|
Net Income (Quarter)
|
-2.00M | 373.00M | 518.00M | 537.00M | 680.00M | 507.00M | 584.00M | 692.00M | 615.00M |
|
Share-based Compensation (Quarter)
|
| 20.00M | 19.00M | 42.00M | 22.00M | 35.00M | 27.00M | 32.00M | 29.00M |
|
Deferred Taxes (Quarter)
|
| 29.00M | 62.00M | 5.00M | 178.00M | -4.00M | | -5.00M | 160.00M |
|
Gains from Investment Securities (Quarter)
|
21.00M | 24.00M | -8.00M | 15.00M | 91.00M | -71.00M | -26.00M | -81.00M | 618.00M |
|
Cash from Operations (Quarter)
|
-2.00M | 516.00M | 393.00M | 567.00M | 136.00M | 265.00M | 529.00M | 745.00M | 706.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 4.00M | 3.00M | 4.00M | 3.00M | 3.00M | 11.00M | 16.00M | 10.00M |
|
Change in Receivables (Quarter)
|
| -17.00M | 6.00M | 76.00M | -14.00M | 2.00M | -4.00M | -18.00M | -12.00M |
|
Change in Account Payables (Quarter)
|
| -7.00M | -125.00M | 161.00M | -337.00M | -256.00M | -127.00M | 195.00M | 125.00M |
|
Capital Expenditures (Quarter)
|
| 3.00M | 124.00M | 2.00M | 3.00M | 2.00M | 1.00M | 4.00M | 2.00M |
|
Acquisitions (Quarter)
|
| | | | | -6.00M | | | |
|
Divestments (Quarter)
|
| | | | | | | 52.00M | |
|
Cash from Investing Activities (Quarter)
|
| -6.00M | -452.00M | -1323.00M | 37.00M | 84.00M | -490.00M | -8.00M | -76.00M |
|
Other financing activities (Quarter)
|
| | | | | 15.00M | 164.00M | 7.00M | 8.00M |
|
Cash from Financing Activities (Quarter)
|
3.00M | -580.00M | -603.00M | -277.00M | -659.00M | -422.00M | 108.00M | -161.00M | -108.00M |
|
Dividends Paid - Common (Quarter)
|
| 620.00M | 619.00M | 620.00M | 619.00M | 707.00M | 702.00M | 706.00M | 703.00M |
|
Exchange Rate Effect (Quarter)
|
| -3.00M | -1.00M | 5.00M | -13.00M | 1.00M | 1.00M | 6.00M | -1.00M |
|
Change in Cash (Quarter)
|
1.00M | -70.00M | -662.00M | -1033.00M | -486.00M | -73.00M | 147.00M | 576.00M | 522.00M |
|
Free Cash Flow (Quarter)
|
-2.00M | 513.00M | 269.00M | 565.00M | 133.00M | 263.00M | 528.00M | 741.00M | 704.00M |
|
Net Cash Flow (Quarter)
|
1.00M | -70.00M | -662.00M | -1033.00M | -486.00M | -73.00M | 147.00M | 576.00M | 522.00M |