|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | 525.00M | -96.00M | 934.00M | -7.00M | 243.00M | -954.00M | 110.00M | -789.00M | 131.00M | 94.00M | 496.00M | -48.00M | -273.00M | 375.00M | 479.00M | -163.00M | -13.00M | 297.00M | 520.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 211.00M | -82.00M | 242.00M | -18.00M | 79.00M | -356.00M | 10.00M | -72.00M | -2.00M | -22.00M | 117.00M | -12.00M | -31.00M | 2.00M | 76.00M | -62.00M | -62.00M | 17.00M | 98.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -85.00M | 120.00M | 33.00M | -23.00M | -47.00M | 6.00M | 12.00M | -32.00M | | 3.00M | 19.00M | -8.00M | 23.00M | -12.00M | 25.00M | -27.00M | 28.00M | 29.00M | 2.00M | 2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 12.00M | 21.00M | -33.00M | 61.00M | 13.00M | 23.00M | | 69.00M | 16.00M | 19.00M | 62.00M | -43.00M | 12.00M | 21.00M | -33.00M | | 13.00M | 20.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 401.00M | 434.00M | -594.00M | 994.00M | 448.00M | -132.00M | -240.00M | 664.00M | 433.00M | 250.00M | 119.00M | 522.00M | 390.00M | 151.00M | 164.00M | 684.00M | 289.00M | 90.00M | 66.00M | 664.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.00M | | | | | 195.00M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 127.00M | 129.00M | 128.00M | 130.00M | 131.00M | 131.00M | 132.00M | 134.00M | 135.00M | 137.00M | 138.00M | 139.00M | 137.00M | 138.00M | 138.00M | 140.00M | 145.00M | 140.00M | 138.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -360.00M | 20.00M | 685.00M | 258.00M | -457.00M | -55.00M | 569.00M | -119.00M | -589.00M | -73.00M | 393.00M | 11.00M | -405.00M | -125.00M | 460.00M | 117.00M | -440.00M | -102.00M | 480.00M | 99.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 176.00M | 81.00M | -145.00M | 106.00M | 182.00M | -67.00M | -187.00M | -21.00M | 28.00M | -2.00M | -61.00M | 4.00M | 27.00M | -20.00M | -45.00M | 7.00M | 28.00M | 7.00M | -57.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.00M | 243.00M | 154.00M | -48.00M | -56.00M | 35.00M | 123.00M | -271.00M | -217.00M | 74.00M | 131.00M | -151.00M | -130.00M | 51.00M | 120.00M | -7.00M | -142.00M | | 152.00M | -44.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -46.00M | 12.00M | -42.00M | 79.00M | -93.00M | 52.00M | -62.00M | 42.00M | -34.00M | 36.00M | -33.00M | -4.00M | -62.00M | 38.00M | -24.00M | 33.00M | -52.00M | 68.00M | -79.00M | 88.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | -1.00M | 1.00M | -77.00M | -14.00M | | | | | | 21.00M | | | 4.00M | -3.00M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.00M | -7.00M | -12.00M | -26.00M | -55.00M | 39.00M | 6.00M | -27.00M | 43.00M | 14.00M | -45.00M | 26.00M | -22.00M | 35.00M | -36.00M | 2.00M | -23.00M | 41.00M | -26.00M | 2.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 230.00M | 186.00M | 169.00M | 196.00M | 253.00M | 210.00M | 204.00M | 256.00M | 304.00M | 156.00M | 169.00M | 205.00M | 266.00M | 211.00M | 146.00M | 222.00M | 258.00M | 221.00M | 170.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 9.00M | | | 4.00M | 9.00M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 389.00M | | 188.00M | | 54.00M | 9.00M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | | | | 51.00M | 4.00M | 9.00M | 94.00M | 63.00M | 78.00M | 20.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | | | | | | | | 3.00M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -148.00M | -608.00M | -154.00M | -361.00M | -202.00M | -295.00M | -271.00M | -202.00M | -288.00M | -316.00M | -165.00M | -188.00M | -198.00M | -241.00M | -232.00M | -135.00M | -132.00M | -200.00M | -145.00M | -152.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.00M | 487.00M | 234.00M | -209.00M | -315.00M | 239.00M | 548.00M | -594.00M | -198.00M | 76.00M | 3.00M | -324.00M | -287.00M | 102.00M | 95.00M | -363.00M | -237.00M | 99.00M | -6.00M | -247.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 72.00M | 72.00M | 73.00M | 75.00M | 76.00M | 76.00M | 75.00M | 79.00M | 78.00M | 79.00M | 78.00M | 81.00M | 80.00M | 81.00M | 80.00M | 80.00M | 81.00M | 81.00M | 80.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -12.00M | -5.00M | -9.00M | -20.00M | -27.00M | 38.00M | -9.00M | -12.00M | -8.00M | 5.00M | -4.00M | -2.00M | 5.00M | -9.00M | 6.00M | 12.00M | -4.00M | 1.00M | -6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 301.00M | -519.00M | 415.00M | -89.00M | -215.00M | 75.00M | -141.00M | -65.00M | 2.00M | -38.00M | 6.00M | -97.00M | 17.00M | 18.00M | 192.00M | -68.00M | -15.00M | -84.00M | 259.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00M | 204.00M | -780.00M | 825.00M | 252.00M | -385.00M | -450.00M | 460.00M | 177.00M | -54.00M | -37.00M | 353.00M | 185.00M | -115.00M | -47.00M | 538.00M | 67.00M | -168.00M | -155.00M | 494.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.00M | 313.00M | -514.00M | 424.00M | -69.00M | -188.00M | 37.00M | -132.00M | -53.00M | 10.00M | -43.00M | 10.00M | -95.00M | 12.00M | 27.00M | 186.00M | -80.00M | -11.00M | -85.00M | 265.00M |