|
Net Income (Quarter)
|
-1.00M | -1.00M | -3.00M | -4.00M | -5.00M | 6.00M | 59.00M | -20.00M | -1.00M | | -165.00M | | -8.00M | -8.00M | -6.00M | 80.00M | -5.00M | 2.00M | -1.00M | 23.00M | -1.00M | -2.00M | 66.00M | 1.00M | -4.00M | -1.00M | | | -2.00M | | | | | | | -19.00M | 47.00M | 508.00M | 434.00M | 764.00M | 152.00M | 77.00M | 296.00M | -1654.00M | -1015.00M | -1681.00M | -19.00M | -227.00M | 171.00M | 230.00M | 240.00M | 875.00M | 264.00M | 117.00M | 549.00M | 623.00M | 655.00M | 616.00M | 724.00M | 704.00M | 609.00M | 713.00M | 580.00M | 621.00M | 203.00M | 480.00M | 20.00M | 625.00M |
|
Deferred Taxes (Quarter)
|
| | 11.00M | 110.00M | | | 70.00M | 82.00M | | | | | | | | | | | | 141.00M | | | | 81.00M | -409.00M | -114.00M | 112.00M | 187.00M | -857.00M | -659.00M | 5.00M | 10.00M | -132.00M | -84.00M | 33.00M | 917.00M | | | | | | | -30.00M | -319.00M | | | -27.00M | -64.00M | | | 11.00M | -497.00M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
-229.00M | 167.00M | -431.00M | 499.00M | -47.00M | 167.00M | 409.00M | 275.00M | 12.00M | 27.00M | -75.00M | 1,321.00M | -106.00M | 1,003.00M | 135.00M | -824.00M | 137.00M | -220.00M | -38.00M | 1,034.00M | 26.00M | -133.00M | -181.00M | -232.00M | 135.00M | -40.00M | 359.00M | -84.00M | 24.00M | 610.00M | 313.00M | -967.00M | 378.00M | -359.00M | -196.00M | 261.00M | -80.00M | 215.00M | -179.00M | 42.00M | 17.00M | 147.00M | 124.00M | -183.00M | -132.00M | 329.00M | 59.00M | -216.00M | 16.00M | 233.00M | -192.00M | 17.00M | 95.00M | -51.00M | 20.00M | 17.00M | 68.00M | 320.00M | -497.00M | -4.00M | | -77.00M | -155.00M | 277.00M | 15.00M | 21.00M | 482.00M | -155.00M |
|
Cash from Operations (Quarter)
|
381.00M | 637.00M | 612.00M | 776.00M | 317.00M | 491.00M | 554.00M | 850.00M | 565.00M | 823.00M | 978.00M | 1,318.00M | 734.00M | 401.00M | 778.00M | 1,741.00M | 349.00M | 1,122.00M | 1,078.00M | 1,898.00M | 954.00M | 1,121.00M | 838.00M | 1,149.00M | 812.00M | 1,183.00M | 26.00M | 885.00M | -171.00M | -3632.00M | 1,041.00M | 1,059.00M | 5.00M | 346.00M | 1,106.00M | 1,011.00M | 572.00M | 956.00M | 777.00M | 852.00M | -44.00M | 451.00M | 871.00M | 1,167.00M | 225.00M | 598.00M | 420.00M | 638.00M | 203.00M | 409.00M | 617.00M | 682.00M | -50.00M | 376.00M | 753.00M | 1,163.00M | 122.00M | 1,052.00M | 874.00M | 1,410.00M | 487.00M | 1,081.00M | 841.00M | 1,456.00M | 377.00M | 896.00M | 488.00M | 1,165.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
