|
Net Income (Quarter)
|
| 891.00M | 1,007.00M | 975.00M | 979.00M | 702.00M | 580.00M | 614.00M | 763.00M | 373.00M | 518.00M | 537.00M | 680.00M | 507.00M | 584.00M | 692.00M | 615.00M | 586.00M |
|
Share-based Compensation (Quarter)
|
13.00M | | 135.00M | 23.00M | | 20.00M | 1.00M | 9.00M | 10.00M | 20.00M | 19.00M | 42.00M | 22.00M | 35.00M | 27.00M | 32.00M | 29.00M | 37.00M |
|
Deferred Taxes (Quarter)
|
133.00M | | 80.00M | 84.00M | | 57.00M | | -40.00M | 53.00M | 29.00M | 62.00M | 5.00M | 178.00M | -4.00M | | -5.00M | 160.00M | 27.00M |
|
Gains from Investment Securities (Quarter)
|
54.00M | | 60.00M | 56.00M | 21.00M | 81.00M | | | | 24.00M | -8.00M | 15.00M | 91.00M | -71.00M | -26.00M | -81.00M | 618.00M | 39.00M |
|
Change in Working Capital (Quarter)
|
| | | 3,049.00M | | | 10.00M | -360.00M | | | -7.00M | | | | | | | |
|
Cash from Operations (Quarter)
|
-1400.00M | | | 2,077.00M | -2.00M | | 134.00M | | | 516.00M | 393.00M | 567.00M | 136.00M | 265.00M | 529.00M | 745.00M | 706.00M | 338.00M |
|
Amortization (Quarter)
|
| | -399.00M | 695.00M | 613.00M | 4,312.00M | | 510.00M | 531.00M | 4,910.00M | 5,170.00M | 5,253.00M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
2.00M | | 3.00M | 4.00M | | 4.00M | | 3.00M | 4.00M | 4.00M | 3.00M | 4.00M | 3.00M | 3.00M | 11.00M | 16.00M | 10.00M | 13.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | -17.00M | 6.00M | 76.00M | -14.00M | 2.00M | -4.00M | -18.00M | -12.00M | 55.00M |
|
Change in Account Payables (Quarter)
|
-1424.00M | | 158.00M | 811.00M | | 986.00M | 986.00M | 986.00M | -76.00M | -7.00M | -125.00M | 161.00M | -337.00M | -256.00M | -127.00M | 195.00M | 125.00M | -147.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | 95.00M | 29.00M | 65.00M | | 3.00M | -53.00M | 4.00M | | | | | | |
|
Other Working Capital Changes (Quarter)
|
-1994.00M | | | 1,588.00M | | -41.00M | | | | -38.00M | -1.00M | | | | | | | |
|
Capital Expenditures (Quarter)
|
-241.00M | | | -201.00M | | -41.00M | | | 58.00M | 3.00M | 124.00M | 2.00M | 3.00M | 2.00M | 1.00M | 4.00M | 2.00M | 6.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 369.00M | | | | 40.00M | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | -6.00M | | | | |
|
Divestments (Quarter)
|
| | | | | 132.00M | | | | | -1.00M | | | | | 52.00M | | |
|
Cash from Investing Activities (Quarter)
|
-143.00M | 270.47M | | 130.00M | | | | | | -6.00M | -452.00M | -1323.00M | 37.00M | 84.00M | -490.00M | -8.00M | -76.00M | 160.00M |
|
Other financing activities (Quarter)
|
213.00M | | | 351.00M | | 103.00M | | -20.00M | -104.00M | | | | | 15.00M | 164.00M | 7.00M | 8.00M | 102.00M |
|
Cash from Financing Activities (Quarter)
|
1,417.00M | | | -2245.00M | 3.00M | | -134.00M | | | -580.00M | -603.00M | -277.00M | -659.00M | -422.00M | 108.00M | -161.00M | -108.00M | -983.00M |
|
Dividends Paid - Common (Quarter)
|
-156.00M | | | -180.00M | | -528.00M | | -524.00M | 3,677.00M | 620.00M | 619.00M | 620.00M | 619.00M | 707.00M | 702.00M | 706.00M | 703.00M | 809.00M |
|
Exchange Rate Effect (Quarter)
|
-1.00M | | -1.00M | -1.00M | | | | | | -3.00M | -1.00M | 5.00M | -13.00M | 1.00M | 1.00M | 6.00M | -1.00M | -2.00M |
|
Change in Cash (Quarter)
|
-126.00M | | 85.00M | -38.00M | 1.00M | -393.00M | | 27.00M | -278.00M | -70.00M | -662.00M | -1033.00M | -486.00M | -73.00M | 147.00M | 576.00M | 522.00M | -485.00M |
|
Beginning Cash Balance (Quarter)
|
-315.00M | | -72.00M | -9.00M | | | | -65.00M | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-1159.00M | | | 2,278.00M | -2.00M | 41.00M | 134.00M | | -58.00M | 513.00M | 269.00M | 565.00M | 133.00M | 263.00M | 528.00M | 741.00M | 704.00M | 332.00M |
|
Net Cash Flow (Quarter)
|
-126.00M | 270.47M | | -38.00M | 1.00M | | | | | -70.00M | -662.00M | -1033.00M | -486.00M | -73.00M | 147.00M | 576.00M | 522.00M | -485.00M |