|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | 436.80M | 305.80M | 454.30M | 645.10M | 330.40M | 259.90M | 500.00M | 474.50M | 2,348.30M | 5,405.50M | 789.00M | 2,914.80M | 8,119.00M | 4,262.70M | 7,404.20M | 7,751.90M | 6,003.10M | 526.80M | 698.80M | 265.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 127.88M | 128.28M | 130.96M | | 109.39M | 102.62M | 100.58M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.03M | 2.71M | 0.36M | 0.42M | -0.02M | 2.15M | -1.13M | -1.52M | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 59.34M | -9.00M | 159.64M | 100.50M | 83.43M | 18.47M | 129.69M | 64.90M | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.61M | -1.79M | 46.50M | | -0.88M | -0.74M | -1.07M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | 393.01M | 407.95M | 429.62M | 405.47M | 307.36M | 260.18M | 370.57M | 515.18M | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -915.30M | 219.40M | | -1290.60M | 114.60M | -94.00M | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -43.29M | -79.82M | -134.43M | -137.49M | -121.46M | -116.76M | -31.56M | -49.74M | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | -4.57M | 2.39M | 0.26M | -1.17M | -2.68M | -0.06M | -0.38M | 0.64M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | 138.11M | -83.43M | -74.36M | 43.16M | 199.53M | -137.76M | 65.40M | 27.37M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 80.31M | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | -99.12M | -75.35M | -77.64M | -78.97M | -85.69M | -77.00M | -84.74M | -52.90M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.06M | -208.40M | 52.09M | 65.80M | 0.06M | -167.12M | 49.06M | 53.41M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02M | -77.93M | -72.20M | 775.10M | 0.02M | -858.00M | 49.00M | -395.30M | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | 66.09M | 51.88M | 53.99M | 54.74M | 59.33M | 50.86M | 51.50M | 49.36M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 127.88M | 128.28M | 130.96M | | 109.39M | 102.62M | 100.58M | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | 360.30M | 155.40M | 152.80M | 222.50M | 394.20M | 289.40M | 348.20M | 133.70M | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 4.86M | 1.22M | 5.46M | 1.86M | 4.03M | 1.38M | 2.53M | 2.10M | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | -93.35M | -36.80M | -43.53M | 80.61M | | 5.12M | -269.03M | -28.14M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3,648.30M | -3661.05M | | | 3,131.50M | -1531.61M | | | | | | | | | | | | | |
|
Net of Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.44M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00M | -56.71M | -186.50M | -36.04M | 0.01M | -190.78M | -220.56M | -161.97M | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.71M | 0.01M | | | -0.04M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.00M | 47.04M | 15.95M | -62.55M | 39.07M | -34.32M | -1626.64M | -430.82M | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.15M | -2.28M | | -1.34M | -1.40M | -3925.00M | -29.41M | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00M | -72.57M | 85.56M | -187.18M | 0.00M | -248.49M | -42.39M | -231.47M | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | 197.78M | -87.60M | -7.18M | 274.61M | 88.37M | -514.91M | -1489.22M | -86.09M | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | -360.28M | -233.33M | -225.00M | 552.60M | -394.18M | -1147.40M | -299.20M | -529.00M | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02M | -87.60M | -242.75M | 676.50M | 39.10M | -1083.09M | -1798.21M | -988.09M | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |