|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.93M | 339.79M | 533.48M | 315.56M | 399.49M | 396.30M | 587.18M | 406.98M | 518.58M | 349.04M | 797.45M | 180.89M | 446.30M | 796.59M | 224.20M | 62.72M | 276.32M | 320.02M | 435.11M | 457.67M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.34M | 50.57M | 15.34M | 17.22M | 18.08M | -15.12M | 28.29M | 7.55M | -1.76M | 0.93M | 5.99M | 11.51M | 13.05M | 2.27M | 13.56M | 2.64M | 0.98M | 48.28M | 17.13M | 17.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.03M | 12.61M | 5.06M | 2.32M | -17.14M | 46.64M | -11.25M | -16.04M | 10.76M | 32.77M | -8.97M | -7.73M | -8.92M | 98.86M | -12.20M | -3.83M | 53.83M | 84.50M | 26.16M | 9.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.96M | 85.02M | 12.59M | 14.85M | 43.31M | 117.53M | | 77.36M | 38.06M | 95.07M | 31.39M | | 49.63M | 162.29M | | | | 24.48M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 386.06M | 679.17M | 656.47M | 457.31M | 446.42M | 767.64M | 755.40M | 294.41M | 515.73M | 757.65M | 569.13M | 325.61M | 695.25M | 941.60M | 396.68M | 112.22M | 841.92M | 926.55M | 468.81M | 419.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.02M | 83.05M | 91.04M | 93.85M | 94.20M | 99.88M | 98.20M | 101.59M | 103.31M | 116.72M | 107.76M | 110.42M | 113.25M | 123.81M | 119.56M | 123.83M | 127.78M | 132.52M | 133.00M | 136.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 311.81M | -208.22M | 189.62M | -208.84M | 278.28M | -220.90M | 140.96M | -97.46M | 366.19M | -307.61M | 383.42M | -350.37M | 297.73M | -335.23M | 73.04M | -62.64M | 146.57M | -255.95M | 247.56M | -69.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.10M | -60.32M | 37.32M | 182.75M | -18.65M | -14.46M | 3.26M | 198.64M | -33.80M | -10.96M | -202.06M | 330.18M | -155.80M | -41.16M | 207.24M | 369.33M | -131.56M | -311.69M | 4.24M | 314.42M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.68M | -36.71M | 98.03M | 25.31M | 124.89M | -31.75M | 16.05M | -36.33M | 148.45M | -77.94M | -56.33M | 76.28M | 99.22M | -90.27M | 335.64M | 47.04M | 70.96M | -290.15M | 21.21M | 113.25M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.92M | -121.92M | 127.26M | -75.33M | 73.04M | -119.96M | 174.20M | -177.88M | 86.90M | -115.71M | 147.54M | -83.98M | 74.95M | -155.60M | 80.17M | 82.60M | -3.90M | -76.67M | 119.05M | -88.94M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 3.29M | 11.25M | -7.66M | 36.98M | -26.06M | 0.17M | 4.29M | 8.48M | 9.51M | 11.41M | 79.52M | -38.74M | 37.62M | 339.15M | 108.52M | -215.94M | -78.21M | 135.73M | -101.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.84M | 148.43M | 141.06M | 99.90M | 119.03M | 159.49M | 176.09M | 154.41M | 218.09M | 222.51M | 213.30M | 130.15M | 127.96M | 134.53M | 145.53M | 85.09M | 85.92M | 138.09M | 114.60M | 89.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1,181.57M | | | | | | | | | | | | 75.50M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -139.62M | -1383.09M | -163.97M | -187.02M | -158.99M | -277.40M | -188.32M | -327.71M | -219.51M | -463.13M | -227.57M | -162.16M | -159.59M | -410.99M | -146.99M | -154.79M | -80.40M | -896.53M | -117.12M | -82.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.75M | 10.32M | 16.71M | 5.06M | 9.05M | 3.33M | 15.19M | 6.83M | 2.23M | 1.76M | 4.10M | 4.18M | 5.50M | 0.88M | 2.74M | 4.20M | 10.32M | 4.04M | 15.00M | 1.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | 356.69M | -463.45M | -291.95M | -320.63M | -339.69M | -552.25M | 45.57M | -277.69M | -363.89M | -221.66M | -231.22M | -394.10M | -449.53M | 537.08M | -559.57M | -513.95M | -266.92M | -402.84M | -425.24M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.25M | 180.79M | 181.08M | 48.82M | 54.74M | 207.04M | 207.36M | 152.39M | 178.57M | 237.81M | 273.40M | 202.53M | 202.39M | 270.49M | 271.59M | 67.99M | 67.99M | 271.34M | 288.00M | 214.31M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 0.98M | -20.26M | 23.33M | 21.21M | -14.40M | -18.38M | -26.45M | 6.56M | 0.02M | -1.41M | 14.43M | 6.33M | 34.72M | -2.27M | -0.76M | 3.11M | -0.26M | 2.28M | 2.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.31M | -346.25M | 8.79M | 1.67M | -11.98M | 136.15M | -3.54M | -14.19M | 25.09M | -69.35M | 118.50M | -53.35M | 147.89M | 115.80M | 784.51M | -602.91M | 250.67M | -237.16M | -48.88M | -85.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.22M | 530.74M | 515.40M | 357.41M | 327.39M | 608.15M | 579.30M | 140.00M | 297.64M | 535.14M | 355.83M | 195.45M | 567.30M | 807.08M | 251.16M | 27.13M | 755.99M | 788.47M | 354.21M | 329.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.31M | -347.23M | 29.05M | -21.66M | -33.20M | 150.55M | 14.83M | 12.27M | 18.53M | -69.37M | 119.91M | -67.78M | 141.57M | 81.08M | 786.77M | -602.15M | 247.56M | -236.90M | -51.16M | -88.36M |