|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.80M | 226.90M | 317.90M | 122.70M | 188.80M | 195.30M | 329.90M | 186.70M | 224.10M | 195.00M | 322.30M | 139.40M | 159.30M | 186.60M | 310.40M | 203.30M | -517.10M | 274.80M | 561.30M | 343.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.40M | 14.90M | 18.60M | 19.60M | 19.10M | 15.10M | 19.70M | 20.90M | 23.10M | 19.70M | 22.50M | 23.60M | 20.10M | 19.10M | 21.80M | 24.20M | 22.20M | 22.40M | 29.00M | 27.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.50M | -12.40M | 17.60M | | 24.70M | -3.20M | 35.30M | -0.50M | 9.60M | 36.60M | 42.90M | -26.40M | -50.60M | 12.20M | 10.40M | 19.10M | -181.50M | 58.50M | 40.30M | 10.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.60M | -1.20M | -16.50M | 48.20M | -61.80M | 0.30M | 0.20M | 20.80M | -5.50M | 0.30M | -20.90M | 21.50M | 31.80M | 20.80M | 17.00M | -3.40M | 8.80M | -2.70M | 2.70M | 18.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | | | | -5.80M | 0.40M | 1.80M | 0.50M | 1.60M | 0.30M | 1.00M | 1.70M | 851.80M | 0.90M | 3.40M | 0.80M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.10M | 21.80M | 646.30M | -51.70M | 236.80M | -170.40M | 632.80M | 112.40M | 400.40M | 75.30M | 826.50M | 97.80M | 256.00M | 119.50M | 506.00M | 144.30M | 446.80M | 112.60M | 1,081.10M | 262.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.40M | 13.40M | 14.30M | 13.90M | 14.00M | 14.60M | 15.00M | 18.40M | 14.40M | 14.10M | 14.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.50M | 50.80M | 48.80M | 48.50M | 47.20M | 43.80M | 44.80M | 41.90M | 51.70M | 44.30M | 41.50M | 40.00M | 48.20M | 40.90M | 40.90M | 38.00M | 43.10M | 37.20M | 39.00M | 39.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.70M | 40.30M | 48.60M | -29.40M | 36.50M | 15.80M | 3.70M | -11.90M | -51.70M | 55.60M | -7.60M | 14.70M | -25.40M | 53.70M | 14.50M | -24.40M | -52.60M | 46.20M | 54.50M | -18.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.70M | 84.80M | -67.40M | 174.80M | 119.50M | 181.90M | -193.40M | -42.30M | 3.90M | 29.80M | -133.60M | 12.20M | 5.80M | 181.40M | -64.70M | 16.00M | -24.50M | 160.60M | -124.50M | -52.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.30M | -32.70M | 32.00M | 23.80M | 63.30M | 0.90M | -61.10M | -106.50M | 68.60M | -28.40M | 84.70M | -106.60M | 99.40M | 92.90M | -31.50M | -107.00M | 30.60M | 33.80M | 75.60M | -56.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.60M | -10.00M | 13.40M | -114.00M | 94.50M | -134.00M | 73.40M | 15.60M | -48.00M | -8.20M | -21.60M | 124.00M | -115.40M | 32.00M | -43.70M | 17.50M | 50.20M | 6.20M | 57.30M | -43.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.40M | -48.50M | -1.90M | -11.90M | 93.20M | 111.60M | -66.50M | -58.50M | 114.10M | 43.10M | -24.70M | -50.90M | 32.60M | 11.50M | -29.50M | -4.60M | 7.40M | 54.00M | -99.90M | 25.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 33.40M | 38.30M | -64.00M | -1.00M | 27.30M | 81.50M | 40.80M | -138.60M | 10.20M | 8.80M | -0.80M | 90.70M | 18.20M | 1.10M | 68.10M | -61.70M | 32.40M | -2.20M | 82.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.60M | | -0.50M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | | 118.30M | -118.30M | 380.70M | 136.20M | -94.30M | 112.70M | -112.70M | | | 702.60M | 973.70M | 1,694.90M | 1,226.50M | 0.30M | -2921.70M | 0.50M | 0.50M | 1.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.40M | -428.40M | -27.30M | 118.20M | 83.90M | 146.80M | -66.20M | -40.00M | -34.90M | -22.80M | -632.20M | 168.90M | -555.80M | 190.10M | 789.30M | -31.20M | -34.20M | 69.30M | -43.40M | -36.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.20M | | | | -5.50M | | | | | 31.40M | 46.80M | 0.10M | | | 12.30M | 1.10M | | 0.50M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | -346.20M | -605.90M | -516.20M | -309.80M | -226.20M | -278.50M | -264.00M | -267.20M | -149.40M | 5,958.60M | -75.60M | -519.20M | -74.50M | -6701.30M | -32.60M | -366.80M | -550.80M | -705.70M | -228.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.60M | 67.90M | 65.30M | 61.60M | 72.70M | 71.50M | 70.00M | 69.10M | 80.20M | 80.20M | 80.50M | 80.50M | 81.40M | 72.40M | 72.70M | 72.80M | 83.30M | 81.30M | 81.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | -2.30M | -8.30M | -1.70M | -27.10M | -13.50M | 15.60M | -1.40M | -9.40M | -7.10M | 58.10M | -49.10M | -14.10M | 85.80M | -73.50M | 3.10M | 10.90M | -11.60M | 1.80M | -4.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.00M | -755.10M | 4.80M | -451.40M | -16.20M | -263.30M | 303.70M | -193.00M | 88.90M | -104.00M | 6,211.00M | 142.00M | -833.10M | 320.90M | -5479.50M | 54.30M | 62.30M | -380.50M | 333.80M | -6.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.00M | -11.60M | 608.00M | 12.30M | 237.80M | -197.70M | 551.30M | 71.60M | 539.00M | 65.10M | 817.70M | 98.60M | 165.30M | 101.30M | 504.90M | 76.20M | 508.50M | 80.20M | 1,083.30M | 180.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.30M | -752.80M | 13.10M | -449.70M | 10.90M | -249.80M | 288.10M | -191.60M | 98.30M | -96.90M | 6,152.90M | 191.10M | -819.00M | 235.10M | -5406.00M | 80.50M | 45.80M | -368.90M | 332.00M | -2.50M |