|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | -5.00M | 12.00M | -1.00M | -2.00M | -1.00M | 5.00M | -2.00M | | 2.00M | | -2.00M | -1.00M | -1.00M | -3.00M | -5.00M | -5.00M | -7.00M | -8.00M | 21.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 14.00M | 7.00M | 8.00M | 10.00M | 10.00M | 9.00M | 8.00M | 15.00M | 10.00M | 12.00M | 12.00M | 14.00M | 11.00M | 12.00M | 14.00M | 11.00M | 14.00M | 17.00M | 16.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.00M | 73.00M | 70.00M | 73.00M | 67.00M | 76.00M | 57.00M | 115.00M | 53.00M | 54.00M | 28.00M | -87.00M | -1.00M | -49.00M | -7.00M | -46.00M | 2.00M | -22.00M | -9.00M | -26.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.00M | -18.00M | -296.00M | -3.00M | -30.00M | -1.00M | | | -1.00M | -1.00M | | -1.00M | | | | | | | -7.00M | 16.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 149.00M | 207.00M | 320.00M | 137.00M | 160.00M | -297.00M | | | 20.00M | 412.00M | -377.00M | 17.00M | 18.00M | 10.00M | 11.00M | 109.00M | -94.00M | 10.00M | 25.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -247.00M | 476.00M | 61.00M | 147.00M | -92.00M | 429.00M | 308.00M | 404.00M | 17.00M | 258.00M | 175.00M | 147.00M | -107.00M | 7.00M | 161.00M | 27.00M | 34.00M | 6.00M | 87.00M | 200.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 48.00M | 58.00M | 38.00M | 34.00M | 50.00M | 43.00M | 27.00M | 25.00M | 33.00M | 26.00M | 22.00M | 23.00M | 41.00M | 27.00M | 28.00M | 32.00M | 37.00M | 36.00M | 33.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | 86.00M | 106.00M | 115.00M | 88.00M | 84.00M | 80.00M | 74.00M | 72.00M | 64.00M | 65.00M | 63.00M | 65.00M | 60.00M | 62.00M | 62.00M | 60.00M | 57.00M | 57.00M | 57.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 326.00M | 181.00M | 171.00M | 490.00M | 290.00M | 351.00M | 354.00M | 60.00M | 191.00M | 334.00M | 378.00M | 597.00M | 140.00M | 133.00M | 217.00M | 287.00M | 149.00M | 187.00M | 252.00M | 320.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -319.00M | 259.00M | 116.00M | -42.00M | -323.00M | -59.00M | -69.00M | 87.00M | -171.00M | 2.00M | -3.00M | 86.00M | -122.00M | | 31.00M | 36.00M | -59.00M | 48.00M | -8.00M | 24.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | | -4.00M | -26.00M | | | -4.00M | 3.00M | 2.00M | -2.00M | -5.00M | 51.00M | 67.00M | 30.00M | 11.00M | -94.00M | 34.00M | -54.00M | 17.00M | -27.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 11.00M | 48.00M | 17.00M | 45.00M | 26.00M | 34.00M | 50.00M | 73.00M | -7.00M | 58.00M | 26.00M | 68.00M | 30.00M | -10.00M | 24.00M | 47.00M | 3.00M | 10.00M | 17.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -67.00M | 337.00M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,031.00M | -955.00M | -52.00M | -42.00M | 51.00M | 1,444.00M | -1519.00M | 2,729.00M | 613.00M | 531.00M | -1129.00M | 2,411.00M | 59.00M | 1,261.00M | -1162.00M | -182.00M | 50.00M | 52.00M | 1,879.00M | -1950.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.00M | 206.00M | -72.00M | 427.00M | 138.00M | 397.00M | -83.00M | 281.00M | 364.00M | 553.00M | -4.00M | 348.00M | 143.00M | 258.00M | 240.00M | 220.00M | -14.00M | 174.00M | 308.00M | 50.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | -27.00M | 464.00M | -497.00M | 15.00M | -120.00M | 48.00M | -28.00M | 2.00M | -2.00M | | | -32.00M | 39.00M | | -106.00M | -23.00M | 23.00M | | -22.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -780.00M | -433.00M | -265.00M | -941.00M | -326.00M | -393.00M | -388.00M | -447.00M | -428.00M | -390.00M | -352.00M | -273.00M | -299.00M | -285.00M | -276.00M | -255.00M | -177.00M | -274.00M | -156.00M | -250.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | | 4.00M | 4.00M | 38.00M | 4.00M | 5.00M | 5.00M | 25.00M | 9.00M | 1.00M | 5.00M | 30.00M | 12.00M | 16.00M | -11.00M | 55.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.00M | 1.00M | | | | | | | 1.00M | | | | | -1.00M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -692.00M | 250.00M | -277.00M | -366.00M | -280.00M | 433.00M | -163.00M | 238.00M | -47.00M | 421.00M | -180.00M | 222.00M | -263.00M | -20.00M | 125.00M | -9.00M | -157.00M | -94.00M | 239.00M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -247.00M | 476.00M | 61.00M | 147.00M | -92.00M | 429.00M | 308.00M | 404.00M | 17.00M | 258.00M | 175.00M | 147.00M | -107.00M | 7.00M | 161.00M | 27.00M | 34.00M | 6.00M | 87.00M | 200.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -692.00M | 249.00M | -276.00M | -367.00M | -280.00M | 433.00M | -163.00M | 238.00M | -47.00M | 421.00M | -181.00M | 222.00M | -263.00M | -20.00M | 125.00M | -8.00M | -157.00M | -94.00M | 239.00M | |