|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -216.00M | -93.00M | 523.00M | 227.00M | 268.00M | 539.00M | 415.00M | 475.00M | 372.00M | 279.00M | 229.00M | 10.00M | 32.00M | 114.00M | 74.00M | 136.00M | 70.00M | 76.00M | 102.00M | -103.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.00M | 598.00M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -38.00M | 50.00M | 2.00M | 17.00M | 97.00M | -12.00M | -8.00M | 23.00M | -36.00M | 13.00M | -39.00M | | 4.00M | 6.00M | 2.00M | 3.00M | 1.00M | 8.00M | -215.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | 88.00M | 210.00M | 91.00M | 13.00M | 170.00M | 18.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 187.00M | 111.00M | 109.00M | -9.00M | -4.00M | 98.00M | 403.00M | -15.00M | 234.00M | 132.00M | 107.00M | 86.00M | 164.00M | -253.00M | -14.00M | 125.00M | -157.00M | -15.00M | 47.00M | 97.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 235.00M | 335.00M | 635.00M | 340.00M | 792.00M | 942.00M | 334.00M | 743.00M | 888.00M | 85.00M | 536.00M | 419.00M | 653.00M | 691.00M | 727.00M | 429.00M | 603.00M | 1,118.00M | 786.00M | 418.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 196.00M | 178.00M | 223.00M | 230.00M | 242.00M | 238.00M | 254.00M | 256.00M | 259.00M | 260.00M | 133.00M | 254.00M | 226.00M | 226.00M | 226.00M | 232.00M | 235.00M | 230.00M | 257.00M | 243.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00M | 39.00M | | 122.00M | -154.00M | -18.00M | | -198.00M | -131.00M | 443.00M | | 192.00M | 30.00M | -124.00M | | 182.00M | -42.00M | -158.00M | | -54.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.00M | 75.00M | 79.00M | 101.00M | 89.00M | 122.00M | 143.00M | 122.00M | 145.00M | 137.00M | 4.00M | 157.00M | 76.00M | 109.00M | 106.00M | 140.00M | 170.00M | 185.00M | 148.00M | 130.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 3.00M | 53.00M | 4.00M | 1.00M | 2.00M | 284.00M | | 2.00M | 42.00M | 3.00M | 1.00M | 2.00M | 5.00M | 3.00M | 18.00M | 6.00M | 54.00M | 3.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | | | | | | 81.00M | | | | 136.00M | 91.00M | 20.00M | | 104.00M | 624.00M | 57.00M | 184.00M | 1,786.00M | 88.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.00M | -61.00M | -52.00M | -54.00M | -45.00M | -46.00M | -16.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.00M | 761.00M | -92.00M | -81.00M | -42.00M | -168.00M | -235.00M | 158.00M | -164.00M | -438.00M | -258.00M | -261.00M | -96.00M | -883.00M | -264.00M | -1097.00M | -220.00M | -363.00M | -2089.00M | -217.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.00M | -112.00M | 143.00M | 19.00M | -6.00M | -60.00M | 73.00M | -56.00M | -5.00M | 114.00M | 53.00M | -5.00M | -11.00M | 56.00M | 17.00M | -17.00M | 46.00M | -93.00M | 139.00M | -4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.00M | -933.00M | -277.00M | -597.00M | -599.00M | -412.00M | -323.00M | -776.00M | -325.00M | -308.00M | -567.00M | -273.00M | -272.00M | 215.00M | -747.00M | 590.00M | -408.00M | 318.00M | 299.00M | -339.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 59.00M | 62.00M | 73.00M | 104.00M | 78.00M | 73.00M | 86.00M | 96.00M | 100.00M | 98.00M | 112.00M | 115.00M | 132.00M | 97.00M | 110.00M | 108.00M | 103.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | -7.00M | 3.00M | -2.00M | -6.00M | 2.00M | | | -12.00M | 1.00M | -4.00M | 3.00M | 5.00M | -2.00M | -1.00M | 9.00M | -8.00M | 14.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.00M | 163.00M | 259.00M | -335.00M | 149.00M | 356.00M | -222.00M | 125.00M | 407.00M | -673.00M | 190.00M | -119.00M | 222.00M | 87.00M | -292.00M | 79.00M | 32.00M | 721.00M | -852.00M | -157.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 260.00M | 556.00M | 239.00M | 703.00M | 820.00M | 191.00M | 621.00M | 743.00M | -52.00M | 532.00M | 262.00M | 577.00M | 582.00M | 621.00M | 289.00M | 433.00M | 933.00M | 638.00M | 288.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.00M | 163.00M | 266.00M | -338.00M | 151.00M | 362.00M | -224.00M | 125.00M | 399.00M | -661.00M | -289.00M | -115.00M | 285.00M | 23.00M | -284.00M | -78.00M | -25.00M | 1,073.00M | -1004.00M | -138.00M |