|
Net Income (Quarter)
|
152.73M | 150.24M | 734.70M | 158.55M | | 1,746.00M | 1,190.76M | 1,290.80M | 961.32M | 1,225.24M | 742.61M | 571.33M | 434.45M | -39.00M | 355.53M | 296.76M | 67.68M | -2702.00M | 130.00M | |
|
Deferred Taxes (Quarter)
|
| 53.43M | | | | 43.00M | | | | 63.57M | | | | 67.00M | | | | 327.00M | 31.00M | |
|
Gains from Investment Securities (Quarter)
|
| 3.03M | | | | 17.00M | | | | 24.12M | | | | 10.00M | | | | 6.00M | 17.00M | |
|
Non-cash Items (Quarter)
|
| 712.27M | | | | 1,175.00M | | | | 2,269.65M | | | | 1,197.00M | | | | 306.00M | 462.00M | |
|
Change in Working Capital (Quarter)
|
| -12.04M | | | | -632.00M | | | | 450.08M | | | | 131.00M | | | | 42.00M | 263.00M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 124.01M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | 13.36M | |
|
Change in Account Payables (Quarter)
|
| -23.85M | | | | -79.00M | | | | -80.41M | | | | -47.00M | | | | -30.00M | -16.00M | |
|
Change in Taxes (Quarter)
|
| -86.66M | | | | -206.00M | | | | -412.64M | | | | -240.00M | | | | -58.00M | -46.00M | |
|
Cash from Operations (Quarter)
|
| 554.55M | | | 844.15M | 786.00M | | | | 1,232.46M | | | | 664.00M | | | | 113.00M | 355.00M | 745.66M |
|
Capital Expenditures (Quarter)
|
| -349.13M | | | -242.58M | -336.00M | | | | -465.03M | | | | -572.00M | | | | -621.00M | -582.00M | 629.36M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 5.86M | | | | 4.00M | | | | 2.99M | | | | 4.00M | | | | 4.00M | 5.00M | 10.87M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | 5.00M | | | | 14.00M | | |
|
Divestments (Quarter)
|
| 712.27M | | | | 1,175.00M | | | | | | | | 4.00M | | | | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| 0.12M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | -1.00M | | | | -115.77M | | | | -18.00M | | | | -35.00M | -17.00M | |
|
Cash from Investing Activities (Quarter)
|
| -344.52M | | | | -312.00M | | | | -568.52M | | | | -574.00M | | | | -627.00M | -577.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | -8.32M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -241.76M | | | | 48.00M | | | | -441.70M | | | | -208.00M | | | | 705.00M | 237.00M | |
|
Dividends Paid - Common (Quarter)
|
| -5.77M | | | 12.45M | -90.00M | | | | 553.57M | | | | -228.00M | | | | -95.00M | -4.00M | -15.37M |
|
Beginning Cash Balance (Quarter)
|
| 406.51M | | | | 694.00M | | | | 1,696.39M | | | | 1,673.00M | | | | 1,176.00M | 844.00M | |
|
Exchange Rate Effect (Quarter)
|
| 8.17M | | | | 162.00M | | | | 50.44M | | | | -24.00M | | | | 9.00M | -4.00M | |
|
Change in Cash (Quarter)
|
| -31.73M | | | | 522.00M | | | | 222.25M | | | | -118.00M | | | | 191.00M | 15.00M | |
|
Free Cash Flow (Quarter)
|
| 903.67M | | | 1,086.72M | 1,122.00M | | | | 1,697.49M | | | | 1,236.00M | | | | 734.00M | 937.00M | 116.30M |
|
Net Cash Flow (Quarter)
|
| -31.73M | | | 844.15M | 522.00M | | | | 222.25M | | | | -118.00M | | | | 191.00M | 15.00M | 745.66M |