|
Net Income (Quarter)
|
-25.00M | 1,199.00M | 1,304.00M | 611.00M | 118.00M | 1,303.00M | 1,364.00M | 844.00M | -88.00M | 1,331.00M | 1,493.00M | 1,028.00M |
|
Share-based Compensation (Quarter)
|
31.00M | 29.00M | 32.00M | 31.00M | 30.00M | 33.00M | 33.00M | 29.00M | 32.00M | 34.00M | 38.00M | 39.00M |
|
Deferred Taxes (Quarter)
|
49.00M | 46.00M | 13.00M | -172.00M | -36.00M | 233.00M | -2.00M | -15.00M | 4.00M | 1.00M | 170.00M | -8.00M |
|
Gains from Investment Securities (Quarter)
|
6.00M | -41.00M | 53.00M | -86.00M | 116.00M | 12.00M | 52.00M | -194.00M | 14.00M | 32.00M | 27.00M | -132.00M |
|
Cash from Operations (Quarter)
|
-671.00M | 1,634.00M | 1,631.00M | 2,423.00M | -712.00M | 1,485.00M | 1,486.00M | 2,730.00M | -659.00M | 1,378.00M | 1,991.00M | 2,915.00M |
|
Amortizatization of Intangibles (Quarter)
|
69.00M | 69.00M | 74.00M | 81.00M | 75.00M | 76.00M | 37.00M | 74.00M | 59.00M | 75.00M | 74.00M | 84.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
384.00M | 401.00M | 402.00M | 446.00M | 397.00M | 424.00M | 467.00M | 510.00M | 477.00M | 528.00M | 601.00M | 550.00M |
|
Change in Receivables (Quarter)
|
356.00M | 1,402.00M | -115.00M | -1479.00M | 326.00M | 1,045.00M | 156.00M | -1405.00M | 268.00M | 1,129.00M | 543.00M | -2061.00M |
|
Change in Inventory (Quarter)
|
217.00M | -195.00M | -84.00M | 122.00M | 270.00M | -95.00M | -130.00M | 179.00M | 139.00M | -32.00M | -83.00M | 137.00M |
|
Change in Account Payables (Quarter)
|
-339.00M | 897.00M | -588.00M | 174.00M | -396.00M | 628.00M | -508.00M | 324.00M | -503.00M | 445.00M | -206.00M | 106.00M |
|
Change in Accured Expenses (Quarter)
|
-164.00M | 233.00M | 285.00M | -426.00M | 1.00M | -40.00M | 537.00M | -584.00M | 72.00M | 177.00M | 383.00M | -587.00M |
|
Other Working Capital Changes (Quarter)
|
-70.00M | -67.00M | 103.00M | -10.00M | -14.00M | -9.00M | -12.00M | -252.00M | 210.00M | -363.00M | 123.00M | 240.00M |
|
Capital Expenditures (Quarter)
|
332.00M | 439.00M | 404.00M | 642.00M | 506.00M | 624.00M | 505.00M | 943.00M | 645.00M | 655.00M | 592.00M | 821.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
6.00M | 36.00M | 22.00M | 40.00M | 10.00M | 108.00M | 85.00M | 69.00M | 35.00M | 30.00M | 118.00M | 132.00M |
|
Acquisitions (Quarter)
|
155.00M | 43.00M | 363.00M | 79.00M | 2,206.00M | 316.00M | 1,331.00M | 1,047.00M | 585.00M | 63.00M | 2,473.00M | 735.00M |
|
Divestments (Quarter)
|
8.00M | 4.00M | -7.00M | 39.00M | 729.00M | 249.00M | -1.00M | 24.00M | 9.00M | 28.00M | -14.00M | 27.00M |
|
Cash from Investing Activities (Quarter)
|
-492.00M | -478.00M | -759.00M | -662.00M | -2096.00M | -521.00M | -1788.00M | -1886.00M | -964.00M | -831.00M | -2910.00M | -1340.00M |
|
Other financing activities (Quarter)
|
| | | | | | | 19.00M | | | | 26.00M |
|
Cash from Financing Activities (Quarter)
|
-191.00M | -1555.00M | 649.00M | -1283.00M | -176.00M | -339.00M | -629.00M | -42.00M | 1,141.00M | -1153.00M | 2,331.00M | -1723.00M |
|
Dividends Paid - Common (Quarter)
|
| 23.00M | 12.00M | | 750.00M | 481.00M | 238.00M | -1416.00M | | 500.00M | 249.00M | -715.00M |
|
Exchange Rate Effect (Quarter)
|
68.00M | 24.00M | -74.00M | 190.00M | -97.00M | 12.00M | 65.00M | -123.00M | 75.00M | 130.00M | | 7.00M |
|
Change in Cash (Quarter)
|
-1286.00M | -375.00M | 1,447.00M | 668.00M | -3081.00M | 637.00M | -866.00M | 679.00M | -407.00M | -476.00M | 1,412.00M | -141.00M |
|
Free Cash Flow (Quarter)
|
-1003.00M | 1,195.00M | 1,227.00M | 1,781.00M | -1218.00M | 861.00M | 981.00M | 1,787.00M | -1304.00M | 723.00M | 1,399.00M | 2,094.00M |
|
Net Cash Flow (Quarter)
|
-1354.00M | -399.00M | 1,521.00M | 478.00M | -2984.00M | 625.00M | -931.00M | 802.00M | -482.00M | -606.00M | 1,412.00M | -148.00M |