|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 383.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 45.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -25.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | | | 71.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 618.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 15.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 50.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 27.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 9.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 8.00M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -39.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | | | | | 9.00M | | | 11.00M | 13.00M | 3.00M | 14.00M | 2.00M | | | 15.00M | 12.00M | 6.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -923.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 35.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -351.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 609.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -344.00M |