|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.68M | 267.32M | 294.30M | 593.03M | 179.47M | 230.47M | 381.98M | 295.73M | 355.72M | 333.43M | 398.96M | 442.04M | 371.88M | 365.31M | 575.34M | 417.35M | 400.71M | 511.97M | 454.75M | 515.58M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 13.36M | 10.19M | 11.44M | 12.72M | 12.09M | 13.16M | 11.79M | 13.29M | 12.71M | 13.20M | 12.98M | 13.88M | 13.46M | 14.06M | 12.42M | 15.06M | 13.13M | 13.90M | 13.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.58M | 10.37M | -89.20M | -123.76M | 180.49M | 54.51M | -46.52M | -76.93M | 82.64M | -55.42M | 76.41M | -120.05M | 92.35M | 10.87M | -78.49M | -134.96M | 106.46M | -43.47M | 62.53M | -77.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | 220.03M | -0.02M | 194.73M | -72.79M | 23.18M | 2.18M | -1.19M | 38.25M | -22.50M | 25.78M | -58.51M | 33.60M | -12.36M | 16.36M | 37.94M | 5.42M | -32.13M | 39.53M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384.82M | 828.59M | 659.59M | 477.68M | 527.97M | 767.65M | 795.30M | 445.32M | 708.75M | 1,077.09M | 698.08M | 746.24M | 881.33M | 1,240.77M | 810.03M | 743.82M | 703.81M | 1,139.86M | 995.13M | 667.86M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.05M | 30.73M | 28.35M | 24.63M | 12.61M | 8.80M | 9.84M | 9.74M | -2.84M | -3.61M | -24.16M | -80.78M | -64.28M | -11.93M | -13.64M | -9.79M | -13.97M | -9.07M | -15.30M | -15.47M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.43M | 43.37M | -0.70M | 69.70M | 214.39M | -36.31M | 20.39M | 33.46M | 239.39M | 67.21M | -5.88M | 68.13M | 264.51M | -20.81M | -127.40M | 43.84M | 318.48M | -114.82M | -117.92M | 48.65M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.41M | 85.09M | 44.04M | 7.21M | 19.86M | 12.32M | 13.90M | 14.88M | 15.45M | 11.07M | 12.81M | 14.79M | -65.81M | 14.30M | -86.02M | 13.53M | 19.45M | 6.59M | 17.36M | 7.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170.09M | 691.20M | -377.97M | 316.06M | 472.15M | 437.47M | -759.09M | 87.99M | 310.57M | 890.41M | 426.10M | 393.18M | 29.23M | 147.01M | 1,138.31M | 113.06M | 309.46M | 88.12M | 1,256.24M | 390.62M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.35M | 164.09M | 29.38M | -221.71M | 33.19M | 26.79M | 181.60M | -279.01M | 139.24M | 111.98M | 42.25M | -200.22M | 70.48M | 190.98M | 9.61M | -297.87M | 101.32M | 130.77M | 204.99M | -286.67M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.40M | 5.29M | 13.08M | 9.11M | 12.91M | 13.24M | 17.41M | 11.53M | 14.19M | 16.41M | 10.95M | 54.34M | 24.13M | 13.20M | 13.95M | 16.20M | 20.59M | 16.94M | 116.26M | -27.67M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.57M | | | | | | | 11.56M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 906.79M | | | | | 94.08M | | 2.49M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.30M | 3,198.51M | 1,394.67M | 408.22M | 501.07M | 3,007.04M | -3118.38M | 429.40M | 194.49M | 2,030.25M | 852.76M | 968.33M | 1,165.44M | 1,349.55M | -1172.58M | 290.62M | 2,187.22M | 1,542.28M | -2870.82M | 1,360.09M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -206.41M | -638.93M | -948.57M | 518.56M | -1308.47M | -760.51M | -340.94M | -359.43M | 198.24M | -1235.35M | -565.43M | -905.11M | -87.20M | -1105.12M | -87.06M | -924.42M | -234.21M | -627.62M | -243.08M | -588.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.22M | -21.22M | -17.22M | -2.70M | 1.30M | -20.41M | 8.96M | -1.11M | 1.44M | -20.87M | -2.36M | -1.50M | 2.45M | -14.89M | -6.04M | -3.51M | -6.67M | -34.29M | -9.43M | -4.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -404.25M | 98.05M | -216.19M | -451.33M | 0.64M | -184.15M | -137.15M | -295.73M | -320.28M | -22.85M | -423.64M | -29.70M | -378.42M | -153.82M | -290.55M | -81.41M | -231.71M | -95.26M | -618.06M | -339.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.77M | 23.05M | 199.63M | 22.98M | 159.16M | 26.59M | 53.05M | 158.59M | 28.33M | 157.41M | 314.54M | 28.22M | 157.50M | 125.79M | 220.44M | 30.34M | 223.84M | 34.19M | 411.90M | 33.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | -8.87M | 4.98M | 1.08M | -18.37M | -8.84M | 1.38M | 2.84M | -5.50M | 3.62M | 8.11M | -5.56M | -4.50M | 11.14M | -30.91M | 7.47M | 26.44M | 2.52M | 1.93M | 0.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -224.71M | 278.83M | -500.19M | 546.00M | -798.24M | -185.85M | 318.60M | -206.99M | 581.20M | -177.48M | -282.88M | -194.14M | 411.22M | -7.03M | 401.51M | -254.54M | 264.32M | 419.49M | 135.92M | -259.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 347.42M | 823.30M | 646.52M | 468.57M | 515.06M | 754.41M | 777.89M | 433.79M | 694.56M | 1,060.69M | 687.12M | 691.90M | 857.20M | 1,227.57M | 796.08M | 727.62M | 683.21M | 1,122.92M | 878.88M | 695.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -225.84M | 287.70M | -505.17M | 544.91M | -779.87M | -177.01M | 317.22M | -209.83M | 586.70M | -181.10M | -290.99M | -188.58M | 415.72M | -18.17M | 432.42M | -262.01M | 237.88M | 416.97M | 133.99M | -259.85M |