|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -304.00M | -9.00M | 120.00M | -29.00M | -73.00M | 206.00M | 28.00M | 294.00M | 58.00M | 68.00M | 68.00M | 26.00M | 522.00M | 359.00M | 471.00M | -56.00M | 24.00M | -4.00M | -50.00M | -19.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 9.00M | 8.00M | 10.00M | 31.00M | 13.00M | 3.00M | 14.00M | 31.00M | 15.00M | 14.00M | 15.00M | 31.00M | 15.00M | 9.00M | 9.00M | 31.00M | 15.00M | 15.00M | 13.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00M | 3.00M | 7.00M | -10.00M | | -2.00M | -5.00M | -252.00M | -19.00M | -8.00M | -37.00M | -61.00M | -87.00M | -3.00M | -5.00M | -28.00M | -24.00M | -1.00M | 1.00M | -36.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 105.00M | 307.00M | 409.00M | 1.00M | 251.00M | -1.00M | 21.00M | 1.00M | | 2.00M | 2.00M | 403.00M | 350.00M | -9.00M | 2.00M | 23.00M | -2.00M | -6.00M | 29.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | 6.00M | 3.00M | 7.00M | 9.00M | 19.00M | 2.00M | 5.00M | 6.00M | 17.00M | 17.00M | | 35.00M | 161.00M | 4.00M | 10.00M | 9.00M | 17.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -91.00M | 33.00M | 267.00M | 106.00M | 180.00M | 203.00M | 20.00M | 271.00M | 225.00M | 146.00M | 55.00M | 374.00M | 242.00M | 177.00M | -21.00M | 235.00M | 153.00M | -67.00M | -20.00M | 313.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M | 6.00M | 6.00M | 7.00M | 9.00M | 8.00M | 8.00M | 10.00M | 9.00M | 10.00M | 9.00M | 14.00M | 10.00M | 9.00M | 9.00M | 8.00M | 8.00M | 9.00M | 8.00M | 9.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.00M | 74.00M | 71.00M | 91.00M | 119.00M | 105.00M | 96.00M | 106.00M | 98.00M | 99.00M | 100.00M | 100.00M | 92.00M | 84.00M | 81.00M | 76.00M | 80.00M | 82.00M | 83.00M | 80.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.00M | 15.00M | 348.00M | -262.00M | 63.00M | 67.00M | -162.00M | 146.00M | 77.00M | -73.00M | -118.00M | 199.00M | 76.00M | -17.00M | -125.00M | 31.00M | -64.00M | -184.00M | -144.00M | 357.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | -11.00M | 57.00M | -44.00M | 43.00M | -33.00M | 132.00M | -117.00M | 30.00M | -10.00M | 11.00M | 167.00M | 34.00M | 42.00M | 43.00M | 51.00M | 30.00M | 44.00M | -58.00M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 268.00M | 491.00M | -1.00M | | | -1.00M | 35.00M | | | -10.00M | | 214.00M | 473.00M | 723.00M | 11.00M | | | 22.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.00M | 146.00M | 7.00M | 2,679.00M | 39.00M | | 135.00M | | 125.00M | 50.00M | | | | 28.00M | | 581.00M | | | 7.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.00M | 78.00M | 691.00M | -2510.00M | -110.00M | 311.00M | 229.00M | -14.00M | -149.00M | -89.00M | -66.00M | -61.00M | 42.00M | -348.00M | 1,289.00M | -902.00M | 239.00M | -1359.00M | -67.00M | 1,544.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | | -3.00M | -1.00M | -13.00M | -4.00M | | 6.00M | -13.00M | 13.00M | 1.00M | 1.00M | | 2.00M | -1.00M | | -13.00M | -8.00M | | -7.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.00M | -2.00M | 316.00M | 988.00M | -14.00M | -128.00M | -163.00M | -801.00M | -133.00M | -130.00M | -203.00M | -112.00M | -444.00M | 681.00M | -1421.00M | 566.00M | 340.00M | 596.00M | -69.00M | -1821.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 16.00M | 15.00M | 15.00M | 16.00M | 15.00M | 14.00M | 14.00M | 14.00M | 15.00M | 14.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -12.00M | 4.00M | | 5.00M | 6.00M | 15.00M | -8.00M | -4.00M | -2.00M | 1.00M | 3.00M | -2.00M | -2.00M | -7.00M | 8.00M | -8.00M | -8.00M | 3.00M | 4.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.00M | 97.00M | 1,278.00M | -1416.00M | 61.00M | 392.00M | -455.00M | 4.00M | -61.00M | 61.00M | -349.00M | 201.00M | 3.00M | 343.00M | -157.00M | -93.00M | 724.00M | -838.00M | -203.00M | 90.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -110.00M | 44.00M | 210.00M | 150.00M | 137.00M | 236.00M | -112.00M | 388.00M | 195.00M | 156.00M | 44.00M | 207.00M | 208.00M | 135.00M | -64.00M | 184.00M | 123.00M | -111.00M | 38.00M | 313.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -136.00M | 109.00M | 1,274.00M | -1416.00M | 56.00M | 386.00M | 86.00M | -544.00M | -57.00M | -73.00M | -214.00M | 201.00M | -160.00M | 510.00M | -153.00M | -101.00M | 732.00M | -830.00M | -156.00M | 36.00M |