|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.00M | 185.00M | 143.00M | 103.00M | 258.00M | 248.00M | 230.00M | 321.00M | 309.00M | 245.00M | 216.00M | 301.00M | 301.00M | 326.00M | 251.00M | 298.00M | 255.00M | 79.00M | -160.00M | 14.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 11.00M | 14.00M | 23.00M | 34.00M | 57.00M | 80.00M | 25.00M | 30.00M | 33.00M | 27.00M | 36.00M | 32.00M | 30.00M | 18.00M | 27.00M | 3.00M | -3.00M | 20.00M | 33.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -1.00M | 15.00M | 16.00M | -16.00M | -3.00M | 35.00M | -1.00M | 5.00M | 29.00M | -2.00M | -26.00M | 5.00M | 7.00M | -39.00M | -13.00M | -9.00M | -15.00M | -6.00M | 30.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.00M | 4.00M | 2.00M | 238.00M | 13.00M | 7.00M | 41.00M | -5.00M | 3.00M | 4.00M | -6.00M | -3.00M | 1.00M | -66.00M | 67.00M | -2.00M | -16.00M | -1.00M | 18.00M | 8.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.00M | 493.00M | 461.00M | 597.00M | 363.00M | 731.00M | 985.00M | 916.00M | 487.00M | 949.00M | -690.00M | 214.00M | -219.00M | 873.00M | -224.00M | 190.00M | -302.00M | -125.00M | -298.00M | 1,082.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 31.00M | 32.00M | 35.00M | 40.00M | 84.00M | 129.00M | 44.00M | 42.00M | 42.00M | 43.00M | 45.00M | 46.00M | 47.00M | 48.00M | 48.00M | 58.00M | 45.00M | 44.00M | 39.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 94.00M | 55.00M | 168.00M | -21.00M | 43.00M | 15.00M | 234.00M | -151.00M | 49.00M | 646.00M | 123.00M | -118.00M | 26.00M | 47.00M | 90.00M | 376.00M | -348.00M | 27.00M | -113.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.00M | 104.00M | 250.00M | -51.00M | 263.00M | 405.00M | 251.00M | 296.00M | -147.00M | 462.00M | -31.00M | -24.00M | -24.00M | 113.00M | -105.00M | -81.00M | 31.00M | -107.00M | 25.00M | 54.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | -31.00M | 144.00M | 9.00M | -81.00M | -147.00M | -40.00M | -215.00M | 7.00M | 71.00M | 465.00M | -215.00M | -92.00M | 274.00M | 148.00M | -268.00M | -33.00M | 106.00M | -26.00M | 79.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.00M | -52.00M | 9.00M | -16.00M | 67.00M | 46.00M | 59.00M | 101.00M | 101.00M | 107.00M | -311.00M | 65.00M | -64.00M | 28.00M | -47.00M | 77.00M | 47.00M | -200.00M | -125.00M | 79.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -345.00M | 376.00M | -10.00M | -352.00M | -357.00M | 110.00M | 295.00M | -290.00M | 64.00M | -10.00M | -90.00M | -315.00M | 411.00M | -373.00M | 2.00M | -61.00M | 15.00M | -8.00M | 335.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | 13.00M | 27.00M | 21.00M | 23.00M | 50.00M | 81.00M | 32.00M | 31.00M | 26.00M | -5.00M | 27.00M | 27.00M | 35.00M | 11.00M | 22.00M | 42.00M | 38.00M | -1.00M | 27.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | | | 134.00M | | | 3.00M | | 295.00M | | 49.00M | | 245.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.00M | 314.00M | 343.00M | 364.00M | 513.00M | 879.00M | 1,082.00M | 371.00M | 175.00M | 124.00M | 102.00M | 211.00M | 295.00M | 365.00M | 240.00M | 331.00M | 386.00M | 300.00M | 391.00M | 295.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -87.00M | -321.00M | -698.00M | -547.00M | 74.00M | -591.00M | -938.00M | -302.00M | -137.00M | -280.00M | -25.00M | -488.00M | 53.00M | -48.00M | 19.00M | -123.00M | 128.00M | 77.00M | 230.00M | 11.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 8.00M | -4.00M | 5.00M | -5.00M | 5.00M | 15.00M | -7.00M | 11.00M | -5.00M | 3.00M | -6.00M | 12.00M | -13.00M | -23.00M | 33.00M | 11.00M | -9.00M | -6.00M | -6.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -207.00M | 7.00M | -4.00M | 21.00M | -77.00M | -268.00M | -258.00M | -65.00M | 10.00M | -6.00M | 3.00M | -62.00M | 12.00M | -364.00M | 67.00M | 147.00M | -189.00M | -220.00M | 92.00M | -20.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.00M | 179.00M | -241.00M | 71.00M | 360.00M | -128.00M | -211.00M | 549.00M | 360.00M | 663.00M | -712.00M | -336.00M | -154.00M | 461.00M | -138.00M | 214.00M | -363.00M | -268.00M | 24.00M | 1,073.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 552.00M | 480.00M | 434.00M | 576.00M | 340.00M | 681.00M | 904.00M | 884.00M | 456.00M | 923.00M | -685.00M | 187.00M | -246.00M | 838.00M | -235.00M | 168.00M | -344.00M | -163.00M | -297.00M | 1,055.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.00M | 179.00M | -241.00M | 71.00M | 360.00M | -128.00M | -211.00M | 549.00M | 360.00M | 663.00M | -712.00M | -336.00M | -154.00M | 461.00M | -138.00M | 214.00M | -363.00M | -268.00M | 24.00M | 1,073.00M |