|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 914.14M | 3,928.01M | -1565.31M | -3367.32M | -925.11M | -162.81M | 827.81M | 68.96M | -1162.25M | 106.25M | 349.74M | 383.90M | -2165.50M | 653.20M | -715.80M | 64.00M | 317.80M | -341.90M | 720.00M | -527.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | 13.10M | 15.00M | 13.50M | 13.60M | 15.70M | 18.10M | | | 15.90M | 16.20M | | | 15.60M | 16.40M | | | 14.90M | 15.90M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57M | 0.03M | 112.36M | 20.68M | -20.24M | 13.43M | 54.22M | 14.66M | -14.35M | 81.52M | -66.93M | 3.80M | 48.40M | 23.50M | -72.30M | 7.90M | -7.80M | 2.50M | 59.00M | 33.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.59M | 230.40M | 170.90M | 50.50M | 53.30M | 10.99M | 79.61M | 98.12M | 98.07M | 97.71M | 81.00M | 69.80M | 97.60M | 163.60M | 124.20M | 129.90M | 116.50M | 120.90M | 164.90M | 108.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 728.59M | 720.60M | 709.29M | 649.99M | 673.88M | 658.08M | 717.45M | 677.52M | 682.68M | 647.28M | 676.72M | 638.30M | 627.20M | 655.50M | 632.10M | 640.00M | 664.90M | 653.80M | 697.70M | 614.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518.73M | 466.40M | 530.00M | 615.63M | 578.29M | 606.57M | 607.51M | 552.99M | 620.29M | 548.89M | 518.33M | 560.30M | 524.60M | 446.40M | 526.90M | 488.00M | 505.90M | 517.50M | 547.50M | 515.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.39M | 34.63M | 56.18M | 33.08M | 17.33M | 27.57M | 34.81M | 35.73M | 34.64M | 44.07M | 42.27M | 40.20M | 42.30M | 40.20M | 42.90M | 34.40M | 45.70M | 31.70M | 45.80M | 30.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.04M | | | 0.11M | 0.01M | 0.09M | | 0.04M | 0.07M | 0.10M | 0.03M | 0.07M | | | | 0.10M | | | 0.10M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 2.50M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 22.69M | 370.05M | 32.10M | 281.23M | -20.59M | 65.07M | 76.09M | 97.34M | 165.61M | 162.87M | 72.10M | 464.40M | 364.00M | 205.50M | 19.50M | 25.70M | 601.00M | -584.20M | 17.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -100.28M | -81.35M | -567.43M | -916.14M | -144.48M | -88.42M | -58.56M | -70.47M | 27.98M | -9.50M | 72.19M | -43.10M | -30.90M | -55.70M | -30.50M | 2.90M | -115.40M | -43.00M | -34.20M | -93.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | -15.58M | 4.63M | 1,190.29M | -121.33M | -8.77M | -86.59M | 4.31M | -202.74M | -26.60M | -200.57M | | -96.60M | -96.00M | -26.20M | -97.70M | -136.30M | -52.50M | 3.30M | -44.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | -6.07M | -1.46M | 6.88M | 6.79M | 7.50M | -18.17M | -2.00M | 2.67M | 6.22M | -6.49M | 2.70M | 3.80M | -7.40M | 10.10M | -1.80M | -16.20M | 1.10M | | 5.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.46M | 127.36M | -393.39M | 331.52M | -205.75M | -78.66M | -83.71M | 29.96M | -74.02M | 67.83M | -53.87M | 29.40M | -26.10M | 4.50M | 77.60M | 33.30M | -151.40M | 26.50M | 134.00M | -23.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.20M | 195.77M | 114.72M | 17.42M | 35.97M | -16.59M | 44.80M | 62.39M | 63.43M | 53.64M | 38.74M | 29.60M | 55.30M | 123.40M | 81.30M | 95.50M | 70.80M | 89.20M | 119.10M | 78.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.18M | 133.47M | -391.89M | 324.65M | -212.51M | -86.20M | -65.54M | 31.95M | -76.69M | 61.61M | -47.38M | 26.70M | -29.90M | 11.90M | 67.50M | 35.10M | -135.20M | 25.40M | 134.00M | -29.10M |