|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -110.70M | 444.80M | 295.20M | 424.50M | 515.60M | 484.20M | 342.70M | 375.50M | 311.10M | 417.20M | 266.90M | 361.40M | 250.50M | 240.70M | 145.50M | 400.60M | -648.00M | 168.50M | 293.30M | -480.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 15.60M | 22.20M | 26.80M | 26.40M | 25.80M | 35.30M | 27.90M | 33.40M | 41.70M | 31.90M | 25.30M | 23.30M | 24.00M | 36.70M | 29.50M | 21.70M | -51.20M | 18.70M | 21.20M | 21.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | -95.50M | -17.90M | 60.90M | 56.40M | 119.60M | 2.80M | 55.50M | 43.00M | -88.40M | -96.40M | 10.60M | -30.70M | 3.90M | -56.30M | -30.40M | -96.20M | 77.80M | | -26.80M | -208.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | -31.90M | 14.50M | 14.60M | 29.50M | 212.20M | 13.10M | 54.80M | 64.50M | -158.10M | 34.00M | 26.20M | 27.60M | 1.70M | 12.50M | 4.80M | 3.50M | 20.70M | 11.00M | 13.20M | 223.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | 906.50M | 1,059.00M | 1,078.70M | 645.10M | 730.60M | 991.90M | 660.20M | 419.90M | 781.90M | 838.30M | 509.60M | 382.90M | 928.70M | 960.90M | 413.20M | 548.00M | 758.50M | | 367.60M | 717.10M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 137.60M | 189.30M | 143.70M | 145.20M | 145.70M | 198.80M | 150.60M | 151.30M | 152.00M | 203.60M | 153.40M | 153.70M | 154.50M | 207.60M | 156.70M | 157.70M | 159.20M | | 163.80M | 187.30M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 137.60M | 189.30M | 143.70M | 145.20M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 365.20M | 504.20M | 379.00M | 390.00M | 408.10M | 547.70M | 412.10M | 421.10M | 426.20M | 530.60M | 414.60M | 414.70M | 419.10M | 552.00M | 421.90M | 423.00M | -844.90M | 434.70M | 432.20M | 474.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | -23.50M | 74.70M | -68.30M | 63.20M | -47.20M | 5.40M | 87.10M | 51.30M | -16.70M | -5.20M | 26.50M | 118.10M | -103.10M | 84.50M | 89.50M | 31.10M | -91.30M | | 49.00M | -85.80M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | -332.10M | -14.80M | -78.20M | 520.40M | -113.60M | 134.40M | 228.10M | 372.90M | -186.30M | 96.90M | 229.70M | 155.00M | -266.30M | -210.70M | 327.60M | 98.00M | -142.50M | | 322.50M | -298.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 160.30M | -31.30M | 260.50M | 398.40M | -758.60M | -123.20M | 166.70M | -9.90M | -137.00M | -222.80M | 257.90M | 19.00M | -142.80M | -304.00M | 392.50M | -166.10M | 62.10M | | -29.80M | -99.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | -205.60M | -109.50M | 86.90M | 41.50M | -623.50M | -99.80M | -165.60M | -146.60M | 239.10M | -114.50M | -160.20M | 575.30M | 0.40M | -125.90M | 58.80M | -368.00M | -237.90M | | -449.80M | -643.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | -722.20M | 513.40M | 309.10M | 393.90M | -716.70M | 613.80M | 446.90M | 506.20M | 587.00M | 622.50M | 461.80M | 450.70M | -1288.20M | 543.00M | 409.30M | 494.40M | -1121.90M | | 462.30M | 426.60M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 17.70M | 15.20M | 9.40M | 13.20M | 14.10M | 71.80M | 22.40M | 5.20M | 95.80M | 169.30M | 25.80M | 6.20M | 16.30M | 3.80M | 16.00M | 4.30M | 7.30M | | 2.60M | 24.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | 97.90M | 23.50M | | 1.90M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -627.70M | -493.00M | -297.50M | -386.60M | -361.80M | -551.40M | -426.30M | -501.00M | -498.60M | -453.90M | -436.20M | -438.70M | -417.90M | -538.00M | -387.30M | -491.20M | -475.30M | | -447.50M | -394.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | -59.00M | -8.80M | -9.00M | 6.50M | -17.90M | 6.80M | -1.80M | 0.30M | -17.00M | 1.10M | 1.30M | 0.10M | | | | | | | 15.80M | 20.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -397.90M | -109.20M | -105.20M | -447.30M | -127.80M | -129.50M | -97.10M | 1,101.00M | -4239.80M | -615.00M | -36.10M | 12.50M | -544.80M | -320.80M | -37.00M | -134.50M | -191.80M | | 5.80M | -321.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 46.40M | 46.50M | 46.50M | 56.00M | 26.00M | 63.00M | 63.70M | 64.20M | 64.20M | 69.00M | 69.00M | 69.10M | 69.10M | 69.50M | 69.50M | 69.50M | 86.60M | 83.90M | 77.10M | 76.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -119.10M | 456.80M | 676.00M | -188.80M | 241.00M | 311.00M | 136.80M | 1,019.90M | -3956.50M | -230.60M | 37.30M | -43.30M | -34.00M | 102.10M | -11.10M | -77.70M | 91.40M | | -74.10M | 2.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 1,628.70M | 545.60M | 769.60M | 251.20M | 1,447.30M | 378.10M | 213.30M | -86.30M | 194.90M | 215.80M | 47.80M | -67.80M | 2,216.90M | 417.90M | 3.90M | 53.60M | 1,880.40M | | -94.70M | 290.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -119.10M | 456.80M | 676.00M | -188.80M | 241.00M | 311.00M | 136.80M | 1,019.90M | -3956.50M | -230.60M | 37.30M | -43.30M | -34.00M | 102.10M | -11.10M | -77.70M | 91.40M | | -74.10M | 2.10M |