|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,116.00M | 1,212.00M | 1,233.00M | 1,266.00M | 1,178.00M | 1,136.00M | 1,176.00M | 1,247.00M | 1,295.00M | 1,403.00M | 1,483.00M | 620.00M | 1,573.00M | 1,684.00M | 1,683.00M | 1,811.00M | 1,691.00M | 1,772.00M | 1,856.00M | 1,889.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 260.00M | 280.00M | 269.00M | 322.00M | 352.00M | 378.00M | 388.00M | 416.00M | 433.00M | 442.00M | 427.00M | 451.00M | 467.00M | 474.00M | 441.00M | 475.00M | 481.00M | 497.00M | 489.00M | 509.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | -90.00M | 63.00M | 129.00M | 68.00M | 85.00M | 46.00M | -49.00M | -119.00M | -108.00M | -150.00M | -116.00M | -122.00M | -103.00M | -127.00M | -169.00M | -119.00M | -103.00M | -121.00M | 64.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.00M | 2.00M | 846.00M | -2.00M | | -6.00M | 526.00M | 214.00M | 221.00M | 155.00M | -655.00M | 205.00M | -234.00M | -12.00M | -11.00M | 159.00M | -194.00M | 1,740.00M | -1230.00M | -46.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,988.00M | 1,404.00M | 2,066.00M | 1,769.00M | 2,040.00M | 1,704.00M | 2,325.00M | 1,693.00M | 2,139.00M | 1,873.00M | 1,597.00M | 1,174.00M | 1,940.00M | 2,021.00M | 2,921.00M | 2,482.00M | 2,191.00M | 2,198.00M | 3,160.00M | 2,958.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.00M | 193.00M | 205.00M | 213.00M | 212.00M | 216.00M | 215.00M | 212.00M | 220.00M | 218.00M | 222.00M | 212.00M | 214.00M | 213.00M | 218.00M | 217.00M | 209.00M | 208.00M | 184.00M | 174.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | 66.00M | 325.00M | -191.00M | -96.00M | 141.00M | 344.00M | -269.00M | -116.00M | 168.00M | 376.00M | -166.00M | -438.00M | 190.00M | 271.00M | -97.00M | -237.00M | 359.00M | 250.00M | -252.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 19.00M | -38.00M | 6.00M | 54.00M | -49.00M | 55.00M | -55.00M | 26.00M | -18.00M | -2.00M | -12.00M | 57.00M | -43.00M | 42.00M | -28.00M | 35.00M | -30.00M | 87.00M | 3.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.00M | -134.00M | 209.00M | -389.00M | 202.00M | -50.00M | 244.00M | -323.00M | 287.00M | -117.00M | 299.00M | -332.00M | 287.00M | -117.00M | 358.00M | -378.00M | 286.00M | -103.00M | 375.00M | -450.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | 39.00M | -11.00M | 36.00M | -56.00M | 22.00M | 17.00M | 152.00M | 269.00M | 328.00M | -760.00M | 192.00M | -105.00M | 29.00M | -48.00M | 365.00M | -426.00M | 50.00M | -34.00M | 371.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -46.00M | 630.00M | 141.00M | -1.00M | -7.00M | -39.00M | 258.00M | 304.00M | -493.00M | 467.00M | 160.00M | -424.00M | 1,063.00M | -183.00M | 231.00M | -10.00M | -64.00M | 614.00M | 240.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.00M | 95.00M | 99.00M | 100.00M | 126.00M | 125.00M | 91.00M | 101.00M | 121.00M | 91.00M | 47.00M | 37.00M | 41.00M | 57.00M | 48.00M | 26.00M | 47.00M | 72.00M | 34.00M | 37.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,212.00M | 106.00M | 20.00M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482.00M | 180.00M | 176.00M | 208.00M | -49.00M | 338.00M | 186.00M | 33.00M | 505.00M | 216.00M | -531.00M | 4.00M | 3.00M | 2.00M | 2.00M | 132.00M | 110.00M | 439.00M | -675.00M | 920.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.00M | -133.00M | -1739.00M | -260.00M | -138.00M | -103.00M | -69.00M | 156.00M | 322.00M | 145.00M | 153.00M | 66.00M | 111.00M | -47.00M | 19.00M | -484.00M | -278.00M | -279.00M | -146.00M | 474.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 20.00M | 38.00M | -29.00M | 51.00M | 37.00M | -94.00M | -19.00M | 22.00M | 5.00M | -15.00M | -3.00M | -4.00M | -49.00M | 151.00M | -25.00M | -176.00M | 39.00M | 13.00M | -27.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1080.00M | -899.00M | -1078.00M | -2604.00M | -1250.00M | -1060.00M | -1911.00M | -2014.00M | -1080.00M | -871.00M | -1217.00M | -2128.00M | -642.00M | -2453.00M | -2501.00M | -2841.00M | -3788.00M | -1876.00M | -2555.00M | -2544.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 1.00M | -28.00M | -10.00M | -26.00M | -36.00M | 21.00M | 1.00M | 3.00M | -2.00M | 7.00M | 1.00M | -3.00M | 12.00M | -19.00M | -12.00M | 48.00M | 8.00M | -10.00M | 13.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 798.00M | 373.00M | -779.00M | -1105.00M | 626.00M | 505.00M | 366.00M | -164.00M | 1,384.00M | 1,145.00M | 540.00M | -887.00M | 1,406.00M | -467.00M | 420.00M | -855.00M | -1827.00M | 51.00M | 449.00M | 901.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,893.00M | 1,309.00M | 1,967.00M | 1,669.00M | 1,914.00M | 1,579.00M | 2,234.00M | 1,592.00M | 2,018.00M | 1,782.00M | 1,550.00M | 1,137.00M | 1,899.00M | 1,964.00M | 2,873.00M | 2,456.00M | 2,144.00M | 2,126.00M | 3,126.00M | 2,921.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 801.00M | 372.00M | -751.00M | -1095.00M | 652.00M | 541.00M | 345.00M | -165.00M | 1,381.00M | 1,147.00M | 533.00M | -888.00M | 1,409.00M | -479.00M | 439.00M | -843.00M | -1875.00M | 43.00M | 459.00M | 888.00M |