|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | -157.00M | | | | | 453.00M | 646.00M | 491.00M | 519.00M | 325.00M | 359.00M | 285.00M | 152.00M | 115.00M | 199.00M | 50.00M | 72.00M | 9.00M | 129.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 266.00M | -28.00M | 1.00M | -56.00M | 133.00M | 52.00M | 136.00M | 131.00M | 216.00M | 18.00M | 6.00M | 7.00M | 76.00M | 18.00M | 12.00M | -39.00M | 207.00M | 16.00M | 56.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -152.00M | 466.00M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.00M | 2,190.00M | -887.00M | -271.00M | 272.00M | 1,443.00M | -701.00M | -139.00M | 232.00M | 1,515.00M | -894.00M | 379.00M | 791.00M | 1,692.00M | 162.00M | 772.00M | 659.00M | 945.00M | 35.00M | 145.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -498.00M | -188.00M | 95.00M | 868.00M | 316.00M | 1,168.00M | 355.00M | 1,025.00M | 222.00M | 666.00M | 22.00M | 114.00M | -618.00M | -533.00M | -351.00M | -92.00M | -505.00M | 240.00M | -319.00M | 329.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | -283.00M | 985.00M | 179.00M | -43.00M | -970.00M | 1,057.00M | 322.00M | 64.00M | -1184.00M | 681.00M | -186.00M | -239.00M | -1043.00M | 192.00M | -141.00M | 41.00M | -841.00M | 566.00M | -130.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.00M | 404.00M | 30.00M | 26.00M | -176.00M | 245.00M | 172.00M | 30.00M | -303.00M | -56.00M | -332.00M | -306.00M | -579.00M | 31.00M | -123.00M | 115.00M | -153.00M | -37.00M | 198.00M | -21.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.00M | -565.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -821.00M | -3415.00M | -979.00M | -21.00M | -590.00M | -1419.00M | -749.00M | -498.00M | -795.00M | -1657.00M | -419.00M | -510.00M | -848.00M | -995.00M | -280.00M | -342.00M | -466.00M | -292.00M | 54.00M | 19.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.00M | 404.00M | -20.00M | -20.00M | -76.00M | -37.00M | -71.00M | -98.00M | -55.00M | -428.00M | -581.00M | -60.00M | -48.00M | -13.00M | -5.00M | | -50.00M | -45.00M | -26.00M | -36.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -211.00M | 247.00M | 65.00M | 7.00M | 730.00M | 1,162.00M | 303.00M | 534.00M | 370.00M | 1,391.00M | 319.00M | -1139.00M | -176.00M | 929.00M | -1422.00M | 161.00M | -373.00M | -386.00M | -990.00M | -34.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 4.00M | 1.00M | 414.00M | 1.00M | 7.00M | 1.00M | 528.00M | 2.00M | 7.00M | 1.00M | 593.00M | 6.00M | 7.00M | 1.00M | 320.00M | 1.00M | 11.00M | 1.00M | 126.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -159.00M | -74.00M | 17.00M | -192.00M | -182.00M | 129.00M | 23.00M | 23.00M | -47.00M | 111.00M | -92.00M | -42.00M | 36.00M | -210.00M | 72.00M | 158.00M | -11.00M | 6.00M | 11.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -670.00M | -1052.00M | -1784.00M | -477.00M | 230.00M | 1,315.00M | -1124.00M | -80.00M | -240.00M | 1,360.00M | -1086.00M | -1312.00M | -197.00M | 1,416.00M | -1468.00M | 749.00M | -191.00M | 273.00M | -890.00M | 125.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 521.00M | 2,190.00M | -887.00M | -271.00M | 272.00M | 1,443.00M | -701.00M | -139.00M | 232.00M | 1,515.00M | -894.00M | 379.00M | 791.00M | 1,692.00M | 162.00M | 772.00M | 659.00M | 945.00M | 35.00M | 145.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -511.00M | -978.00M | -1801.00M | -285.00M | 412.00M | 1,186.00M | -1147.00M | -103.00M | -193.00M | 1,249.00M | -994.00M | -1270.00M | -233.00M | 1,626.00M | -1540.00M | 591.00M | -180.00M | 267.00M | -901.00M | 130.00M |