215.00M | 224.00M | 238.00M | 254.00M | 261.00M | 272.00M | 284.00M | 302.00M | 320.00M | 331.00M | 340.00M | 368.00M | 385.00M | 406.00M | 406.00M | 431.00M | 448.00M | 474.00M | 481.00M | 497.00M | 510.00M | 524.00M | 535.00M | 557.00M | 560.00M | 456.00M | 417.00M | 402.00M | 346.00M | 396.00M | 375.00M | 386.00M | 383.00M | 386.00M | 394.00M | 393.00M | 394.00M | 390.00M | 400.00M | 422.00M | 416.00M | 420.00M | 417.00M | 372.00M | 348.00M | 251.00M | 230.00M | 229.00M | 226.00M | 223.00M | 224.00M | 231.00M | 232.00M | 238.00M | 234.00M | 236.00M | 241.00M | 245.00M | 256.00M | 256.00M | 263.00M | 271.00M | 270.00M | 275.00M | 277.00M | 284.00M | 285.00M | 290.00M |
|
Change in Receivables (Quarter)
|
372.00M | 267.00M | 98.00M | -1606.00M | -264.00M | -283.00M | -169.00M | 1,618.00M | 278.00M | 305.00M | 405.00M | 230.00M | 233.00M | 369.00M | 174.00M | -94.00M | 406.00M | 207.00M | 243.00M | -407.00M | 175.00M | 419.00M | 745.00M | 42.00M | -763.00M | -777.00M | 144.00M | -72.00M | -228.00M | -141.00M | -313.00M | -217.00M | 178.00M | 437.00M | 449.00M | 286.00M | 245.00M | 107.00M | 79.00M | -245.00M | 339.00M | 55.00M | -401.00M | -629.00M | 371.00M | -1450.00M | -215.00M | -100.00M | 145.00M | 161.00M | 58.00M | 136.00M | 368.00M | 562.00M | 223.00M | -2.00M | 575.00M | -238.00M | 185.00M | -265.00M | 268.00M | 228.00M | 20.00M | -204.00M | 86.00M | -226.00M | 153.00M | -201.00M |
|
Change in Inventory (Quarter)
|
-65.00M | 63.00M | 116.00M | -346.00M | -54.00M | -108.00M | -118.00M | 611.00M | 159.00M | 131.00M | 178.00M | 96.00M | 346.00M | 378.00M | 244.00M | -357.00M | 70.00M | 84.00M | 56.00M | -103.00M | 105.00M | 113.00M | 101.00M | -48.00M | 132.00M | -15.00M | -94.00M | -176.00M | -34.00M | -179.00M | -175.00M | -164.00M | 18.00M | -13.00M | 44.00M | -20.00M | 119.00M | 187.00M | 236.00M | 139.00M | 236.00M | 111.00M | 33.00M | -178.00M | 79.00M | -40.00M | -154.00M | -225.00M | 1.00M | 5.00M | -3.00M | 7.00M | 225.00M | 146.00M | 190.00M | 81.00M | 210.00M | 108.00M | 95.00M | -110.00M | 32.00M | 13.00M | -61.00M | -131.00M | 4.00M | 20.00M | 14.00M | -118.00M |
|
Change in Account Payables (Quarter)
|
-18.00M | -132.00M | 39.00M | -7.00M | 187.00M | 109.00M | -10.00M | 44.00M | 220.00M | 177.00M | 201.00M | 51.00M | 104.00M | 185.00M | 8.00M | -97.00M | 158.00M | 69.00M | 16.00M | 84.00M | 160.00M | 195.00M | 298.00M | -164.00M | -318.00M | -239.00M | 88.00M | -134.00M | -170.00M | -340.00M | 49.00M | 242.00M | 228.00M | 170.00M | 213.00M | 142.00M | 276.00M | 219.00M | 106.00M | -118.00M | 60.00M | -74.00M | -269.00M | -312.00M | 250.00M | -994.00M | -189.00M | -1.00M | 205.00M | 118.00M | 125.00M | 347.00M | 207.00M | 284.00M | 316.00M | 45.00M | 57.00M | 9.00M | 71.00M | -88.00M | -41.00M | 217.00M | -321.00M | 207.00M | -64.00M | 48.00M | -44.00M | -12.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -113.00M | -305.00M | -76.00M | 334.00M | -67.00M | 49.00M | 40.00M | | -87.00M | | | | -189.00M | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
