|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 376.85M | 407.92M | 272.36M | 327.93M | 116.86M | 195.95M | 140.93M | | | | | -7.89M | 0.04M | 6.36M | 5.16M | | | | -4.37M | 159.32M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.10M | 7.00M | 6.94M | 9.75M | 13.25M | 9.96M | 10.96M | 13.73M | 10.49M | 11.26M | 9.88M | 20.21M | 14.36M | 13.38M | 15.17M | 35.64M | 18.19M | 13.98M | 20.42M | 50.67M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.69M | 7.67M | 129.75M | -67.27M | -12.69M | 32.96M | -23.39M | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.28M | -44.89M | 21.39M | | | | | -4.37M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.87M | -0.18M | 91.58M | 16.71M | -28.83M | 150.59M | 462.83M | 9.54M | 113.78M | 28.01M | 8.04M | -75.41M | -72.44M | | -55.99M | 44.42M | 8.78M | | 726.08M | -118.76M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.67M | -0.85M | 7.79M | 9.00M | 9.43M | 12.82M | | | | | | | | | | | | | | 65.41M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 514.35M | 1,068.13M | 1,495.74M | -1214.60M | 1,223.44M | 1,400.31M | 395.69M | -1818.85M | 417.18M | -488.31M | -43.65M | -1257.62M | 77.57M | -670.04M | 1,709.63M | -2665.16M | -978.33M | 184.19M | 1,964.17M | -1737.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.90M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.31M | 42.32M | 18.30M | 47.40M | 41.56M | 42.86M | 57.52M | 33.59M | 25.87M | 25.44M | 28.58M | 44.20M | 49.52M | 47.86M | 56.27M | 32.99M | 55.46M | 55.98M | 57.47M | 41.34M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.48M | 16.14M | -78.89M | -66.33M | -53.03M | 50.12M | -131.43M | -20.91M | 6.20M | -31.57M | 150.16M | 11.19M | 103.08M | -54.74M | 9.75M | 47.57M | 96.03M | -83.55M | 91.47M | -7.85M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 837.57M | -191.99M | 109.83M | 1,725.63M | -1339.15M | 80.74M | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,251.80M | -1980.27M | 2,133.38M | -440.48M | -303.15M | 1,540.47M | -2085.75M | 286.11M | 638.37M | -460.68M | -380.62M | 212.20M | -331.70M | 57.42M | 175.51M | 546.02M | -433.73M | 262.23M | 2,891.63M | 134.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 404.46M | 285.56M | 225.22M | -1601.21M | 314.08M | 187.49M | 384.20M | -763.85M | 291.04M | 108.08M | 45.94M | -371.04M | 657.02M | 165.38M | 473.65M | -1197.69M | 427.61M | 337.36M | 747.91M | -1135.71M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.97M | -118.84M | 272.91M | 148.74M | 57.59M | -266.01M | 290.40M | 690.60M | 97.83M | -841.35M | 604.85M | 504.94M | -543.72M | 460.69M | -82.77M | 236.58M | -269.82M | 299.80M | -332.35M | -17.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.52M | 59.23M | 49.61M | 27.63M | 57.13M | 47.23M | 92.31M | 25.15M | 25.06M | 30.00M | -79.06M | 96.24M | 48.62M | 35.80M | 69.93M | 49.58M | 43.67M | 58.18M | 56.04M | 64.86M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.88M | | | | | | | -95.28M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.47M | -127.85M | -153.20M | -105.81M | -127.09M | 164.83M | 7.54M | -36.09M | -81.20M | -138.74M | 243.83M | -145.29M | 34.83M | 427.29M | -106.53M | -57.77M | -99.37M | -54.58M | -87.08M | -129.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 0.42M | 0.17M | 33.70M | 29.47M | 1.13M | -64.30M | 5.38M | 0.07M | 0.28M | -5.73M | -3.30M | 7.68M | 3.49M | -1.77M | 1.92M | 14.22M | -6.56M | 3.60M | 7.96M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -293.67M | -200.14M | 418.45M | -1083.38M | -972.76M | -573.60M | -213.49M | -281.64M | 57.13M | 1,242.39M | 42.24M | 320.90M | 3,178.39M | 301.77M | -281.17M | 2,026.16M | 859.11M | 172.97M | 533.69M | 627.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.94M | 66.08M | -145.07M | 72.33M | 75.20M | 73.29M | -209.15M | | 74.26M | 67.94M | 69.98M | 69.91M | 68.54M | 76.68M | 290.40M | 2.79M | 90.86M | 88.65M | 366.05M | 92.79M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | -3.05M | -5.09M | -0.47M | -9.33M | -10.39M | -1.96M | 1.68M | 0.97M | -2.87M | 55.13M | -1.68M | 0.17M | 20.41M | -21.15M | -8.06M | 69.53M | -44.19M | -14.91M | -0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.08M | 737.09M | -407.43M | -2404.25M | 114.26M | 981.15M | 1,308.84M | -2134.90M | 2,134.90M | | -830.79M | -1132.27M | 1,119.04M | 2,060.52M | 1,300.78M | | -853.90M | 853.90M | 1,795.97M | -6.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 481.83M | 1,008.90M | 1,446.14M | -1242.22M | 1,166.31M | 1,353.08M | 303.38M | -1844.00M | 392.12M | -518.30M | 35.40M | -1353.86M | 28.96M | -705.84M | 1,639.70M | -2714.74M | -1022.00M | 126.01M | 1,908.12M | -1802.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.21M | 740.14M | 1,760.99M | -2403.79M | 123.59M | 991.54M | 189.74M | -2136.58M | 393.10M | 615.35M | 242.43M | -1082.00M | 3,290.79M | 59.02M | 1,321.93M | -696.78M | -218.59M | 302.57M | 2,410.78M | -1239.45M |