|
Net Income (Quarter)
|
38.00M | 157.00M | 203.00M | 62.00M | 124.00M | 212.00M | 187.00M | 159.00M | 150.00M | 167.00M | 283.00M | 281.00M | 119.00M | 144.00M | 103.00M | 6.00M | | | | | 279.00M | 379.00M | 422.00M | 307.00M | 277.00M | 463.00M | 552.00M | -406.00M | -52.00M | -456.00M | -81.00M | -225.00M | -109.00M | 128.00M | 240.00M | 148.00M | 211.00M | 367.00M | 346.00M | 333.00M | 209.00M | 413.00M | 379.00M | 150.00M | 268.00M | 422.00M | 344.00M | 505.00M | 300.00M | 442.00M | 421.00M | 298.00M |
|
Share-based Compensation (Quarter)
|
2.00M | 1.00M | 2.00M | 257.00M | 19.00M | 22.00M | 16.00M | 21.00M | 19.00M | 81.00M | 14.00M | 10.00M | 11.00M | 16.00M | 23.00M | 41.00M | 25.00M | 34.00M | 32.00M | 30.00M | 28.00M | 40.00M | 35.00M | 24.00M | 34.00M | 47.00M | 42.00M | 31.00M | | 24.00M | 25.00M | 60.00M | 39.00M | 53.00M | 52.00M | 49.00M | 37.00M | 47.00M | 42.00M | 36.00M | 33.00M | 52.00M | 48.00M | 36.00M | 41.00M | 55.00M | 44.00M | 36.00M | 36.00M | 55.00M | 44.00M | 35.00M |
|
Deferred Taxes (Quarter)
|
7.00M | 18.00M | 41.00M | -1.00M | -52.00M | 10.00M | -20.00M | 76.00M | 40.00M | -30.00M | 24.00M | -661.00M | -32.00M | -68.00M | -47.00M | 50.00M | -67.00M | -56.00M | -37.00M | -569.00M | -37.00M | -2.00M | 68.00M | -43.00M | -26.00M | 27.00M | 21.00M | -42.00M | -37.00M | -81.00M | -24.00M | -93.00M | -39.00M | 4.00M | 41.00M | -10.00M | -3.00M | | 57.00M | -20.00M | -20.00M | -10.00M | -8.00M | -226.00M | -30.00M | -6.00M | 5.00M | -216.00M | -21.00M | 3.00M | 48.00M | 34.00M |
|
Gains from Investment Securities (Quarter)
|
16.00M | 24.00M | 44.00M | -57.00M | 2.00M | 9.00M | 273.00M | -262.00M | 12.00M | 185.00M | -175.00M | 4.00M | 6.00M | 236.00M | -229.00M | 9.00M | 28.00M | | -7.00M | -20.00M | 9.00M | 140.00M | -133.00M | 6.00M | 2.00M | 155.00M | -135.00M | 16.00M | 18.00M | -5.00M | 54.00M | -9.00M | 25.00M | -36.00M | 90.00M | -30.00M | 4.00M | 52.00M | | -53.00M | 51.00M | 1.00M | 1.00M | 1.00M | 69.00M | 1.00M | 2.00M | | 71.00M | 1.00M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | 9.00M | 15.00M | | | | | | | | | | | | | | | | 112.00M | 15.00M | 9.00M | 122.00M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
172.00M | 466.00M | 386.00M | 1,077.00M | 147.00M | 365.00M | 387.00M | 408.00M | 286.00M | 362.00M | 343.00M | 455.00M | 339.00M | 335.00M | 295.00M | 341.00M | 50.00M | 294.00M | 251.00M | 254.00M | 243.00M | 289.00M | 382.00M | 341.00M | 364.00M | 286.00M | 532.00M | 202.00M | 129.00M | 817.00M | -100.00M | -138.00M | -171.00M | -129.00M | 278.00M | 131.00M | 195.00M | 333.00M | 671.00M | 482.00M | 330.00M | 464.00M | 687.00M | 465.00M | 346.00M | 421.00M | 664.00M | 582.00M | 452.00M | 658.00M | 816.00M | 203.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 3.00M | 5.00M | 4.00M | 5.00M | 7.00M | 7.00M | 6.00M | 7.00M | 7.00M | 7.00M | 7.00M | 181.00M | 8.00M | 7.00M | 7.00M | 7.00M | 12.00M | 33.00M | 32.00M | -3.00M | 8.00M | 11.00M | 10.00M | 10.00M | 10.00M | 11.00M | 11.00M | 11.00M | 12.00M | 13.00M | 12.00M | 13.00M | 14.00M | 13.00M | 15.00M | 15.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
