|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.00M | 115.00M | 137.00M | 89.00M | 146.00M | 186.00M | 198.00M | 293.00M | 161.00M | 222.00M | 241.00M | 282.00M | 252.00M | 282.00M | 275.00M | 303.00M | 152.00M | 313.00M | 343.00M | 316.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | 150.00M | 144.00M | 145.00M | 152.00M | 170.00M | 171.00M | 164.00M | 165.00M | 197.00M | 182.00M | 159.00M | 149.00M | 167.00M | 181.00M | 186.00M | 230.00M | 191.00M | 186.00M | 181.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | -7.00M | 11.00M | 23.00M | 22.00M | 21.00M | 55.00M | 179.00M | 30.00M | 35.00M | 51.00M | -30.00M | 25.00M | 15.00M | 20.00M | 61.00M | -78.00M | -75.00M | -118.00M | -30.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 7.00M | -60.00M | 163.00M | 70.00M | 22.00M | 35.00M | 114.00M | 82.00M | -64.00M | 135.00M | -155.00M | 2.00M | 170.00M | -162.00M | 271.00M | 135.00M | -130.00M | 4.00M | 249.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.00M | 2.00M | 7.00M | 12.00M | 13.00M | | 7.00M | | 7.00M | | | | | 14.00M | 3.00M | 2.00M | -19.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 336.00M | 202.00M | 271.00M | 722.00M | 434.00M | 257.00M | 469.00M | 911.00M | 723.00M | 135.00M | 18.00M | 437.00M | 494.00M | 212.00M | 209.00M | 692.00M | 564.00M | 460.00M | 439.00M | 989.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 33.00M | 34.00M | 43.00M | 41.00M | 44.00M | 51.00M | 76.00M | 96.00M | 123.00M | 145.00M | 172.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 39.00M | 42.00M | 34.00M | 38.00M | 38.00M | 37.00M | 37.00M | 33.00M | 33.00M | 36.00M | 37.00M | 40.00M | 46.00M | 48.00M | 46.00M | 48.00M | 47.00M | 50.00M | 50.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -324.00M | 31.00M | 223.00M | 136.00M | -332.00M | 51.00M | 211.00M | 317.00M | -630.00M | 71.00M | 179.00M | 294.00M | -526.00M | 49.00M | 300.00M | 309.00M | -515.00M | 39.00M | 274.00M | 633.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.00M | 31.00M | 84.00M | 77.00M | -218.00M | 19.00M | 123.00M | 112.00M | -157.00M | 51.00M | 41.00M | 92.00M | -166.00M | 136.00M | 31.00M | 237.00M | -111.00M | 128.00M | 78.00M | 360.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -24.00M | 32.00M | -25.00M | 38.00M | -12.00M | 53.00M | 70.00M | 73.00M | -6.00M | -38.00M | -21.00M | 33.00M | -6.00M | 34.00M | -3.00M | 27.00M | -20.00M | 43.00M | -79.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.00M | 37.00M | 130.00M | -121.00M | -38.00M | 63.00M | -26.00M | 799.00M | 73.00M | -423.00M | -201.00M | 499.00M | 69.00M | -74.00M | -2.00M | 495.00M | 23.00M | -43.00M | 839.00M | -829.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 16.00M | 14.00M | 6.00M | 12.00M | 11.00M | 9.00M | 8.00M | 9.00M | 7.00M | 5.00M | 10.00M | 7.00M | 9.00M | 10.00M | 14.00M | 8.00M | 9.00M | 9.00M | 17.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 7.00M | 2.00M | 1.00M | 4.00M | 1.00M | 1.00M | | 6.00M | 4.00M | 15.00M | 5.00M | 34.00M | 5.00M | 18.00M | 5.00M | 7.00M | 7.00M | 13.00M | 6.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,032.00M | 123.00M | 30.00M | 65.00M | 96.00M | | | | 26.00M | | 18.00M | 26.00M | 637.00M | 164.00M | | 24.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | 22.00M | 202.00M | 43.00M | 57.00M | -150.00M | 163.00M | 176.00M | 190.00M | -42.00M | 262.00M | 168.00M | 168.00M | -52.00M | 175.00M | 178.00M | 230.00M | -265.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1040.00M | -146.00M | -113.00M | -296.00M | 31.00M | -54.00M | -61.00M | -59.00M | -230.00M | -188.00M | -106.00M | 22.00M | -638.00M | -226.00M | 28.00M | -67.00M | 58.00M | -50.00M | -109.00M | -350.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.00M | -1.00M | | | | | | | | | | | | | -1.00M | -5.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -142.00M | -54.00M | 669.00M | -642.00M | -460.00M | -273.00M | -164.00M | -590.00M | -523.00M | -142.00M | -88.00M | -99.00M | -61.00M | -160.00M | -309.00M | -457.00M | -415.00M | -219.00M | -345.00M | -382.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -1.00M | -2.00M | -5.00M | -15.00M | -8.00M | -19.00M | 20.00M | -8.00M | | -12.00M | 6.00M | -6.00M | 6.00M | -4.00M | -6.00M | 10.00M | -4.00M | 1.00M | 3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -849.00M | 1.00M | 825.00M | -221.00M | -10.00M | -78.00M | 225.00M | 282.00M | -38.00M | -195.00M | -188.00M | 366.00M | -211.00M | -168.00M | -76.00M | 162.00M | 217.00M | 187.00M | -14.00M | 260.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.00M | 186.00M | 257.00M | 716.00M | 422.00M | 246.00M | 460.00M | 903.00M | 714.00M | 128.00M | 13.00M | 427.00M | 487.00M | 203.00M | 199.00M | 678.00M | 556.00M | 451.00M | 430.00M | 972.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -846.00M | 2.00M | 827.00M | -216.00M | 5.00M | -70.00M | 244.00M | 262.00M | -30.00M | -195.00M | -176.00M | 360.00M | -205.00M | -174.00M | -72.00M | 168.00M | 207.00M | 191.00M | -15.00M | 257.00M |