|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 435.00M | 61.00M | 100.00M | 107.00M | -6.00M | 111.00M | 104.00M | 138.00M | -47.00M | 31.00M | 17.00M | 1,111.00M | -2.00M | 3.00M | -1.00M | -2.00M | 20.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.00M | 37.00M | 38.00M | 35.00M | 34.00M | 35.00M | 28.00M | 28.00M | 32.00M | 36.00M | 30.00M | 79.00M | 13.00M | 14.00M | 12.00M | 8.00M | 9.00M | 9.00M | 8.00M | 8.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 19.00M | 4.00M | 59.00M | 4.00M | 2.00M | 18.00M | 36.00M | 6.00M | 9.00M | 186.00M | -61.00M | 6.00M | -14.00M | 19.00M | 32.00M | -6.00M | 6.00M | 10.00M | -1.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | -3.00M | -3.00M | -18.00M | -4.00M | 4.00M | -1.00M | -19.00M | -6.00M | | 5.00M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -16.00M | 7.00M | -13.00M | 4.00M | 32.00M | -31.00M | 54.00M | 5.00M | 11.00M | -14.00M | 32.00M | 8.00M | -3.00M | -5.00M | 12.00M | 4.00M | 3.00M | | 6.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | | | | | | | | | | | | 6.00M | | | | 2.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | 155.00M | 497.00M | 202.00M | 38.00M | 80.00M | 127.00M | 182.00M | 311.00M | 227.00M | 189.00M | -33.00M | -35.00M | 62.00M | 11.00M | -170.00M | -42.00M | -242.00M | 14.00M | 60.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | 120.00M | 152.00M | 153.00M | 147.00M | 152.00M | 152.00M | 159.00M | 151.00M | 155.00M | 155.00M | 98.00M | 81.00M | 86.00M | 70.00M | 60.00M | 60.00M | 58.00M | 55.00M | 58.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | -13.00M | -318.00M | 25.00M | 129.00M | 80.00M | 65.00M | -58.00M | -65.00M | -31.00M | -36.00M | 85.00M | -17.00M | -44.00M | 12.00M | 106.00M | 31.00M | -48.00M | 41.00M | -78.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 64.00M | 84.00M | 30.00M | 77.00M | 125.00M | 18.00M | -32.00M | 45.00M | -66.00M | 33.00M | -21.00M | | -31.00M | -6.00M | -2.00M | 14.00M | 1.00M | 11.00M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 100.00M | 76.00M | 45.00M | -63.00M | 121.00M | 55.00M | -84.00M | 20.00M | -124.00M | 121.00M | 91.00M | -61.00M | 9.00M | 11.00M | -74.00M | -30.00M | 9.00M | 34.00M | -28.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 34.00M | | -58.00M | -57.00M | 5.00M | 28.00M | 23.00M | 95.00M | -70.00M | -83.00M | 34.00M | 101.00M | -60.00M | -3.00M | -207.00M | 9.00M | 371.00M | -391.00M | -7.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.00M | -21.00M | 38.00M | 38.00M | 65.00M | 77.00M | 75.00M | 68.00M | 64.00M | 6.00M | 42.00M | 265.00M | 8.00M | 96.00M | 51.00M | 62.00M | 31.00M | 35.00M | -47.00M | 146.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 5.00M | 2.00M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.00M | 2,307.00M | 2.00M | 7.00M | 1.00M | | 11.00M | 1.00M | 6.00M | | 1.00M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 3.00M | 5.00M | 2.00M | 86.00M | 7.00M | 7.00M | 2,444.00M | | | | 4.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 9.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -218.00M | -2391.00M | -103.00M | -114.00M | -86.00M | -91.00M | -121.00M | -89.00M | -86.00M | -108.00M | -111.00M | 15.00M | -54.00M | -27.00M | 2,098.00M | 172.00M | -35.00M | -40.00M | -35.00M | -24.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | | -1.00M | 55.00M | | -2.00M | -1.00M | 3.00M | | | | 5.00M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.00M | 2,543.00M | -445.00M | -18.00M | 1.00M | -8.00M | 100.00M | -92.00M | -175.00M | -91.00M | 2,145.00M | -2718.00M | 80.00M | -65.00M | -1511.00M | -64.00M | -74.00M | -12.00M | -4.00M | -85.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | 2.00M | -8.00M | -6.00M | -6.00M | -13.00M | -24.00M | -7.00M | -10.00M | 2.00M | -20.00M | 8.00M | -7.00M | -7.00M | -5.00M | -5.00M | 1.00M | 4.00M | -1.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 306.00M | -62.00M | 114.00M | -57.00M | -28.00M | 81.00M | -5.00M | 40.00M | 30.00M | 2,203.00M | -2728.00M | -16.00M | -37.00M | 593.00M | -67.00M | -150.00M | -290.00M | -26.00M | -49.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 176.00M | 459.00M | 164.00M | -27.00M | 3.00M | 52.00M | 114.00M | 247.00M | 221.00M | 147.00M | -298.00M | -43.00M | -34.00M | -40.00M | -232.00M | -73.00M | -277.00M | 61.00M | -86.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 307.00M | -51.00M | 70.00M | -47.00M | -19.00M | 106.00M | 1.00M | 50.00M | 28.00M | 2,223.00M | -2736.00M | -9.00M | -30.00M | 598.00M | -62.00M | -151.00M | -294.00M | -25.00M | -49.00M |