518.00M | 432.00M | 440.00M | 474.00M | 404.00M | 451.00M | 557.00M | 657.00M | 704.00M | 719.00M | 741.00M | 789.00M | 782.00M | 869.00M | 868.00M | 1,047.00M | 685.00M | 711.00M | 679.00M | 859.00M | 643.00M | 732.00M | 909.00M | 999.00M | 704.00M | 519.00M | 525.00M | 436.00M | 234.00M | 213.00M | 178.00M | 173.00M | 265.00M | 327.00M | 342.00M | 439.00M | 501.00M | 565.00M | 409.00M | 551.00M | 437.00M | 408.00M | 345.00M | 340.00M | 213.00M | 142.00M | 155.00M | 218.00M | 104.00M | 191.00M | 188.00M | 316.00M | 189.00M | 221.00M | 251.00M | 350.00M | 268.00M | 303.00M | 409.00M | 399.00M | 330.00M | 347.00M | 339.00M | 426.00M | 302.00M | 354.00M | 261.00M | 337.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 29.00M | 50.00M | 35.00M | 50.00M | 64.00M | 62.00M | 46.00M | 41.00M | 35.00M | 35.00M | 47.00M | 47.00M | 74.00M | 37.00M | 60.00M | 43.00M | 44.00M | 56.00M | 47.00M | 69.00M | 53.00M | -122.00M | 286.00M | 58.00M | 47.00M | 87.00M | 112.00M | 56.00M | 60.00M | 41.00M | 43.00M | 41.00M | 49.00M | 46.00M | 59.00M | 49.00M | 59.00M | 41.00M | 74.00M | 49.00M | 40.00M | 49.00M | 47.00M |
|
Acquisitions (Quarter)
|
| 14.00M | 23.00M | 18.00M | 113.00M | 77.00M | 193.00M | 140.00M | | | | | | | | | | | | 82.00M | | | | 1.00M | | | | 5.00M | | | | 31.00M | | | 628.00M | | | | 18.00M | 21.00M | | | 10.00M | -31.00M | | | | | | | | | | | | | | | | | | 22.00M | 5.00M | | 116.00M | 46.00M | 13.00M | 10.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 300.00M | | | 1,050.00M | 325.00M | 300.00M | 401.00M | 50.00M | 250.00M | 150.00M | 50.00M | 50.00M | 8.00M | 9.00M | 223.00M | 62.00M | 62.00M | 50.00M | 154.00M | 52.00M | 188.00M | 22.00M | 23.00M | 32.00M | 29.00M | | | | | | | 23.00M | 31.00M | | | 408.00M | 5.00M | | | | | | | | | | | | | | | | | | | 9.00M | 19.00M | | 123.00M | 14.00M | 77.00M | 41.00M | 24.00M | 163.00M | 216.00M |
|
Cash from Investing Activities (Quarter)
|
-465.00M | -1955.00M | -432.00M | -233.00M | -970.00M | -625.00M | 340.00M | -500.00M | -917.00M | -326.00M | -635.00M | -1312.00M | -727.00M | -790.00M | -941.00M | -1230.00M | -651.00M | -540.00M | -676.00M | -1003.00M | -674.00M | -846.00M | -812.00M | -806.00M | -682.00M | -553.00M | -489.00M | -468.00M | -208.00M | -185.00M | -129.00M | -188.00M | -237.00M | -308.00M | -962.00M | -420.00M | -374.00M | -1063.00M | -2.00M | -554.00M | -411.00M | -400.00M | -319.00M | -315.00M | -165.00M | -116.00M | -63.00M | -142.00M | -62.00M | -159.00M | -87.00M | -226.00M | -155.00M | -193.00M | -230.00M | -389.00M | -295.00M | -401.00M | -428.00M | -535.00M | -381.00M | -393.00M | -436.00M | -444.00M | -784.00M | -256.00M | -86.00M | -199.00M |
