|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -1.00M | | 2.00M | | -1.00M | 8.00M | | -1.00M | -1.00M | | | | 528.00M | 13.00M | 638.00M | 1,672.00M | -1.00M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.00M | | | | 202.00M | 186.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 21.00M | 32.00M | 28.00M | 28.00M | 31.00M | 32.00M | 31.00M | 32.00M | 28.00M | 34.00M | 35.00M | 31.00M | 27.00M | 35.00M | 34.00M | 36.00M | 44.00M | 50.00M | 42.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | 38.00M | 4.00M | 38.00M | -60.00M | -129.00M | -35.00M | -35.00M | -51.00M | 44.00M | -1217.00M | 5.00M | 22.00M | 401.00M | 98.00M | 603.00M | 71.00M | 166.00M | 77.00M | 82.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.16M | | | | 0.51M | | | | 0.58M | | | | 0.60M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -39.00M | 0.10M | 11.00M | 11.00M | 411.00M | -26.00M | 8.00M | 8.00M | 447.00M | 0.20M | 20.00M | 20.00M | -18.00M | 0.40M | 18.00M | 18.00M | 75.00M | -3.00M | 17.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | | | | 94.00M | | | | 127.00M | | | | 3.27M | | | | 2.21M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 682.00M | 774.00M | 532.00M | 413.00M | 579.00M | 944.00M | 581.00M | 634.00M | 779.00M | 1,138.00M | 719.00M | 710.00M | 1,006.00M | 1,042.00M | 878.00M | 653.00M | 1,187.00M | 1,421.00M | 865.00M | 947.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 30.00M | 31.00M | 33.00M | 34.00M | 33.00M | 34.00M | 36.00M | 36.00M | 23.00M | 34.00M | 33.00M | 33.00M | 34.00M | 34.00M | 35.00M | 37.00M | 39.00M | 39.00M | 39.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.00M | 179.00M | 198.00M | 194.00M | 205.00M | 188.00M | 187.00M | 207.00M | 200.00M | 200.00M | 194.00M | 192.00M | 208.00M | 232.00M | 186.00M | 192.00M | 216.00M | 244.00M | 259.00M | 243.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | -120.00M | -148.00M | 205.00M | 51.00M | -308.00M | 54.00M | 170.00M | -22.00M | -56.00M | -127.00M | 55.00M | -10.00M | 216.00M | -146.00M | 317.00M | 220.00M | -50.00M | 79.00M | -20.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.00M | 74.00M | 264.00M | 147.00M | 28.00M | -398.00M | 324.00M | -51.00M | 50.00M | -278.00M | 282.00M | -41.00M | -114.00M | -97.00M | 118.00M | 14.00M | 167.00M | -139.00M | 301.00M | 30.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | -86.00M | 15.00M | | -63.00M | -348.00M | 149.00M | -45.00M | -36.00M | -69.00M | 128.00M | -73.00M | 44.00M | 60.00M | 150.00M | -4.00M | 152.00M | -8.00M | 139.00M | 38.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 63.00M | -285.00M | -20.00M | -11.00M | -82.00M | -39.00M | -44.00M | 69.00M | 35.00M | -239.00M | -48.00M | -37.00M | 159.00M | -295.00M | -3.00M | 222.00M | 41.00M | -217.00M | -47.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 45.00M | 34.00M | -7.00M | 26.00M | -21.00M | 25.00M | 10.00M | 16.00M | -34.00M | 12.00M | 3.00M | 13.00M | -111.00M | 30.00M | 25.00M | 117.00M | -25.00M | 45.00M | -129.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.00M | -75.00M | -52.00M | 16.00M | -21.00M | 7.00M | -194.00M | 219.00M | 5.00M | -175.00M | 48.00M | -47.00M | -21.00M | -5.00M | 37.00M | 7.00M | -75.00M | -65.00M | -20.00M | 34.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.00M | 236.00M | 172.00M | 179.00M | 205.00M | 212.00M | 183.00M | 189.00M | 166.00M | 194.00M | 151.00M | 167.00M | 149.00M | 213.00M | 205.00M | 230.00M | 230.00M | 271.00M | 258.00M | 270.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.00M | 1.00M | 54.00M | 9.00M | 35.00M | 8.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | | 10.00M | 4.00M | 1.00M | 1.00M | 5.00M | 4.00M | 1.00M | 3.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | 297.00M | 100.00M | 2.00M | 14.00M | 104.00M | 109.00M | -1.00M | | 2.00M | 339.00M | | | | 325.00M | -4.00M | 2,307.00M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | | | | | -3.00M | | 38.00M | | 21.00M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.00M | -540.00M | -199.00M | -184.00M | -185.00M | -310.00M | -265.00M | -139.00M | -169.00M | -195.00M | -468.00M | -159.00M | -117.00M | -206.00M | -537.00M | -224.00M | -2537.00M | -270.00M | -254.00M | -470.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -1.00M | -31.00M | -7.00M | -1.00M | -2.00M | -24.00M | -4.00M | -2.00M | -4.00M | -27.00M | | -12.00M | -18.00M | -27.00M | -6.00M | -23.00M | -1.00M | -46.00M | -12.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -842.00M | -443.00M | -552.00M | -460.00M | -318.00M | -354.00M | -621.00M | -385.00M | -380.00M | -407.00M | -745.00M | -539.00M | -591.00M | -994.00M | -395.00M | 869.00M | -537.00M | -566.00M | -616.00M | -615.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -178.00M | 164.00M | 163.00M | 722.00M | -216.00M | 179.00M | 178.00M | 744.00M | -4.00M | -3.00M | 183.00M | 795.00M | -414.00M | 218.00M | 189.00M | 209.00M | 210.00M | 384.00M | 209.00M | 228.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -4.00M | -2.00M | -2.00M | -5.00M | -12.00M | 10.00M | 2.00M | -4.00M | -6.00M | 3.00M | -6.00M | -5.00M | | -11.00M | 2.00M | 5.00M | -2.00M | 1.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -332.00M | -213.00M | -221.00M | -233.00M | 71.00M | 268.00M | -295.00M | 112.00M | 226.00M | 530.00M | -491.00M | 6.00M | 293.00M | -150.00M | -65.00M | 1,300.00M | -1882.00M | 583.00M | -4.00M | -141.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.00M | 538.00M | 360.00M | 234.00M | 374.00M | 732.00M | 398.00M | 445.00M | 613.00M | 944.00M | 568.00M | 543.00M | 857.00M | 829.00M | 673.00M | 423.00M | 957.00M | 1,150.00M | 607.00M | 677.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -334.00M | -209.00M | -219.00M | -231.00M | 76.00M | 280.00M | -305.00M | 110.00M | 230.00M | 536.00M | -494.00M | 12.00M | 298.00M | -158.00M | -54.00M | 1,298.00M | -1887.00M | 585.00M | -5.00M | -138.00M |