|
Net Income (Quarter)
|
62.00M | 49.00M | -92.00M | -13.00M | 275.00M | 564.00M | 554.00M | 902.00M | 916.00M | 1,286.00M | 1,299.00M | 1,877.00M | 2,436.00M | 218.00M |
|
Cash from Discontinued Operations (Quarter)
|
812.00M | | 274.00M | 678.00M | 252.00M | 420.00M | 606.00M | 690.00M | 725.00M | 1,018.00M | 1,419.00M | 1,622.00M | 1,709.00M | 1,432.00M |
|
Gains from Investment Securities (Quarter)
|
145.00M | | 49.00M | 143.00M | 14.00M | 22.00M | 8.00M | 44.00M | 19.00M | -1.00M | 37.00M | 67.00M | 19.00M | 129.00M |
|
Cash from Restructuring (Quarter)
|
| | 24.00M | 238.00M | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
714.00M | | 249.00M | 555.00M | 251.00M | 484.00M | 615.00M | 713.00M | 813.00M | 1,237.00M | 1,457.00M | 1,902.00M | 1,951.00M | 1,845.00M |
|
Change in Working Capital (Quarter)
|
4.00M | | 3.00M | 5.00M | | | 9.00M | 26.00M | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | 5.00M | | | | 19.00M | | | | | |
|
Change in Taxes (Quarter)
|
-79.00M | | -24.00M | -56.00M | -13.00M | -86.00M | -23.00M | -67.00M | -88.00M | -237.00M | -85.00M | -348.00M | -303.00M | -542.00M |
|
Cash from Operations (Quarter)
|
| | | 308.00M | | | | 357.00M | 813.00M | 1,237.00M | 1,457.00M | 1,902.00M | 1,951.00M | 1,845.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | -1.00M | 9.00M | 1.00M | | | 15.00M | | | | 14.00M | | |
|
Acquisitions (Quarter)
|
-152.00M | | | | | | | | | | | -158.00M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | 52.00M | | |
|
Cash from Investing Activities (Quarter)
|
-675.00M | | -235.00M | -503.00M | -161.00M | -176.00M | -209.00M | -216.00M | -206.00M | -277.00M | -260.00M | -437.00M | -404.00M | -432.00M |
|
Cash from Financing Activities (Quarter)
|
-255.00M | | -2.00M | 163.00M | -381.00M | 90.00M | -151.00M | -285.00M | -457.00M | -185.00M | -610.00M | -852.00M | -1068.00M | -1354.00M |
|
Dividends Paid - Common (Quarter)
|
-134.00M | | -29.00M | -31.00M | -80.00M | | -99.00M | -65.00M | -427.00M | -212.00M | -562.00M | -670.00M | -1026.00M | 2,879.00M |
|
Exchange Rate Effect (Quarter)
|
-42.00M | | -29.00M | -98.00M | -7.00M | -9.00M | -4.00M | -17.00M | -1.00M | -8.00M | -11.00M | 5.00M | 6.00M | -2.00M |
|
Change in Cash (Quarter)
|
-118.00M | | 37.00M | 336.00M | -290.00M | 334.00M | 246.00M | 189.00M | 62.00M | 556.00M | 549.00M | 333.00M | 237.00M | -354.00M |
|
Beginning Cash Balance (Quarter)
|
1,266.00M | | 717.00M | 725.00M | 955.00M | | 983.00M | 1,225.00M | 1,397.00M | | 1,986.00M | 2,532.00M | 2,882.00M | 3,125.00M |
|
Free Cash Flow (Quarter)
|
| | | 308.00M | | | | 357.00M | 813.00M | 1,237.00M | 1,457.00M | 1,902.00M | 1,951.00M | 1,845.00M |
|
Net Cash Flow (Quarter)
|
-930.00M | | -237.00M | -32.00M | -542.00M | -86.00M | -360.00M | -144.00M | -663.00M | -462.00M | -870.00M | -1289.00M | -1472.00M | -1786.00M |