|
Other financing activities (Quarter)
|
42.00M | 5.00M | 11.00M | -65.00M | 44.00M | 1.00M | -96.00M | 93.00M | 7.00M | 73.00M | 79.00M | -134.00M | 34.00M | -9.00M | 107.00M | -78.00M | 21.00M | -104.00M | 141.00M | -236.00M | 113.00M | 117.00M | 81.00M | -336.00M | 51.00M | 20.00M | 75.00M | -50.00M | 77.00M | 12.00M | 74.00M | -98.00M | 63.00M | 231.00M | -202.00M | -144.00M | -21.00M | 7.00M | 42.00M | -167.00M | 10.00M | 8.00M | 15.00M | -103.00M | 12.00M | 8.00M | 5.00M | -81.00M | 5.00M | -1.00M | 3.00M | -63.00M | 80.00M | 36.00M | 44.00M | -260.00M | -4.00M | -3.00M | 9.00M | -128.00M | -21.00M | -15.00M | -1.00M | -93.00M | -9.00M | -3.00M | -11.00M | -87.00M |
|
Cash from Financing Activities (Quarter)
|
1,937.00M | -77.00M | -70.00M | -120.00M | -37.00M | -81.00M | -178.00M | -818.00M | -9.00M | -76.00M | -3.00M | 921.00M | -49.00M | -93.00M | 24.00M | -54.00M | -145.00M | -1184.00M | -338.00M | -87.00M | -514.00M | -10.00M | -346.00M | -160.00M | -102.00M | -141.00M | -79.00M | 7,403.00M | -77.00M | -2655.00M | -719.00M | -89.00M | -1659.00M | 18.00M | -369.00M | -151.00M | -179.00M | -151.00M | -751.00M | -338.00M | -155.00M | -253.00M | -142.00M | -145.00M | -903.00M | -34.00M | -35.00M | -35.00M | -223.00M | -45.00M | -542.00M | -28.00M | -668.00M | -75.00M | -712.00M | -343.00M | -249.00M | -395.00M | -483.00M | -544.00M | -422.00M | -416.00M | -347.00M | -545.00M | -406.00M | -405.00M | -405.00M | -771.00M |
|
Dividends Paid - Common (Quarter)
|
81.00M | 81.00M | 81.00M | 81.00M | 81.00M | 82.00M | 82.00M | 82.00M | 82.00M | 83.00M | 82.00M | 83.00M | 83.00M | 84.00M | 83.00M | 83.00M | 116.00M | 115.00M | 106.00M | 128.00M | 127.00M | 127.00M | 127.00M | 152.00M | 153.00M | 153.00M | 154.00M | 154.00M | 154.00M | 155.00M | 156.00M | 155.00M | 156.00M | 156.00M | 157.00M | 157.00M | 158.00M | 158.00M | 157.00M | 157.00M | 157.00M | 157.00M | 158.00M | 158.00M | 158.00M | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | 41.00M | 40.00M | 108.00M | 109.00M | 110.00M | 108.00M | 145.00M | 144.00M | 144.00M | 143.00M | 151.00M | 151.00M | 150.00M | 148.00M | 147.00M | 145.00M | 144.00M | 143.00M |
|
Exchange Rate Effect (Quarter)
|
