|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 681.00M | 1,028.00M | 482.00M | 416.00M | 771.00M | 788.00M | 310.00M | -19.00M | 151.00M | 230.00M | 239.00M | 15.00M | 114.00M | 173.00M | 28.00M | -154.00M | 83.00M | 87.00M | 80.00M | -120.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 8.00M | 8.00M | 7.00M | 8.00M | 9.00M | 8.00M | 8.00M | 8.00M | 9.00M | 9.00M | 10.00M | 10.00M | 12.00M | 10.00M | 11.00M | 11.00M | 12.00M | 9.00M | 11.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.00M | 4.00M | | | -49.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.23M | 0.78M | 0.23M | 0.42M | 0.85M | 0.42M | 0.42M | 0.23M | 0.23M | 0.23M | 0.68M | 0.32M | 0.68M | 0.32M | 0.32M | 0.14M | 0.71M | 0.71M | 0.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.35M | 32.00M | 115.00M | 0.29M | 0.63M | 0.63M | -450.00M | -2.00M | 0.84M | 0.39M | -3.00M | 0.41M | 0.92M | 0.41M | -25.00M | | 0.48M | 1.02M | -4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | | | | 1.40M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 698.00M | 1,308.00M | 659.00M | 494.00M | 957.00M | 1,146.00M | 562.00M | 167.00M | 126.00M | 496.00M | 523.00M | 288.00M | 124.00M | 432.00M | 234.00M | 218.00M | 70.00M | 396.00M | 210.00M | -114.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.00M | 120.00M | 118.00M | 121.00M | 122.00M | 119.00M | 119.00M | 120.00M | 126.00M | 126.00M | 122.00M | 126.00M | 125.00M | 126.00M | 125.00M | 126.00M | 125.00M | 125.00M | 130.00M | 129.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.00M | 113.00M | -205.00M | 10.00M | 238.00M | -198.00M | -121.00M | -68.00M | 83.00M | 22.00M | -28.00M | -81.00M | 53.00M | 4.00M | -36.00M | -66.00M | 76.00M | -10.00M | -29.00M | -51.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | -9.00M | 4.00M | 22.00M | 87.00M | -29.00M | -28.00M | 7.00M | 36.00M | -50.00M | -9.00M | 36.00M | 68.00M | -15.00M | -22.00M | 24.00M | 68.00M | -55.00M | -17.00M | 4.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -60.00M | 125.00M | 51.00M | -3.00M | -62.00M | 47.00M | -8.00M | -88.00M | -87.00M | 57.00M | 73.00M | -8.00M | -51.00M | 37.00M | 13.00M | -37.00M | -25.00M | 64.00M | 2.00M | -30.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00M | 116.00M | -143.00M | 6.00M | 110.00M | -83.00M | -12.00M | -116.00M | 14.00M | 13.00M | 24.00M | -10.00M | -3.00M | 16.00M | -16.00M | 17.00M | -22.00M | 6.00M | 4.00M | -8.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -12.00M | 20.00M | 42.00M | 8.00M | -5.00M | 38.00M | -29.00M | 3.00M | -11.00M | 13.00M | 42.00M | 11.00M | -44.00M | 13.00M | 65.00M | 11.00M | -28.00M | 8.00M | 41.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 10.00M | 7.00M | 16.00M | 20.00M | 10.00M | 8.00M | 15.00M | 21.00M | 12.00M | 9.00M | 15.00M | 22.00M | 9.00M | 8.00M | 13.00M | 22.00M | 8.00M | 7.00M | 14.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 261.00M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.00M | -220.00M | 165.00M | -217.00M | -87.00M | -346.00M | -97.00M | -229.00M | -69.00M | -749.00M | -164.00M | 474.00M | -77.00M | -143.00M | -161.00M | -255.00M | -97.00M | -111.00M | -521.00M | 254.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | -2.00M | -3.00M | 48.00M | -18.00M | 13.00M | | -4.00M | -8.00M | -2.00M | -1.00M | 2.00M | -10.00M | | 1.00M | -5.00M | -9.00M | -1.00M | -2.00M | 1.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.00M | -327.00M | -155.00M | -724.00M | -1664.00M | -274.00M | -276.00M | -277.00M | -841.00M | 551.00M | -281.00M | -771.00M | -308.00M | -195.00M | -171.00M | -178.00M | -97.00M | -253.00M | 120.00M | -60.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 129.00M | 501.00M | 502.00M | 1,218.00M | 134.00M | 133.00M | 132.00M | 799.00M | 140.00M | 138.00M | 140.00M | 248.00M | 146.00M | 145.00M | 145.00M | 152.00M | 154.00M | 150.00M | 152.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.00M | 761.00M | 669.00M | -447.00M | -794.00M | 526.00M | 189.00M | -339.00M | -784.00M | 298.00M | 78.00M | -9.00M | -261.00M | 94.00M | -98.00M | -215.00M | -124.00M | 32.00M | -191.00M | 80.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.00M | 1,298.00M | 652.00M | 478.00M | 937.00M | 1,136.00M | 554.00M | 152.00M | 105.00M | 484.00M | 514.00M | 273.00M | 102.00M | 423.00M | 226.00M | 205.00M | 48.00M | 388.00M | 203.00M | -128.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.00M | 761.00M | 669.00M | -447.00M | -794.00M | 526.00M | 189.00M | -339.00M | -784.00M | 298.00M | 78.00M | -9.00M | -261.00M | 94.00M | -98.00M | -215.00M | -124.00M | 32.00M | -191.00M | 80.00M |