M | 29.00M | -17.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | 51.00M | 46.00M | 61.00M | 68.00M | 65.00M | 77.00M | 58.00M | 39.00M | 35.00M | 38.00M | 36.00M | 46.00M | 41.00M | 45.00M | 47.00M | 35.00M | 53.00M | 49.00M | 46.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 365.00M | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | | 345.00M | 21.00M | 491.00M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | 16.00M | 16.00M | 11.00M | 20.00M | 2.00M | 76.00M | 210.00M | 262.00M | 379.00M | 553.00M | 402.00M | 721.00M | 470.00M | 1,009.00M | 399.00M | 149.00M | 598.00M | 742.00M | 641.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.00M | -54.00M | -31.00M | -396.00M | -80.00M | -628.00M | -288.00M | -189.00M | -285.00M | -228.00M | 227.00M | -437.00M | -297.00M | -51.00M | 564.00M | -53.00M | -313.00M | -181.00M | 249.00M | -483.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -4.00M | -6.00M | 46.00M | -5.00M | 2.00M | -11.00M | 43.00M | -10.00M | -13.00M | -20.00M | 25.00M | -19.00M | -42.00M | -35.00M | 17.00M | -31.00M | -3.00M | -30.00M | 24.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.00M | -218.00M | -243.00M | -190.00M | -366.00M | -459.00M | -520.00M | -265.00M | -269.00M | -521.00M | -421.00M | -178.00M | -224.00M | -548.00M | -842.00M | -289.00M | 851.00M | -1157.00M | -383.00M | -279.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 112.00M | 112.00M | 111.00M | 111.00M | 110.00M | 108.00M | 108.00M | 106.00M | 106.00M | 103.00M | 103.00M | 104.00M | 107.00M | 106.00M | 106.00M | 105.00M | 104.00M | 103.00M | 103.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -5.00M | -8.00M | -13.00M | -23.00M | -18.00M | -25.00M | 39.00M | 3.00M | | -26.00M | 16.00M | -9.00M | 8.00M | 1.00M | -12.00M | 18.00M | 7.00M | -5.00M | 1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 721.00M | -35.00M | 16.00M | -339.00M | -58.00M | -824.00M | -619.00M | -30.00M | -324.00M | -296.00M | -85.00M | -115.00M | 83.00M | -250.00M | -172.00M | 31.00M | 1,231.00M | -658.00M | -12.00M | -444.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.00M | 191.00M | 252.00M | 199.00M | 343.00M | 216.00M | 137.00M | 319.00M | 196.00M | 418.00M | 97.00M | 448.00M | 567.00M | 300.00M | 60.00M | 338.00M | 640.00M | 620.00M | 78.00M | 271.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 720.00M | -30.00M | 24.00M | -326.00M | -35.00M | -806.00M | -594.00M | -77.00M | -319.00M | -296.00M | -59.00M | -131.00M | 92.00M | -258.00M | -173.00M | 43.00M | 1,213.00M | -665.00M | -7.00M | -445.00M |