-10.00M | -4.00M | -3.00M | -16.00M | -9.00M | -8.00M | -1.00M | -9.00M | -7.00M | -13.00M | -3.00M | -4.00M | -1.00M | -1.00M | -1.00M | -5.00M | -8.00M | -15.00M | 15.00M | 57.00M | 1.00M | -28.00M | -11.00M | 79.00M | -25.00M | -23.00M | 31.00M | 8.00M | -28.00M | -13.00M | -12.00M | -62.00M | -11.00M | -24.00M | -16.00M | -1.00M | -24.00M | -16.00M | -25.00M | -9.00M | -18.00M | -2.00M | -15.00M | -10.00M | -40.00M | -22.00M | -18.00M | -13.00M | -35.00M | 7.00M | -14.00M | -16.00M | -17.00M | -36.00M | -60.00M | -62.00M | -45.00M | -30.00M | -32.00M | -103.00M | -57.00M | -25.00M | -18.00M | -27.00M | -1.00M | -1.00M | -9.00M | -15.00M |
|
Change in Cash (Quarter)
|
1,843.00M | -1399.00M | 107.00M | 407.00M | -699.00M | -223.00M | 715.00M | -477.00M | -368.00M | 408.00M | 337.00M | 923.00M | -43.00M | -483.00M | -140.00M | 452.00M | -455.00M | -617.00M | 79.00M | 865.00M | -233.00M | 237.00M | -331.00M | 262.00M | 3.00M | 466.00M | -511.00M | 7,828.00M | -484.00M | -6485.00M | 181.00M | 720.00M | -1902.00M | 32.00M | -241.00M | 439.00M | -5.00M | -274.00M | -1.00M | -49.00M | -628.00M | -204.00M | 395.00M | 697.00M | -883.00M | 426.00M | 304.00M | 448.00M | -117.00M | 212.00M | -26.00M | 412.00M | -890.00M | 72.00M | -249.00M | 369.00M | -467.00M | 226.00M | -69.00M | 228.00M | -373.00M | 247.00M | 40.00M | 440.00M | -814.00M | 234.00M | -12.00M | 180.00M |
|
Free Cash Flow (Quarter)
|
-137.00M | 205.00M | 172.00M | 302.00M | -87.00M | 40.00M | -3.00M | 193.00M | -139.00M | 104.00M | 237.00M | 529.00M | -48.00M | -468.00M | -90.00M | 694.00M | -336.00M | 411.00M | 399.00M | 1,039.00M | 311.00M | 389.00M | -71.00M | 150.00M | 108.00M | 664.00M | -499.00M | 449.00M | -405.00M | -3845.00M | 863.00M | 886.00M | -260.00M | 19.00M | 764.00M | 572.00M | 71.00M | 391.00M | 368.00M | 301.00M | -481.00M | 43.00M | 526.00M | 827.00M | 12.00M | 456.00M | 265.00M | 420.00M | 99.00M | 218.00M | 429.00M | 366.00M | -239.00M | 155.00M | 502.00M | 813.00M | -146.00M | 749.00M | 465.00M | 1,011.00M | 157.00M | 734.00M | 502.00M | 1,030.00M | 75.00M | 542.00M | 227.00M | 828.00M |
|
Net Cash Flow (Quarter)
|
1,853.00M | -1395.00M | 110.00M | 423.00M | -690.00M | -215.00M | 716.00M | -468.00M | -361.00M | 421.00M | 340.00M | 927.00M | -42.00M | -482.00M | -139.00M | 457.00M | -447.00M | -602.00M | 64.00M | 808.00M | -234.00M | 265.00M | -320.00M | 183.00M | 28.00M | 489.00M | -542.00M | 7,820.00M | -456.00M | -6472.00M | 193.00M | 782.00M | -1891.00M | 56.00M | -225.00M | 440.00M | 19.00M | -258.00M | 24.00M | -40.00M | -610.00M | -202.00M | 410.00M | 707.00M | -843.00M | 448.00M | 322.00M | 461.00M | -82.00M | 205.00M | -12.00M | 428.00M | -873.00M | 108.00M | -189.00M | 431.00M | -422.00M | 256.00M | -37.00M | 331.00M | -316.00M | 272.00M | 58.00M | 467.00M | -813.00M | 235.00M | -3.00M | 195.00M |