|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 351.80M | | 384.49 | | | | | | 2,629.40M | 2,356.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.40M | 3.00M | 3.00M | 1.40M | 1.90M | | 2.00M | 2.90M | 2.40M | 2.50M | 2.80M | 1.30M | 2.40M | 4.60M | 3.20M | 3.40M | 1.90M | 6.60M | 3.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | -41.40M | -16.90M | 14.80M | 5.50M | -59.60M | 9.00M | 9.70M | 74.10M | 51.10M | 8.60M | -21.20M | 21.60M | 478.40M | 136.80M | 170.90M | 32.90M | 689.30M | 465.20M | 330.20M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.50M | 356.00M | 98.40M | -38.59M | -1.23M | | -72.79M | 459.10M | 1.19M | | | 478.10M | | | | | | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.10M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 8.70M | 6.80M | 5.90M | 23.30M | 25.70M | 15.40M | 26.00M | 13.00M | 71.20M | 21.50M | 21.80M | 23.50M | 24.60M | 5.50M | 5.80M | -63.00M | | 7.50M | 1.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -74.10M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.40M | 158.70M | 155.80M | -5.20M | | | | -69.50M | 470.60M | 407.40M | 424.90M | 478.10M | 667.70M | 634.20M | 706.10M | 879.90M | 882.20M | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 112.40M | 151.20M | -5.20M | 86.20M | 21.80M | 99.20M | -69.50M | 63.80M | -3.50M | | | | | -21.00M | 9.20M | | | -7.30M | 10.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.30M | 68.10M | 48.30M | 14.30M | -15.60M | 29.10M | 20.00M | 42.20M | -21.00M | -2.10M | 8.80M | 6.20M | -30.90M | -27.60M | 11.40M | 14.40M | -48.00M | 43.20M | 6.90M | 1.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.60M | 53.80M | -89.30M | -63.10M | -70.00M | 39.20M | -43.20M | -39.90M | -10.10M | -1.80M | 5.90M | 2.50M | -11.50M | -17.40M | -38.40M | 8.90M | -19.90M | -34.50M | 35.80M | -33.70M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M | 34.90M | -27.80M | 78.90M | 12.90M | 66.40M | -5.80M | 91.20M | -15.00M | 25.10M | 13.60M | 112.20M | 121.40M | -219.70M | -16.10M | 49.90M | | | -51.80M | 50.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.90M | -9.50M | 110.20M | -54.00M | 0.60M | -46.50M | 76.00M | -67.20M | 32.70M | 0.40M | 65.20M | 147.00M | 127.40M | -55.30M | 77.70M | 206.40M | 267.10M | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.70M | -25.40M | -82.40M | -24.90M | -13.50M | -19.90M | -70.20M | -24.00M | -17.70M | -25.50M | -78.80M | -52.70M | -19.20M | -27.50M | -178.30M | -110.00M | -57.30M | -72.80M | -448.60M | -326.90M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.46M | 148.00M | 97.90M | 201.65M | 132.80M | 474.30M | 329.20M | 393.52M | 303.44M | 410.90M | 453.20M | 656.70M | 537.69M | 734.50M | 785.40M | 1,102.40M | 1,081.40M | 1,219.70M | 1,588.10M | 1,472.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.50M | 26.20M | 21.20M | 23.50M | 23.30M | 25.70M | 27.50M | 26.00M | 25.90M | 26.60M | 21.50M | 21.80M | 23.50M | 24.60M | 35.20M | 32.90M | 30.70M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.20M | | 166.50M | 180.50M | 185.10M | | 211.90M | 239.30M | 263.90M | | 270.70M | 295.80M | 296.20M | | 288.40M | 262.90M | 285.40M | | 275.70M | 275.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -203.80M | 255.70M | 100.70M | 149.40M | 197.30M | 316.80M | -221.20M | -281.90M | 283.90M | 311.30M | 241.90M | 274.20M | 278.70M | 280.70M | 207.70M | 306.10M | -312.20M | 368.20M | 337.80M | 488.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | | | | | | 300.00M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1027.50M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.16M | -33.24M | -17.00M | 211.69M | 33.20M | | 5.00M | 29.78M | -32.30M | | | -29.25M | | 7.16M | | | 38.80M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.40M | | | | | | | | | | | | | | | | 94.30M | 95.50M | | 27.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.50M | 107.70M | -1153.30M | 107.70M | 24.10M | 157.50M | -242.30M | 246.70M | 122.90M | -225.87M | | -221.02M | -233.40M | -209.53M | -158.76M | -225.68M | -163.71M | | -302.30M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 0.90M | 5.90M | 2.90M | -4.90M | -2.90M | 2.10M | -9.60M | 6.30M | 8.60M | 0.30M | 11.70M | 0.10M | 30.90M | -1.70M | -0.80M | -1.50M | 2.80M | -1.80M | -0.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.73M | 67.59M | 1,034.50M | -127.61M | -181.18M | -145.87M | 30.70M | -199.29M | -71.83M | -158.44M | | -167.07M | -309.79M | -223.20M | -199.60M | -171.98M | -194.37M | | -393.80M | |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.80M | 264.60M | -38.90M | -39.00M | -39.00M | 270.90M | -36.80M | -36.90M | -36.80M | 257.80M | -36.90M | -36.80M | -36.90M | 258.10M | -36.90M | -36.70M | -36.40M | 212.00M | -47.90M | -47.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.95M | 454.20M | -0.31M | -0.77M | 0.44M | 0.37M | 0.67M | -0.75M | -0.15M | | -0.07M | 0.22M | -1.07M | 0.20M | 0.36M | 0.36M | 0.50M | -0.70M | -1.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.10M | -43.32M | 56.70M | 117.18M | -191.07M | -51.79M | 39.13M | 5.51M | -10.07M | -82.64M | | 53.45M | -5.28M | 146.32M | 57.91M | 318.92M | 430.46M | | 442.70M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.70M | | 531.50M | 356.25M | 551.37M | | 309.27M | 350.64M | 356.85M | | | 297.50M | 351.87M | | 426.16M | 501.30M | 825.82M | | 1,742.30M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.46M | 117.41M | 77.29M | 201.65M | 132.80M | 349.42M | 191.58M | 393.52M | 303.44M | 301.82M | 211.30M | 441.61M | 537.69M | 525.79M | 416.13M | 716.23M | 744.15M | | 1,250.30M | 984.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.86M | -49.90M | -16.50M | -60.08M | -222.05M | -52.23M | 122.94M | -24.94M | -9.32M | -82.49M | 453.20M | 53.52M | -5.50M | 93.06M | 57.77M | 318.56M | 386.06M | | 892.00M | 1,472.80M |