|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 440.00M | 580.00M | 486.00M | 308.00M | 321.00M | -369.00M | 147.00M | -1591.00M | -177.00M | 90.00M | 86.00M | 517.00M | -253.00M | 236.00M | 134.00M | -314.00M | 96.00M | 92.00M | 87.00M | 98.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 20.00M | 31.00M | 27.00M | 58.00M | 28.00M | 27.00M | 24.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.00M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.00M | 464.00M | 648.00M | 882.00M | -328.00M | 148.00M | 490.00M | 1,080.00M | -477.00M | 107.00M | 48.00M | 1,237.00M | -873.00M | 388.00M | 214.00M | 1,106.00M | -721.00M | 19.00M | 33.00M | 1,139.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 118.00M | 119.00M | 116.00M | 112.00M | 114.00M | 118.00M | 131.00M | 89.00M | 89.00M | 84.00M | 99.00M | 89.00M | 81.00M | 79.00M | 84.00M | 83.00M | 80.00M | 83.00M | 92.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 42.00M | 189.00M | -57.00M | -248.00M | -14.00M | -248.00M | -344.00M | 155.00M | 6.00M | 198.00M | -518.00M | 266.00M | -55.00M | 64.00M | -261.00M | 80.00M | -59.00M | 237.00M | -298.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.00M | 195.00M | 258.00M | -137.00M | 384.00M | 242.00M | -267.00M | -310.00M | 284.00M | 100.00M | -102.00M | -159.00M | 113.00M | -59.00M | -36.00M | -190.00M | 341.00M | 186.00M | -4.00M | -151.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 75.00M | 357.00M | 332.00M | -217.00M | -24.00M | -504.00M | 133.00M | -24.00M | -122.00M | -128.00M | 275.00M | -236.00M | 113.00M | 47.00M | 201.00M | -83.00M | -51.00M | 75.00M | 233.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -181.00M | 62.00M | 129.00M | 6.00M | -234.00M | -27.00M | -36.00M | 9.00M | 3.00M | 44.00M | 10.00M | 12.00M | -77.00M | 22.00M | 13.00M | 48.00M | -46.00M | 15.00M | -8.00M | 14.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | -27.00M | -33.00M | 80.00M | 79.00M | -65.00M | -24.00M | 28.00M | 43.00M | 70.00M | 48.00M | -258.00M | 65.00M | -274.00M | -28.00M | 54.00M | 7.00M | -23.00M | -2.00M | -49.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.00M | 16.00M | 93.00M | 87.00M | 134.00M | -226.00M | -123.00M | -59.00M | 51.00M | -44.00M | 27.00M | 103.00M | 13.00M | -41.00M | 166.00M | 50.00M | 90.00M | 6.00M | 25.00M | 21.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 111.00M | 122.00M | 219.00M | 87.00M | 130.00M | 117.00M | 236.00M | 96.00M | 121.00M | 121.00M | 211.00M | 115.00M | 113.00M | 87.00M | 136.00M | 72.00M | 82.00M | 85.00M | 150.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 285.00M | 1.00M | 3.00M | 75.00M | | 1.00M | 1.00M | | 9.00M | | 1.00M | | | 53.00M | | | | | 198.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000.00M | 14.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.00M | -219.00M | -167.00M | -214.00M | -12.00M | -130.00M | -191.00M | -3235.00M | -110.00M | -112.00M | -121.00M | -210.00M | -115.00M | -317.00M | -34.00M | -136.00M | -72.00M | -82.00M | -85.00M | -265.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.00M | -2.00M | -1.00M | 4.00M | 3.00M | -3.00M | | | | | | | 462.00M | | | -476.00M | | | | -10.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -234.00M | -98.00M | -524.00M | -483.00M | -631.00M | -391.00M | -173.00M | 2,401.00M | -38.00M | -72.00M | -93.00M | -589.00M | 818.00M | -317.00M | -279.00M | -698.00M | 503.00M | 80.00M | -80.00M | -1124.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.00M | 88.00M | 86.00M | 85.00M | 103.00M | 97.00M | 95.00M | 95.00M | 97.00M | 96.00M | 97.00M | 94.00M | 95.00M | 96.00M | 96.00M | 97.00M | 97.00M | 97.00M | 54.00M | 52.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.00M | 57.00M | -50.00M | -16.00M | 41.00M | -29.00M | -44.00M | 12.00M | 27.00M | 28.00M | -27.00M | 17.00M | -20.00M | -52.00M | 4.00M | -81.00M | 39.00M | 28.00M | -3.00M | -15.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -170.00M | 204.00M | -93.00M | 169.00M | -930.00M | -472.00M | 152.00M | 164.00M | -599.00M | -50.00M | -186.00M | 447.00M | -339.00M | -149.00M | -95.00M | 192.00M | -251.00M | 44.00M | -134.00M | -265.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.00M | 353.00M | 526.00M | 663.00M | -415.00M | 18.00M | 373.00M | 844.00M | -573.00M | -14.00M | -73.00M | 1,026.00M | -988.00M | 275.00M | 127.00M | 970.00M | -793.00M | -63.00M | -52.00M | 989.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -112.00M | 147.00M | -43.00M | 185.00M | -971.00M | -373.00M | 126.00M | 246.00M | -625.00M | -77.00M | -166.00M | 438.00M | -170.00M | -246.00M | -99.00M | 272.00M | -290.00M | 17.00M | -132.00M | -250.00M |