160.00M | 149.00M | 146.00M | 148.00M | 153.00M | 158.00M | 159.00M | 158.00M | 175.00M | 173.00M | 171.00M | 173.00M | 169.00M | 171.00M | 169.00M | 177.00M | 86.00M | 83.00M | 83.00M | 84.00M | 82.00M | 79.00M | 81.00M | 83.00M | 84.00M | 86.00M | 86.00M | 90.00M | 91.00M | 88.00M | 90.00M | 62.00M | 51.00M | 46.00M | 46.00M | 45.00M | 44.00M | 40.00M | 39.00M | 39.00M | 37.00M | 37.00M | 40.00M | 33.00M | 36.00M | 34.00M | 37.00M | 39.00M | 41.00M | 43.00M | 46.00M | 47.00M |
|
Other Working Capital Changes (Quarter)
|
-51.00M | 125.00M | 47.00M | 471.00M | -67.00M | -5.00M | 61.00M | -168.00M | -2.00M | -1.00M | 19.00M | -228.00M | -146.00M | -39.00M | -50.00M | 237.00M | -96.00M | 101.00M | 30.00M | -130.00M | 25.00M | -40.00M | 66.00M | -69.00M | 121.00M | -166.00M | -7.00M | 35.00M | -98.00M | 321.00M | 273.00M | -483.00M | -75.00M | -296.00M | -65.00M | 308.00M | -91.00M | -97.00M | 55.00M | 122.00M | 74.00M | -11.00M | -109.00M | 73.00M | 31.00M | -262.00M | 381.00M | -83.00M | -38.00M | 24.00M | 105.00M | -68.00M |
|
Capital Expenditures (Quarter)
|
11.00M | 15.00M | 24.00M | 204.00M | 15.00M | 95.00M | 74.00M | 84.00M | 88.00M | 71.00M | 55.00M | 96.00M | 84.00M | -49.00M | 192.00M | -146.00M | 9.00M | 9.00M | 27.00M | 30.00M | 15.00M | 13.00M | 34.00M | 25.00M | 23.00M | 23.00M | 33.00M | 2.00M | 17.00M | 13.00M | 8.00M | 8.00M | 8.00M | 1.00M | 8.00M | 18.00M | 4.00M | 7.00M | 32.00M | -4.00M | 19.00M | 23.00M | 67.00M | 42.00M | 16.00M | 25.00M | 7.00M | 54.00M | 19.00M | 22.00M | 30.00M | 30.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | 35.00M | 5.00M | 4.00M | 1,869.00M | | 328.00M | 8.00M | | 1.00M | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 8.00M | | | | | | | |
|
Change in Intangibles (Quarter)
|
1.00M | 9.00M | 2.00M | 32.00M | 16.00M | 5.00M | 33.00M | 11.00M | 11.00M | 8.00M | 8.00M | 10.00M | 9.00M | 9.00M | 17.00M | 20.00M | 13.00M | 19.00M | 19.00M | 24.00M | 14.00M | 24.00M | 44.00M | 21.00M | 15.00M | 28.00M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| 2.00M | | | | | | | 1,298.00M | 112.00M | | -8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M |
|
Divestments (Quarter)
|
13.00M | | 3.00M | 17.00M | 3.00M | 8.00M | 21.00M | 6.00M | 2.00M | 7.00M | 9.00M | 13.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 1.00M | 2.00M | 2.00M | 1.00M | 1.00M | 16.00M | 2.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | | 1.00M | 1.00M | | | | | | | | 1.00M | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-64.00M | -119.00M | -69.00M | -130.00M | -73.00M | -48.00M | -79.00M | -110.00M | 465.00M | -207.00M | 257.00M | -101.00M | -110.00M | -126.00M | -110.00M | -77.00M | -37.00M | -28.00M | -30.00M | -52.00M | -26.00M | -49.00M | -5.00M | -51.00M | -44.00M | -51.00M | 48.00M | -76.00M | -47.00M | -29.00M | -13.00M | -18.00M | -16.00M | 2.00M | -20.00M | -23.00M | -26.00M | -68.00M | -4.00M | -25.00M | -85.00M | -69.00M | -74.00M | -77.00M | -27.00M | -291.00M | -49.00M | -79.00M | -50.00M | -36.00M | -44.00M | -60.00M |
|
Other financing activities (Quarter)
|
26.00M | -56.00M | 144.00M | 79.00M | | | -19.00M | 19.00M | 8.00M | | -61.00M | 61.00M | -34.00M | 34.00M | | 76.00M | | | | | | | | -25.00M | | | 2.00M | -29.00M | | | -15.00M | | | | | 76.00M | | | | | 9.00M | | | 11.00M | 13.00M | 3.00M | 14.00M | 2.00M | | | 15.00M | 12.00M |
