|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 971.00M | 118.00M | 172.00M | 84.00M | 204.00M | 63.00M | 94.00M | 426.00M | 500.00M | 167.00M | 142.00M | 84.00M | 126.00M | 130.00M | 127.00M | 81.00M | 106.00M | 129.00M | -63.00M | 140.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.00M | | | 8.00 | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 12.00M | | | | | | 84.00M | 43.00M | 33.00M | 42.00M | 48.00M | 49.00M | 33.00M | 42.00M | 57.00M | 2.00M | 53.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 7.00M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 110.00M | | | | | | 244.00M | 177.00M | 159.00M | 208.00M | 228.00M | 207.00M | 254.00M | 235.00M | 282.00M | 332.00M | 245.00M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 30.00M | | | | | | 127.00M | 139.00M | 216.00M | -36.00M | -13.00M | 96.00M | 158.00M | -140.00M | -62.00M | 82.00M | -161.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 13.00M | | | | | | 268.00M | -28.00M | 47.00M | -141.00M | 26.00M | 73.00M | 68.00M | -202.00M | 27.00M | 45.00M | -272.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -56.00M | | | | | | 113.00M | 251.00M | 50.00M | 51.00M | 58.00M | -14.00M | -102.00M | 28.00M | -87.00M | -145.00M | 76.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 67.00M | | | | | | -71.00M | -59.00M | 66.00M | 26.00M | -55.00M | 46.00M | 87.00M | 31.00M | -69.00M | 110.00M | 37.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -184.00M | -19.00M | 16.00M | 10.00M | -28.00M | 22.00M | 39.00M | 18.00M | 71.00M | 71.00M | 11.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -105.00M | -32.00M | -7.00M | -6.00M | -29.00M | -22.00M | -41.00M | -36.00M | -41.00M | -37.00M | -29.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 224.00M | | | | | | 433.00M | 426.00M | 452.00M | 292.00M | 316.00M | 408.00M | 452.00M | 165.00M | 308.00M | 314.00M | 195.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 107.00M | | | | | | 141.00M | 119.00M | 146.00M | 147.00M | 152.00M | 140.00M | 157.00M | 151.00M | 157.00M | 157.00M | 160.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 113.00M | 151.00M | 130.00M | 211.00M | 160.00M | 232.00M | 242.00M | 219.00M | 244.00M | 177.00M | 199.00M | 304.00M | 155.00M | -142.00M | -159.00M | 267.00M | -190.00M | -180.00M | -252.00M | -135.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | | -50.00M | -2.00M | -3.00M | -9.00M | | -88.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -4.00M | | | | | | | 1.00M | | 15.00M | 3.00M | 1.00M | | 2.00M | 1.00M | -3.00M | 3.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -10.00M | | | | | | -35.00M | 1.00M | 22.00M | 50.00M | 11.00M | 2.00M | 7.00M | -4.00M | 3.00M | -82.00M | 32.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -191.00M | | | | | | -202.00M | -187.00M | -262.00M | -95.00M | -125.00M | -204.00M | -270.00M | -192.00M | -178.00M | -333.00M | -186.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -12.00M | | | | | | -393.00M | -299.00M | -79.00M | -249.00M | -263.00M | -107.00M | -227.00M | 5.00M | -353.00M | -45.00M | 100.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -65.00M | | | | | | -146.00M | -82.00M | -68.00M | -61.00M | -59.00M | -63.00M | -68.00M | -52.00M | -55.00M | -62.00M | -60.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -2.00M | | | | | | -18.00M | -5.00M | 2.00M | -5.00M | -4.00M | 9.00M | -21.00M | 7.00M | -3.00M | -1.00M | 7.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.00M | | | | | | -162.00M | -60.00M | 111.00M | -52.00M | -72.00M | 97.00M | -45.00M | -22.00M | -223.00M | -64.00M | 109.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | -113.00M | -151.00M | -130.00M | 13.00M | -160.00M | -232.00M | -242.00M | -219.00M | -244.00M | 256.00M | 227.00M | 148.00M | 137.00M | 458.00M | 567.00M | 185.00M | 355.00M | 488.00M | 566.00M | 330.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 21.00M | | | | | | -162.00M | -60.00M | 111.00M | -52.00M | -72.00M | 97.00M | -45.00M | -22.00M | -223.00M | -64.00M | 109.00M |