|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.18M | -4.88M | -44.49M | 268.15M | 298.42M | -52.00M | 184.00M | 8,482.00M | 576.00M | 44.00M | 118.00M | 8,916.00M | 225.00M | 147.00M | 23.00M | 8,526.00M | 601.00M | 9,514.00M | 248.00M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,308.40M | 1,382.18M | 1,414.05M | 1,481.95M | 1,471.58M | 1,932.00M | 2,054.00M | 2,196.00M | 2,250.00M | 187.00M | 2,365.00M | 2,352.00M | 205.00M | 208.00M | 211.00M | 2,331.00M | 2,421.00M | 2,342.00M | 2,418.00M | 2,516.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 631.00M | | | 282.00M | 601.00M | 453.00M | 498.00M | 867.00M | 951.00M | 569.00M | | | 1,952.00M | 699.00M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.80M | -16.27M | -16.00M | -13.00M | -9.00M | -17.00M | -17.00M | -18.00M | -18.00M | -2.00M | 3.00M | -5.00M | 10.00M | -5.00M | -15.00M | 2.00M | 3.00M | 2.00M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.00M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.63M | 556.45M | 822.21M | 1,337.00M | 380.53M | 746.00M | 806.00M | 1,147.00M | 654.00M | 1,163.00M | 1,813.00M | 2,336.00M | 631.00M | | 1,732.00M | 1,732.00M | 733.00M | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.39M | -9.76M | 98.51M | -53.00M | 119.00M | -192.00M | 222.00M | 119.00M | -201.00M | -11.00M | 217.00M | -212.00M | -62.00M | 11.00M | 271.00M | 220.00M | -34.00M | -473.00M | 125.00M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.11M | | | | | | | | | | 100.00M | 155.00M | 118.00M | 98.00M | 97.00M | 154.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.95M | -4.07M | -15.00M | | -10.00M | -11.00M | -19.00M | | -16.00M | -19.00M | -21.00M | -12.00M | -14.00M | -15.00M | -11.00M | | -9.00M | -13.00M | -16.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236.24M | 270.09M | 377.34M | 62.67M | 601.00M | 72.00M | 282.00M | | 453.00M | 498.00M | 867.00M | | 569.00M | 624.00M | 759.00M | | 699.00M | 100.00M | 791.00M | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -376.88M | -424.66M | | | -411.32M | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 29.00M | 2.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -993.00M | | | -655.00M | -513.00M | -640.00M | -703.00M | -702.00M | -1343.00M | -604.00M | 1,531.00M | | -1289.00M | -708.00M | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.06M | -10.58M | -17.00M | -17.00M | -12.00M | -12.00M | -13.00M | -15.00M | -8.00M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -377.67M | -418.97M | 2,040.84M | -3100.36M | -513.00M | -517.00M | -655.00M | | -640.00M | -703.00M | -702.00M | | -604.00M | 189.00M | -874.00M | | -708.00M | -964.00M | -846.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | -1.63M | -3.00M | 320.00M | -1.00M | 239.00M | -243.00M | -98.00M | 153.00M | 247.00M | -415.00M | 400.00M | -288.00M | 283.00M | 8.00M | -997.00M | 123.00M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 154.86M | 100.88M | 296.31M | 490.28M | -98.00M | 336.00M | 606.00M | | 153.00M | | | | -288.00M | -710.00M | 1.00M | | 123.00M | 754.00M | 64.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.69M | -8.95M | -14.00M | -14.00M | -16.00M | -15.00M | -16.00M | -16.00M | -16.00M | | | -18.00M | -18.00M | -18.00M | -18.00M | -19.00M | -18.00M | -19.00M | -19.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.37M | -1.63M | 4.00M | -5.00M | -3.00M | 1.00M | 20.00M | -3.00M | 4.00M | -9.00M | 7.00M | -5.00M | 11.00M | 2.00M | -3.00M | 10.00M | | | 2.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.06M | -49.63M | 269.00M | | -13.00M | -108.00M | 253.00M | | -30.00M | | | | -312.00M | | | | 114.00M | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 613.12M | 694.75M | 377.34M | 62.67M | 885.79M | 72.00M | 282.00M | | 453.00M | 498.00M | 867.00M | | 569.00M | 624.00M | 759.00M | | 699.00M | 100.00M | 791.00M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.43M | -48.00M | 2,714.50M | -2547.40M | -7.89M | -109.00M | 233.00M | | -34.00M | -205.00M | 165.00M | | -323.00M | 103.00M | -114.00M | | 114.00M | -110.00M | 9.00M | |