|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 558.65M | 1,139.74M | 481.88M | 576.76M | 585.44M | 1,067.22M | 516.88M | 627.37M | 649.83M | 579.67M | 547.24M | 622.85M | 665.46M | 1,209.51M | 538.49M | 668.60M | 725.90M | 626.78M | 604.18M | 715.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 6.11M | 6.53M | 4.91M | 0.60M | 7.54M | 7.43M | 0.46M | 0.48M | 5.56M | 7.02M | 1.50M | 5.84M | 7.33M | 8.44M | 0.30M | 6.47M | 8.01M | 59.30M | 55.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.87M | 2.49M | 5.03M | 23.27M | 14.37M | 26.90M | 3.39M | 10.11M | 22.48M | 12.25M | 2.37M | 15.80M | -9.64M | -58.77M | -11.16M | -25.52M | 28.81M | -29.67M | 13.29M | 14.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 852.50M | 641.98M | 689.89M | 702.09M | 961.05M | 795.23M | 713.76M | 937.61M | 866.29M | 516.43M | 704.22M | 948.86M | 772.01M | 624.49M | 755.12M | 756.85M | 616.53M | 633.49M | 1,032.91M | 1,006.50M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.09M | 1.10M | 1.14M | 1.25M | 1.21M | 1.22M | 1.22M | 1.17M | 1.36M | 1.59M | 1.61M | 1.67M | 1.74M | 1.85M | 1.82M | 1.83M | 1.88M | 1.89M | 1.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.74M | 90.56M | 82.92M | 85.12M | 90.00M | 99.89M | 93.75M | 97.93M | 104.91M | 112.48M | 109.65M | 91.56M | 94.16M | 122.57M | 122.22M | 101.49M | 104.69M | 135.41M | 135.36M | 111.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.38M | -9.32M | 33.68M | 26.91M | 9.37M | 5.89M | 2.61M | 28.83M | 27.21M | -23.12M | 36.95M | 42.52M | -70.30M | -39.67M | 37.76M | 36.21M | -7.07M | -31.39M | 45.72M | 29.54M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 39.05M | 158.39M | 160.37M | 132.24M | 218.06M | 179.48M | 77.86M | 6.56M | 24.43M | 92.04M | -6.91M | 127.35M | 191.40M | 75.08M | 205.82M | 205.47M | 118.17M | 79.07M | 160.24M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.93M | 86.20M | 247.28M | 315.73M | 315.49M | 306.36M | 172.70M | 162.60M | -19.39M | -108.85M | 6.11M | 111.47M | 134.87M | 168.91M | 9.95M | 321.13M | 201.52M | 43.81M | 135.53M | 149.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.87M | 11.07M | 138.23M | -126.22M | 61.84M | 77.21M | 145.44M | 115.77M | 92.16M | -319.48M | 140.03M | -58.80M | 117.55M | -207.47M | 138.51M | 176.27M | -316.66M | 6.42M | 0.95M | -34.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.08M | 102.17M | 103.99M | 124.93M | 159.90M | 174.52M | 223.27M | 237.67M | 293.02M | 252.31M | 249.24M | 225.37M | 258.31M | 290.47M | 286.95M | 300.73M | 312.10M | 269.03M | 244.45M | 307.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.85M | 3.16M | 5.07M | 2.61M | 3.97M | 2.70M | 4.35M | 3.40M | 7.23M | 3.85M | 3.67M | 2.74M | 6.08M | 1.95M | 0.75M | 14.19M | 13.96M | 1.54M | 3.60M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.84M | -277.88M | -104.98M | -119.88M | -158.84M | -356.28M | -221.52M | -238.49M | -289.77M | -246.16M | -400.75M | -221.70M | -261.15M | -283.20M | -285.00M | -310.00M | -301.57M | -255.79M | -244.66M | -305.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.23M | 85.23M | -0.35M | 35.46M | -35.46M | | 15.15M | 33.53M | -49.03M | | 57.81M | 15.97M | 39.03M | -113.39M | -0.43M | 48.60M | 20.11M | 12.54M | 16.61M | 21.15M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -917.64M | -451.34M | -755.62M | -519.87M | -988.97M | -398.08M | -541.67M | -701.48M | -551.54M | -74.04M | -493.58M | -670.49M | -540.02M | -325.62M | -409.45M | -441.36M | -309.03M | -388.95M | -729.04M | -692.61M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 0.05M | 0.15M | 0.03M | -0.08M | 0.65M | 0.71M | 0.37M | -0.19M | 0.25M | 0.25M | -0.89M | -0.27M | -1.03M | 0.34M | 1.88M | -0.04M | 0.53M | -0.38M | 0.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.32M | -87.19M | -170.57M | 62.36M | -186.84M | 41.52M | -48.71M | -1.99M | 24.78M | 196.47M | -189.87M | 55.78M | -29.43M | 14.63M | 61.00M | 7.37M | 5.90M | -10.72M | 58.84M | 9.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 734.41M | 539.82M | 585.90M | 577.16M | 801.15M | 620.71M | 490.50M | 699.93M | 573.27M | 264.12M | 454.98M | 723.49M | 513.71M | 334.02M | 468.17M | 456.11M | 304.44M | 364.46M | 788.47M | 698.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -181.99M | -87.24M | -170.71M | 62.33M | -186.76M | 40.87M | -49.42M | -2.36M | 24.97M | 196.22M | -190.12M | 56.66M | -29.16M | 15.67M | 60.66M | 5.49M | 5.93M | -11.25M | 59.22M | 8.87M |