|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.00M | 240.00M | 213.00M | 203.00M | 203.00M | 217.00M | 284.00M | 204.00M | 175.00M | 175.00M | 126.00M | 153.00M | 201.00M | 214.00M | 216.00M | 170.00M | 244.00M | 222.00M | 263.00M | 233.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 4.00M | 5.00M | 17.00M | 5.00M | 3.00M | 5.00M | 17.00M | 7.00M | 4.00M | 5.00M | 16.00M | 8.00M | 4.00M | 5.00M | 17.00M | 6.00M | 6.00M | 6.00M | 18.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | | -76.00M | 39.00M | -10.00M | -14.00M | -58.00M | 6.00M | -19.00M | 34.00M | -30.00M | 22.00M | -5.00M | -14.00M | -10.00M | 38.00M | -7.00M | 9.00M | 7.00M | 28.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | -7.00M | -1.00M | -29.00M | -13.00M | -9.00M | 3.00M | -7.00M | 32.00M | -15.00M | 30.00M | -41.00M | 36.00M | 3.00M | -65.00M | 6.00M | 49.00M | 24.00M | -106.00M | -366.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -201.00M | 180.00M | 166.00M | 288.00M | 516.00M | 172.00M | 494.00M | 221.00M | 598.00M | 311.00M | -245.00M | 261.00M | 251.00M | 119.00M | 517.00M | 179.00M | -62.00M | 438.00M | 518.00M | 423.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | -11.00M | 8.00M | 19.00M | 26.00M | 34.00M | 31.00M | 36.00M | 36.00M | 36.00M | 32.00M | 32.00M | 31.00M | 32.00M | 29.00M | 28.00M | 29.00M | 30.00M | 29.00M | 30.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 124.00M | 68.00M | 10.00M | -77.00M | 221.00M | -61.00M | -77.00M | -356.00M | -1.00M | 412.00M | 11.00M | -35.00M | 44.00M | -33.00M | 29.00M | 116.00M | -46.00M | -70.00M | 40.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | 15.00M | -1.00M | 127.00M | 262.00M | 356.00M | 147.00M | -529.00M | 166.00M | 103.00M | -39.00M | -77.00M | 60.00M | -171.00M | 191.00M | -106.00M | -77.00M | 69.00M | 46.00M | -115.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M | 69.00M | 53.00M | 53.00M | 49.00M | 52.00M | 36.00M | 31.00M | 22.00M | 31.00M | 29.00M | 30.00M | 17.00M | 22.00M | 28.00M | 27.00M | 31.00M | 25.00M | 38.00M | 25.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -191.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,318.00M | -2052.00M | 24.00M | 20.00M | 1,895.00M | 828.00M | 566.00M | 237.00M | 1,091.00M | -517.00M | 1,526.00M | 232.00M | 819.00M | -275.00M | 1,252.00M | 499.00M | 41.00M | 739.00M | 307.00M | 262.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1525.00M | -1050.00M | -5006.00M | 931.00M | 2,366.00M | -1343.00M | -549.00M | 591.00M | 1,189.00M | -148.00M | 738.00M | 53.00M | -460.00M | 1,133.00M | -2366.00M | 1,661.00M | -631.00M | 359.00M | -651.00M | 428.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,460.00M | 1,778.00M | -8243.00M | -10.00M | -3718.00M | -3066.00M | -4773.00M | -7.00M | 2,678.00M | -2679.00M | -1.00M | -7.00M | -1184.00M | 1,948.00M | 505.00M | -11.00M | -3069.00M | 3,070.00M | -1.00M | 1,263.00M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.00M | | | | | 497.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.00M | 5.00M | 290.00M | | | | | 128.00M | | | | | | 88.00M | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -291.00M | -162.00M | 324.00M | -264.00M | 379.00M | 4,346.00M | 5,053.00M | 1,707.00M | -6611.00M | -1167.00M | 33.00M | 516.00M | 755.00M | -2731.00M | 913.00M | -356.00M | 2,596.00M | -2315.00M | -653.00M | -2490.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 1.00M | 4.00M | 6.00M | 2.00M | | 1.00M | 2.00M | | | 1.00M | | | 1.00M | 9.00M | 4.00M | | 2.00M | | 14.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 68.00M | 64.00M | 66.00M | 66.00M | 68.00M | 70.00M | 69.00M | 70.00M | 68.00M | 76.00M | 71.00M | 72.00M | 71.00M | 74.00M | 66.00M | 65.00M | 68.00M | 68.00M | 68.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,675.00M | 942.00M | 4,838.00M | -1114.00M | -3023.00M | 1,161.00M | 163.00M | -862.00M | -1693.00M | -164.00M | -477.00M | -321.00M | 217.00M | -855.00M | 1,386.00M | -1658.00M | 640.00M | -806.00M | 45.00M | -873.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | 72.00M | -2.00M | 105.00M | -141.00M | -10.00M | 108.00M | -50.00M | 94.00M | -1.00M | 16.00M | -7.00M | 8.00M | 397.00M | -463.00M | 182.00M | -53.00M | -9.00M | -88.00M | -22.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -232.00M | 111.00M | 113.00M | 235.00M | 467.00M | 120.00M | 458.00M | 190.00M | 576.00M | 280.00M | -274.00M | 231.00M | 234.00M | 97.00M | 489.00M | 152.00M | -93.00M | 413.00M | 480.00M | 398.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | 72.00M | -2.00M | 105.00M | -141.00M | -10.00M | 108.00M | -50.00M | 94.00M | -1.00M | 16.00M | -7.00M | 8.00M | 397.00M | -463.00M | 182.00M | -53.00M | -9.00M | -88.00M | -22.00M |