|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 71.00M | 134.00M | -421.50M | 96.00M | 170.00M | 48.00M | -77.00M | 60.00M | -208.00M | -84.00M | -340.00M | -58.00M | 73.00M | -36.00M | 68.00M | 118.00M | 281.00M | -2197.00M | 98.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | -48.00M | -3.00M | -293.00M | 3.00M | 39.00M | | -70.00M | -60.00M | -48.00M | -30.00M | -92.00M | -42.00M | 36.00M | -31.00M | -28.00M | -31.00M | -24.00M | 1,400.00M | 12.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -11.00M | 6.00M | -78.00M | 5.00M | -2.00M | 23.00M | -16.00M | 10.00M | 3.00M | | | | -1.00M | | -6.00M | 22.00M | 4.00M | 3.00M | -32.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | | | | | | | 674.00M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.00M | 40.00M | 39.00M | 35.00M | 36.00M | 23.00M | 13.00M | 23.00M | 21.00M | 29.00M | 22.00M | 27.00M | 55.00M | 50.00M | 44.00M | 49.00M | 65.00M | 139.00M | 71.00M | 156.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -282.00M | 211.00M | 69.00M | 1,064.00M | -711.00M | 178.00M | -94.00M | 1,148.00M | -775.00M | 341.00M | 230.00M | 1,236.00M | -451.00M | -67.00M | -73.00M | 1,289.00M | -538.00M | -180.00M | 2.00M | 1,512.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 6.00M | 1.00M | 4.00M | 3.00M | 5.00M | 3.00M | 4.00M | 2.00M | 5.00M | 4.00M | 4.00M | 3.00M | 4.00M | 3.00M | 4.00M | 6.00M | 4.00M | 7.00M | 2.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 197.00M | 208.00M | 240.00M | 238.00M | 244.00M | 237.00M | 237.00M | 246.00M | 251.00M | 255.00M | 245.00M | 250.00M | 284.00M | 262.00M | 254.00M | 249.00M | 270.00M | 274.00M | 269.00M | 232.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.00M | 19.00M | 418.00M | -663.00M | 842.00M | 182.00M | 356.00M | -1047.00M | 603.00M | -228.00M | 441.00M | -757.00M | 325.00M | 29.00M | 304.00M | -785.00M | 431.00M | 67.00M | 107.00M | -820.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 258.00M | 284.00M | 255.00M | 185.00M | 436.00M | 454.00M | 563.00M | -411.00M | -46.00M | -183.00M | -361.00M | -343.00M | 167.00M | 230.00M | -151.00M | -140.00M | 365.00M | 147.00M | -79.00M | -445.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 221.00M | 326.00M | 149.00M | 227.00M | 276.00M | 396.00M | 381.00M | -367.00M | -302.00M | -102.00M | -181.00M | 54.00M | -47.00M | 29.00M | -181.00M | 121.00M | 46.00M | -105.00M | -113.00M | -76.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 94.00M | -68.00M | -33.00M | -82.00M | 38.00M | 146.00M | -209.00M | 61.00M | 43.00M | -59.00M | 113.00M | -38.00M | 44.00M | -64.00M | -93.00M | 95.00M | 217.00M | -256.00M | 191.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.00M | 133.00M | -117.00M | -104.00M | -51.00M | -8.00M | 17.00M | -62.00M | 22.00M | 63.00M | -27.00M | 53.00M | -20.00M | 17.00M | 72.00M | -96.00M | -58.00M | 123.00M | 55.00M | -171.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 200.00M | 281.00M | 315.00M | 276.00M | 235.00M | 254.00M | 296.00M | 291.00M | 245.00M | 271.00M | 243.00M | 318.00M | 316.00M | 278.00M | 276.00M | 259.00M | 207.00M | 183.00M | 177.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 5.00M | 8.00M | 16.00M | | 28.00M | 2.00M | 1.00M | | 13.00M | 108.00M | | 2.00M | 5.00M | 720.00M | 608.00M | 4.00M | 470.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,712.00M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 17.00M | 33.00M | 34.00M | 16.00M | 28.00M | 54.00M | 9.00M | 1.00M | 1.00M | 86.00M | 6.00M | | | 2.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.00M | -2053.00M | -258.00M | -302.00M | -300.00M | -103.00M | -245.00M | -266.00M | -456.00M | -189.00M | -173.00M | -217.00M | -231.00M | -257.00M | -271.00M | -246.00M | 432.00M | 405.00M | -174.00M | 334.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.00M | -33.00M | -25.00M | 85.00M | 15.00M | -6.00M | 5.00M | -23.00M | | -2.00M | -5.00M | 22.00M | -18.00M | | -28.00M | 18.00M | 17.00M | -6.00M | -7.00M | -5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.00M | 1,676.00M | 335.00M | -846.00M | 982.00M | 150.00M | 368.00M | -925.00M | 1,075.00M | -199.00M | -102.00M | -1107.00M | 661.00M | 235.00M | 419.00M | -1090.00M | 211.00M | -318.00M | 199.00M | -1862.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | 28.00M | -22.00M | -10.00M | 2.00M | -35.00M | -34.00M | 32.00M | 8.00M | -4.00M | -9.00M | 15.00M | -10.00M | -13.00M | 13.00M | -29.00M | 9.00M | 17.00M | 1.00M | -4.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -352.00M | -138.00M | 124.00M | -94.00M | -27.00M | 190.00M | -5.00M | -11.00M | -148.00M | -51.00M | -54.00M | -73.00M | -31.00M | -102.00M | 88.00M | -76.00M | 114.00M | -76.00M | 28.00M | -20.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -467.00M | 11.00M | -212.00M | 749.00M | -987.00M | -57.00M | -348.00M | 852.00M | -1066.00M | 96.00M | -41.00M | 993.00M | -769.00M | -383.00M | -351.00M | 1,013.00M | -797.00M | -387.00M | -181.00M | 1,335.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -318.00M | -166.00M | 146.00M | -84.00M | -29.00M | 225.00M | 29.00M | -43.00M | -156.00M | -47.00M | -45.00M | -88.00M | -21.00M | -89.00M | 75.00M | -47.00M | 105.00M | -93.00M | 27.00M | -16.00M |