|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | 94.00M | 192.00M | 194.00M | 115.00M | 86.00M | 215.00M | 169.00M | 92.00M | 134.00M | 187.00M | 153.00M | 109.00M | 141.00M | 199.00M | 897.00M | 183.00M | 270.00M | 333.00M | 310.00M | 175.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 19.00M | 17.00M | 26.00M | 14.00M | 11.00M | 12.00M | 12.00M | 9.00M | 13.00M | 11.00M | 12.00M | 16.00M | 24.00M | 24.00M | 23.00M | 19.00M | 24.00M | 30.00M | 29.00M | 15.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | -35.00M | -77.00M | -127.00M | -39.00M | -31.00M | -24.00M | 430.00M | -25.00M | -44.00M | 159.00M | 33.00M | 10.00M | 30.00M | 57.00M | -630.00M | 37.00M | 56.00M | 97.00M | 67.00M | 21.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 546.00M | 412.00M | 335.00M | 675.00M | 575.00M | 307.00M | 438.00M | 604.00M | 643.00M | 383.00M | 311.00M | 622.00M | 707.00M | 427.00M | 453.00M | 642.00M | 1,007.00M | 474.00M | 730.00M | 667.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 5.00M | 4.00M | 3.00M | 3.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 263.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 39.00M | 107.00M | 2.00M | -81.00M | 44.00M | 109.00M | -61.00M | -103.00M | 35.00M | 61.00M | -8.00M | -65.00M | 81.00M | 156.00M | 12.00M | -80.00M | 51.00M | 160.00M | -16.00M | -73.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | -1.00M | -8.00M | -34.00M | 4.00M | -1.00M | -3.00M | -8.00M | 4.00M | -2.00M | 1.00M | -4.00M | 6.00M | -1.00M | 4.00M | -10.00M | 9.00M | 10.00M | 4.00M | -3.00M | 9.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | 152.00M | -118.00M | -220.00M | 184.00M | 217.00M | -206.00M | -203.00M | 56.00M | 281.00M | -200.00M | -166.00M | 139.00M | 290.00M | -79.00M | -209.00M | 103.00M | 348.00M | -213.00M | -189.00M | 18.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -29.00M | 72.00M | -4.00M | -1.00M | -79.00M | 145.00M | -108.00M | 20.00M | -51.00M | 133.00M | -50.00M | 14.00M | 2.00M | 27.00M | 27.00M | -135.00M | 67.00M | 6.00M | 27.00M | -74.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 35.00M | | | | 53.00M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | 1.00M | -15.00M | 62.00M | -18.00M | 21.00M | -20.00M | 55.00M | -64.00M | | -11.00M | -2.00M | -9.00M | 16.00M | -6.00M | 19.00M | -42.00M | 17.00M | -6.00M | -44.00M | -12.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 695.00M | -944.00M | 36.00M | 22.00M | 28.00M | 1,375.00M | -1323.00M | 23.00M | 19.00M | 23.00M | 28.00M | 22.00M | 33.00M | 32.00M | 33.00M | 33.00M | 47.00M | 54.00M | 51.00M | 42.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 7.00M | 8.00M | 518.00M | 4.00M | 4.00M | 6.00M | 3.00M | 115.00M | -108.00M | 5.00M | 2.00M | 1.00M | 7.00M | 2.00M | 11.00M | 4.00M | 10.00M | 4.00M | 5.00M | 7.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 755.00M | -4.00M | 4.00M | | 58.00M | 28.00M | | 13.00M | 1.00M | 14.00M | | | 965.00M | 98.00M | 1,314.00M | 52.00M | 6.00M | 747.00M | 2,161.00M | 173.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -1339.00M | -336.00M | -94.00M | -225.00M | -651.00M | -316.00M | 22.00M | -17.00M | -505.00M | -343.00M | 18.00M | -133.00M | -1551.00M | -558.00M | -1442.00M | -178.00M | -827.00M | -1388.00M | -2158.00M | -265.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | 2.00M | -22.00M | 2.00M | | | 57.00M | -52.00M | | 53.00M | | -29.00M | 7.00M | -6.00M | | 2.00M | 1.00M | | | 1.00M | 4.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 730.00M | -71.00M | -245.00M | -335.00M | 17.00M | -10.00M | -447.00M | -560.00M | -91.00M | -5.00M | -308.00M | -466.00M | 836.00M | 107.00M | 1,020.00M | -532.00M | -338.00M | 863.00M | 1,404.00M | -393.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | 6.00M | -7.00M | -6.00M | -16.00M | 2.00M | -10.00M | -5.00M | 13.00M | -1.00M | -3.00M | -6.00M | 2.00M | 9.00M | 10.00M | -3.00M | -6.00M | -3.00M | -1.00M | 2.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -57.00M | -2.00M | -10.00M | 99.00M | -57.00M | -29.00M | 8.00M | 40.00M | 46.00M | 32.00M | 15.00M | 25.00M | 1.00M | -14.00M | 28.00M | -74.00M | -161.00M | -52.00M | -22.00M | 9.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -149.00M | 1,356.00M | 299.00M | 653.00M | 547.00M | -1068.00M | 1,761.00M | 581.00M | 624.00M | 360.00M | 283.00M | 600.00M | 674.00M | 395.00M | 420.00M | 609.00M | 960.00M | 420.00M | 679.00M | 625.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -63.00M | 5.00M | -4.00M | 115.00M | -59.00M | -19.00M | 13.00M | 27.00M | 47.00M | 35.00M | 21.00M | 23.00M | -8.00M | -24.00M | 31.00M | -68.00M | -158.00M | -51.00M | -24.00M | 9.00M |