|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.84M | 225.18M | -4.88M | -44.49M | 268.15M | 378.00M | -52.00M | 184.00M | | 576.00M | 44.00M | 118.00M | | 225.00M | 147.00M | 23.00M | | 601.00M | 154.00M | 248.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.26M | 36.34M | -45.56M | -101.00M | | 87.00M | -74.00M | -6.00M | | 154.00M | -61.00M | -36.00M | | 19.00M | 12.00M | -17.00M | | 137.00M | -17.00M | -1.00M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.24M | -33.18M | 153.76M | 269.00M | -12.00M | -76.00M | 293.00M | 587.00M | -598.00M | -633.00M | 32.00M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.63M | 279.85M | 278.84M | -684.00M | 380.53M | | 60.00M | 482.00M | 654.00M | 509.00M | -890.00M | 1,163.00M | 631.00M | 105.00M | -117.00M | 1,732.00M | 335.00M | -117.00M | 11.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -125.80M | -101.13M | 0.81M | 157.29M | 684.00M | -30.00M | -96.00M | -345.00M | 119.00M | -201.00M | 361.00M | 227.00M | -212.00M | 120.00M | 90.00M | 21.00M | 220.00M | 38.00M | 44.00M | 143.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.39M | | 142.11M | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.78M | -3.95M | -4.07M | -15.00M | | -10.00M | -11.00M | -19.00M | | -16.00M | -19.00M | -21.00M | | -14.00M | -15.00M | -11.00M | | -9.00M | -13.00M | -16.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 304.52M | 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 | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 169.52M | 181.72M | 182.23M | | | 232.00M | 225.00M | 246.00M | | 258.00M | 264.00M | 272.00M | | 286.00M | 293.00M | 299.00M | | 321.00M | 318.00M | 324.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,496.24M | -376.88M | -424.66M | | | -411.32M | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 16.00M | 29.00M | 2.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.52M | 184.88M | -48.81M | 24.00M | 39.00M | 206.00M | -5.00M | 159.00M | -58.00M | 270.00M | | | 309.00M | 254.00M | 83.00M | -102.00M | -44.00M | 303.00M | -108.00M | 12.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,485.78M | -377.67M | -418.97M | 2,040.84M | -993.00M | -405.00M | | -655.00M | -513.00M | -640.00M | -703.00M | -702.00M | -1343.00M | -604.00M | 1,531.00M | | -1289.00M | -708.00M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 4.07M | 14.00M | 7.00M | 8.00M | 3.00M | 8.00M | 8.00M | -3.00M | 11.00M | 10.00M | 2.00M | -3.00M | 2.00M | 2.00M | 5.00M | 5.00M | -2.00M | -2.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -527.73M | -377.67M | -418.97M | -583.00M | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -0.79M | -1.63M | -3.00M | 320.00M | -1.00M | 239.00M | -243.00M | -98.00M | 153.00M | 247.00M | -415.00M | 400.00M | 18.00M | -23.00M | 8.00M | -997.00M | 18.00M | -4.00M | -15.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.05M | 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 |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.77M | 44.25M | 70.78M | 93.00M | | 62.00M | 87.00M | 107.00M | | 7.00M | 12.00M | 4.00M | | 31.00M | 19.00M | 150.00M | | 20.00M | 10.00M | 10.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 550.75M | -84.54M | -89.49M | -112.00M | -114.00M | -114.00M | -119.00M | -119.00M | -120.00M | -118.00M | | | -130.00M | -133.00M | -134.00M | -132.00M | -139.00M | -139.00M | -139.00M | -145.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.97M | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.13M | 11.06M | -49.63M | 269.00M | | -13.00M | -108.00M | 253.00M | | -30.00M | | | | -312.00M | | | | 114.00M | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3191.71M | 613.12M | 694.75M | 377.34M | 62.67M | 1,012.32M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.16M | 13.43M | -48.00M | 90.66M | 552.96M | -10.00M | -109.00M | 233.00M | | -34.00M | -205.00M | 165.00M | | -323.00M | 103.00M | -114.00M | | 114.00M | -110.00M | 9.00M |