|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 914.14M | 3,928.01M | -1565.26M | -3367.35M | -925.11M | -162.81M | 827.81M | 68.96M | -1162.22M | 106.26M | 349.74M | 383.90M | -2165.50M | 653.20M | -715.80M | 64.00M | 317.80M | -341.90M | 720.00M | -527.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.19M | 35.69M | -13.72M | 13.50M | 13.60M | -13.22M | 0.12M | | | 44.79M | -30.20M | | | 15.60M | -42.50M | | | -24.60M | 0.40M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 1.93M | 11.06M | 20.68M | 21.03M | 9.44M | 16.95M | 14.66M | 50.76M | 16.41M | 18.27M | 15.80M | 35.20M | 16.10M | 19.00M | 16.30M | 32.60M | 13.80M | 18.30M | 33.30M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.63M | 230.36M | 170.90M | 50.49M | 53.31M | 10.99M | 79.61M | 98.12M | 98.08M | 97.70M | 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 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 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 2.50M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.29M | 22.69M | 285.87M | 45.78M | 107.65M | 389.21M | 165.56M | 76.09M | 97.34M | 165.61M | 162.87M | 331.50M | -205.10M | 774.10M | -701.20M | 19.50M | 426.10M | -386.60M | 3.00M | 145.10M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | -15.46M | | 4.18M | 4.27M | 7.55M | | 4.42M | 5.10M | 5.11M | | 5.50M | 4.70M | 5.10M | | 4.30M | 4.20M | 3.40M | | 3.40M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.25M | 195.74M | 114.72M | 17.42M | 35.97M | -16.59M | 44.80M | 62.39M | 63.44M | 53.62M | 38.74M | 29.60M | 55.30M | 123.40M | 81.30M | 95.50M | 70.80M | 89.20M | 119.10M | 78.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.22M | 133.43M | -391.89M | 324.65M | -212.50M | -86.20M | -65.54M | 31.95M | -76.67M | 61.60M | -47.38M | 26.70M | -29.90M | 11.90M | 67.50M | 35.10M | -135.20M | 25.40M | 134.00M | -29.10M |