|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 171.00M | -1.00M | -1.00M | 193.00M | -1.00M | | | 191.00M | | | -1.00M | 201.00M | -1.00M | | | 207.00M | | -1.00M | -1.00M | 220.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | 54.00M | -52.00M | -66.00M | -65.00M | -37.00M | -32.00M | -45.00M | -36.00M | -79.00M | -16.00M | -18.00M | 16.00M | -30.00M | -22.00M | | 146.00M | 31.00M | 44.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | | -33.00M | -43.00M | -1.00M | -33.00M | 33.00M | -39.00M | -27.00M | 64.00M | | | | -88.00M | 88.00M | -41.00M | -32.00M | 57.00M | -118.00M | -42.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | 90.00M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | | 1,399.00M | 241.00M | 374.00M | 346.00M | 527.00M | 163.00M | 297.00M | 258.00M | 548.00M | -7.00M | 367.00M | 208.00M | 446.00M | -124.00M | 388.00M | 348.00M | 701.00M | -117.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | | 107.00M | 93.00M | 98.00M | 97.00M | 109.00M | 92.00M | 101.00M | 99.00M | 103.00M | 88.00M | 90.00M | 101.00M | 103.00M | 92.00M | 100.00M | 97.00M | 112.00M | 96.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.00M | | 117.00M | -37.00M | 85.00M | -25.00M | 3.00M | 69.00M | 28.00M | -52.00M | -36.00M | 34.00M | -44.00M | 31.00M | 75.00M | -16.00M | -38.00M | 180.00M | -233.00M | 61.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.00M | | -303.00M | 176.00M | 70.00M | 107.00M | -298.00M | 380.00M | 173.00M | 106.00M | -300.00M | 350.00M | 117.00M | 4.00M | -277.00M | 183.00M | 101.00M | 153.00M | -173.00M | 289.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 259.00M | | 280.00M | 38.00M | -14.00M | 92.00M | 119.00M | 261.00M | -54.00M | -5.00M | -200.00M | 121.00M | -14.00M | -30.00M | -146.00M | 171.00M | -8.00M | 99.00M | -65.00M | 162.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -105.00M | | 345.00M | 26.00M | 243.00M | 75.00M | -74.00M | -74.00M | 190.00M | 4.00M | 156.00M | -159.00M | 113.00M | -31.00M | 172.00M | -282.00M | 82.00M | 154.00M | 78.00M | -148.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | | 15.00M | 71.00M | -39.00M | 12.00M | -26.00M | 50.00M | -36.00M | 23.00M | -33.00M | 39.00M | -29.00M | -5.00M | -31.00M | 39.00M | 7.00M | -85.00M | -6.00M | -5.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | | 112.00M | 4.00M | -12.00M | 2.00M | -29.00M | -2.00M | | -265.00M | | -4.00M | -163.00M | 149.00M | -6.00M | 136.00M | -143.00M | -4.00M | 87.00M | 1.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.00M | | 224.00M | 48.00M | 66.00M | 78.00M | 162.00M | 62.00M | 83.00M | 79.00M | 178.00M | 66.00M | 74.00M | 71.00M | 153.00M | 56.00M | 78.00M | 76.00M | 173.00M | 133.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | | 3.00M | | | | 4.00M | | 3.00M | | | | | 9.00M | | | 2.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | | | 3.00M | 1.00M | | | 1.00M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | -1.00M | 38.00M | | | | -38.00M | | | | | | | | | | 16.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | -189.00M | 28.00M | -232.00M | -80.00M | -163.00M | -29.00M | -57.00M | -68.00M | -163.00M | -63.00M | -48.00M | -78.00M | -95.00M | -1.00M | 18.00M | -62.00M | -162.00M | -104.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | 1.00M | -3.00M | -1.00M | 1.00M | | -5.00M | | | -1.00M | -14.00M | -11.00M | | -6.00M | -6.00M | -9.00M | 1.00M | | -4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -359.00M | | -2654.00M | -258.00M | -400.00M | -203.00M | -230.00M | -376.00M | -290.00M | -211.00M | 64.00M | -637.00M | -372.00M | -205.00M | -240.00M | -78.00M | -232.00M | -197.00M | -36.00M | -193.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | 4.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | | 4.00M | 3.00M | 4.00M | 4.00M | 7.00M | 3.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | | -6.00M | -2.00M | -25.00M | -22.00M | 17.00M | 6.00M | 2.00M | -13.00M | 15.00M | -8.00M | -2.00M | 11.00M | -17.00M | 7.00M | 16.00M | -2.00M | 1.00M | -1.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.00M | | -1450.00M | 9.00M | -285.00M | 43.00M | 151.00M | -236.00M | -49.00M | -34.00M | 465.00M | -715.00M | -55.00M | -64.00M | 94.00M | -196.00M | 189.00M | 88.00M | 503.00M | -415.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | | 1,175.00M | 193.00M | 308.00M | 268.00M | 365.00M | 101.00M | 214.00M | 179.00M | 370.00M | -73.00M | 293.00M | 137.00M | 293.00M | -180.00M | 310.00M | 272.00M | 528.00M | -250.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.00M | | -1444.00M | 11.00M | -258.00M | 63.00M | 134.00M | -242.00M | -50.00M | -21.00M | 449.00M | -707.00M | -53.00M | -75.00M | 111.00M | -203.00M | 174.00M | 89.00M | 503.00M | -414.00M |