|
Cash from Financing Activities (Quarter)
|
-77.00M | -457.00M | -255.00M | -1074.00M | -232.00M | -209.00M | -302.00M | -332.00M | -761.00M | -191.00M | -475.00M | -326.00M | -116.00M | -103.00M | -136.00M | 311.00M | -716.00M | -345.00M | -335.00M | -328.00M | -211.00M | -405.00M | -174.00M | -510.00M | -343.00M | 20.00M | -485.00M | -305.00M | 1,100.00M | 982.00M | 5.00M | -55.00M | -624.00M | -1194.00M | 4.00M | 21.00M | -167.00M | -512.00M | -551.00M | -535.00M | -547.00M | -484.00M | -713.00M | -296.00M | 238.00M | -744.00M | 232.00M | -771.00M | -974.00M | -986.00M | -92.00M | -296.00M |
|
Dividends Paid - Common (Quarter)
|
1.00M | 2.00M | | -3.00M | 1.00M | 1.00M | 1.00M | -3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 69.00M | -65.00M | 2.00M | 26.00M | 50.00M | -49.00M | | 195.00M | 48.00M | 46.00M | 45.00M | 47.00M | 43.00M | 44.00M | 43.00M | 42.00M | 42.00M | | | | | | | | | 41.00M | 41.00M | 41.00M | 41.00M | 40.00M | 39.00M | 38.00M | 39.00M | 37.00M | 37.00M | 37.00M | 37.00M | 36.00M | 35.00M | 35.00M |
|
Exchange Rate Effect (Quarter)
|
-9.00M | -6.00M | 1.00M | -3.00M | -1.00M | 2.00M | -8.00M | -7.00M | -9.00M | | -8.00M | -2.00M | 4.00M | 2.00M | 1.00M | -22.00M | 5.00M | 2.00M | 1.00M | | 7.00M | -13.00M | -8.00M | 4.00M | | 2.00M | -4.00M | | -7.00M | | 1.00M | 6.00M | -5.00M | 1.00M | -2.00M | -4.00M | -4.00M | -9.00M | -8.00M | 2.00M | -6.00M | -6.00M | -4.00M | 4.00M | -12.00M | -4.00M | 6.00M | -11.00M | 3.00M | 5.00M | -2.00M | -3.00M |
|
Change in Cash (Quarter)
|
22.00M | -116.00M | 63.00M | -130.00M | -159.00M | 110.00M | -2.00M | -41.00M | -19.00M | -36.00M | 117.00M | 26.00M | 117.00M | 108.00M | 50.00M | 553.00M | -698.00M | -77.00M | -113.00M | -126.00M | 13.00M | -178.00M | 195.00M | -216.00M | -23.00M | 257.00M | 91.00M | -179.00M | 1,175.00M | 1,770.00M | -107.00M | -205.00M | -816.00M | -1320.00M | 260.00M | 125.00M | -2.00M | -256.00M | 108.00M | -76.00M | -308.00M | -95.00M | -104.00M | 96.00M | 545.00M | -618.00M | 853.00M | -279.00M | -569.00M | -359.00M | 678.00M | -156.00M |
|
Free Cash Flow (Quarter)
|
161.00M | 451.00M | 362.00M | 873.00M | 132.00M | 270.00M | 313.00M | 324.00M | 198.00M | 291.00M | 288.00M | 359.00M | 255.00M | 384.00M | 103.00M | 487.00M | 41.00M | 285.00M | 224.00M | 224.00M | 228.00M | 276.00M | 348.00M | 316.00M | 341.00M | 263.00M | 499.00M | 200.00M | 112.00M | 804.00M | -108.00M | -146.00M | -179.00M | -130.00M | 270.00M | 113.00M | 191.00M | 326.00M | 639.00M | 486.00M | 311.00M | 441.00M | 620.00M | 423.00M | 330.00M | 396.00M | 657.00M | 528.00M | 433.00M | 636.00M | 786.00M | 173.00M |
|
Net Cash Flow (Quarter)
|
31.00M | -110.00M | 62.00M | -127.00M | -158.00M | 108.00M | 6.00M | -34.00M | -10.00M | -36.00M | 125.00M | 28.00M | 113.00M | 106.00M | 49.00M | 575.00M | -703.00M | -79.00M | -114.00M | -126.00M | 6.00M | -165.00M | 203.00M | -220.00M | -23.00M | 255.00M | 95.00M | -179.00M | 1,182.00M | 1,770.00M | -108.00M | -211.00M | -811.00M | -1321.00M | 262.00M | 129.00M | 2.00M | -247.00M | 116.00M | -78.00M | -302.00M | -89.00M | -100.00M | 92.00M | 557.00M | -614.00M | 847.00M | -268.00M | -572.00M | -364.00M | 680.00M | -153.00M |