|
Net Income (Quarter)
|
364.86M | 387.78M | 756.60M | 1,509.20M | 831.87M | 1,150.65M | 1,794.80M | 435.00M | 375.80M | -96.17M |
|
Share-based Compensation (Quarter)
|
4.75M | 2.63M | 2.71M | 5.70M | 7.00M | 14.12M | 19.84M | 9.00M | 6.07M | 25.76M |
|
Deferred Taxes (Quarter)
|
-66.00M | 85.06M | -6.05M | 32.30M | 42.05M | 93.79M | 43.24M | 10.80M | 2.62M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | -284.79M | | | | -448.52M | |
|
Gains from Equity Investments (Quarter)
|
-115.89M | 86.01M | -26.08M | -102.60M | 9.19M | -86.49M | -67.06M | 47.90M | -24.79M | |
|
Gains from Investment Securities (Quarter)
|
-5.26M | 0.52M | 0.14M | -4.30M | -10.77M | -8.88M | -15.27M | -4.30M | -12.73M | -13.26M |
|
Asset Writedowns and Impairment (Quarter)
|
4.57M | 1.66M | 20.41M | 1.60M | 6.24M | 7.95M | 12.77M | 8.90M | 2.68M | 22.62M |
|
Cash from Restructuring (Quarter)
|
| | | | | | -1.29M | | | |
|
Non-cash Items (Quarter)
|
1,165.63M | 1,863.11M | 2,122.55M | 1,740.10M | 1,553.83M | 3,209.69M | 5,102.48M | 1,828.00M | 1,138.46M | |
|
Change in Working Capital (Quarter)
|
-1141.10M | -23.93M | -271.68M | 69.50M | -1838.62M | -2721.61M | -3292.82M | 408.10M | -1586.98M | |
|
Change in Receivables (Quarter)
|
46.91M | 67.47M | -61.00M | -387.00M | 236.93M | 160.09M | -18.75M | -328.60M | 331.07M | 683.55M |
|
Change in Inventory (Quarter)
|
-220.50M | -71.57M | -282.30M | 196.90M | -640.93M | -955.25M | -1203.27M | 409.60M | -582.39M | -824.62M |
|
Change in Account Payables (Quarter)
|
-631.84M | 42.67M | 285.93M | 647.80M | -547.38M | -575.41M | -90.20M | 702.80M | -799.31M | -437.71M |
|
Change in Accured Expenses (Quarter)
|
-98.00M | 107.48M | 106.78M | -53.90M | -68.45M | 179.42M | 151.58M | -350.20M | -178.36M | |
|
Change in Taxes (Quarter)
|
-27.99M | -59.33M | -101.43M | -159.90M | -234.33M | -550.90M | -652.20M | -156.80M | -218.48M | |
|
Other Working Capital Changes (Quarter)
|
-67.68M | -35.83M | 10.35M | 85.60M | -288.54M | -362.17M | -556.89M | 433.30M | 7.84M | -88.22M |
|
Cash from Operations (Quarter)
|
24.54M | 1,246.96M | 2,443.08M | 1,809.60M | -554.53M | 488.08M | 1,809.66M | 2,236.10M | -789.30M | 793.69M |
|
Amortization of Deferred Charges (Quarter)
|
11.02M | | | | 10.02M | | 25.51M | | | |
|
Amortizatization of Intangibles (Quarter)
|
348.75M | 599.62M | 361.09M | 360.30M | 191.55M | 567.95M | 976.10M | 580.20M | 314.21M | |
|
Depreciation & Amortization (CF) (Quarter)
|
544.50M | 546.27M | 542.84M | 555.90M | 535.64M | 1,100.84M | 1,684.86M | 623.70M | 617.49M | |
|
Capital Expenditures (Quarter)
|
-2.37M | -2.16M | -946.03M | -4.50M | -2.67M | -2.55M | -1261.01M | -2.40M | -5.02M | 1,178.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
11.99M | 3.79M | 10.23M | 21.20M | 21.86M | 35.62M | 56.92M | 16.30M | 28.65M | 48.11M |
|
Change in Intangibles (Quarter)
|
| | | | | | -4.72M | | -5.02M | |
|
Acquisitions (Quarter)
|
-1.47M | -1.41M | -1.34M | -1.60M | | | | | | |
|
Divestments (Quarter)
|
| | | -492.10M | | -165.27M | -91.63M | -853.50M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | -16.70M | -2.77M | 26.35M |
|
Cash from Investing Activities (Quarter)
|
-272.69M | -341.74M | -311.10M | -492.12M | -243.52M | -837.56M | -1457.84M | | -514.69M | -1128.16M |
|
Other financing activities (Quarter)
|
2.79M | 149.19M | 440.51M | 150.90M | 137.77M | 279.95M | 451.17M | -60.70M | 67.10M | |
|
Cash from Financing Activities (Quarter)
|
-699.20M | -700.40M | 305.81M | -321.00M | -34.95M | -2334.80M | -1733.93M | -38.00M | -67.73M | -141.42M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | -7.60M | | | | -237.50M | 1.23M | |
|
Dividends Paid - Common (Quarter)
|
-0.78M | 3,691.08M | 5,070.10M | 5,070.10M | -379.50M | 2,518.80M | 3,558.20M | 96.57M | -1.78M | 1,039.10M |
|
Exchange Rate Effect (Quarter)
|
38.81M | -175.51M | -33.13M | -183.10M | 45.31M | 120.53M | 139.96M | -37.20M | 101.37M | 110.80M |
|
Change in Cash (Quarter)
|
-1168.50M | 289.28M | 1,379.75M | 543.60M | -787.69M | -3094.92M | -2055.46M | 1,006.90M | -1270.35M | -1096.02M |
|
Beginning Cash Balance (Quarter)
|
4,466.49M | 103.03M | | 5,070.10M | 5,613.67M | 5,613.67M | 5,613.67M | 3,558.20M | 4,565.14M | |
|
Free Cash Flow (Quarter)
|
26.91M | 1,249.12M | 3,389.11M | 1,814.10M | -551.86M | 490.63M | 3,070.68M | 2,238.50M | -784.27M | -385.22M |
|
Net Cash Flow (Quarter)
|
-947.36M | 204.82M | 2,437.79M | 996.48M | -833.00M | -2684.28M | -1382.11M | 2,198.10M | -1371.71M | -475.89M |