|
Net Income (Quarter)
|
| 10.27M | | | | | | | | 2,930.48M | 2,031.70M | -2993.99M | 2,282.18M | 2,358.76M | 2,404.11M | 2,410.42M | 1,907.46M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | 230.81M | 203.82M | 195.76M | 204.79M | 200.23M | 188.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 143.10M | 173.76M | 139.90M | 97.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | -295.39M | 39.79M | |
|
Cash from Discontinued Operations (Quarter)
|
| 0.63M | | | | | | | | | | -13.20M | | | | | |
|
Gains from Investment Securities (Quarter)
|
-79.88M | -28.75M | | 7.55M | -34.00M | -80.33M | | | -348.11M | -222.48M | 210.60M | 194.37M | 118.36M | -89.14M | -8.69M | 64.18M | 21.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | 46.48M | 26.83M | 25.69M | 31.03M | 41.07M | 57.20M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | 259.73M | | | | 12.84M | |
|
Non-cash Items (Quarter)
|
| 3,175.55M | | | | 2,699.35M | | | 1,869.48M | | 3,012.32M | 2,305.11M | 2,531.97M | 2,480.63M | 2,612.62M | 2,406.57M | 2,202.76M |
|
Change in Working Capital (Quarter)
|
| | | | | | -245.23M | 147.07M | -346.79M | 259.93M | | 1,030.22M | 429.88M | -384.72M | 139.75M | | |
|
Change in Receivables (Quarter)
|
-147.01M | -1344.16M | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| -73.15M | | | | -15.37M | | -20.76M | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | 39.79M | -518.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | -552.31M | -308.04M | -146.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | 173.64M | 310.18M | 450.87M | 184.93M | 515.97M | 403.04M |
|
Cash from Operations (Quarter)
|
| | 1,624.21M | 2,073.34M | 2,888.59M | | | | 2,574.21M | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | 3,727.50M | 2.43M | 44.45M | 78.19M | 304.19M | 852.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | 117.65M | 131.84M | 72.84M | 903.56M | 119.37M | 81.14M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 438.26M | 367.87M | 307.54M | 318.98M | 273.39M | 267.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | 230.81M | 203.82M | 195.76M | 204.79M | 200.23M | 188.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.65M | 1.11M | -1.41M | 1.12M | -0.65M | -1.27M | 1.67M | 0.99M | 1.46M | 0.77M | 4.11M | 0.40M | -1.75M | -7.51M | 0.50M | -8.98M | |
|
Acquisitions (Quarter)
|
-57.83M | -218.97M | -553.66M | | | | | 2,365.35M | 2,652.94M | 2,832.43M | | | | | | | |
|
Divestments (Quarter)
|
82.49M | 37.44M | -0.63M | -43.04M | -9.71M | -295.17M | -198.79M | | -171.27M | -303.03M | -57.99M | -10.30M | 14.29M | 42.58M | -8.69M | -413.29M | -7.98M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 453.80M | 813.75M | 1,110.35M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-236.53M | -339.99M | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
310.03M | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| 1.11M | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
41.65M | 16.27M | | | | | | | | | 3,514.27M | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| -23.86M | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | 1,624.21M | 2,073.34M | 2,888.59M | | | | 2,574.21M | | | | | | | | |
|
Net Cash Flow (Quarter)
|
-236.53M | -339.99M | 1,624.21M | 2,073.34M | 2,888.59M | | | | 2,574.21M | | | | | | | | |