|
Net Income (Quarter)
|
| 1,595.00M | 1,613.00M | 1,623.00M | 1,537.00M | 1,691.00M | 1,661.00M | 1,515.00M | 1,665.00M | 1,527.00M | 1,235.00M |
|
Share-based Compensation (Quarter)
|
| | 127.00M | 176.00M | 179.00M | 156.00M | 207.00M | 241.00M | 226.00M | 419.00M | -861.00M |
|
Deferred Taxes (Quarter)
|
| | 60.00M | -41.00M | -39.00M | -15.00M | -10.00M | 15.00M | -93.00M | -160.00M | -393.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | 0.76M | 0.12M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Gains from Investment Securities (Quarter)
|
0.50M | | 49.00M | 24.00M | 35.00M | 2.12M | -2.00M | 36.00M | 1.41M | 1.29M | 274.00M |
|
Non-cash Items (Quarter)
|
| | | | | 122.00M | 113.00M | 102.00M | 88.00M | 79.00M | 72.00M |
|
Cash from Operations (Quarter)
|
| | 1,998.00M | -408.00M | 1,365.00M | 1,381.00M | 2,618.00M | -1128.00M | 1,364.00M | 1,414.00M | 2,277.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | 32.00M | 32.00M | 32.00M | 32.00M | 33.00M | 34.00M | 35.00M | 35.00M | 44.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 111.00M | 111.00M | 108.00M | 110.00M | 200.00M | 194.00M | 217.00M | 346.00M | 369.00M |
|
Change in Receivables (Quarter)
|
| | -21.00M | 73.00M | 27.00M | 310.00M | 33.00M | -123.00M | 9.00M | 379.00M | 354.00M |
|
Change in Inventory (Quarter)
|
| | -20.00M | 9.00M | 31.00M | -6.00M | -92.00M | -12.00M | -66.00M | -61.00M | -54.00M |
|
Change in Accured Expenses (Quarter)
|
| | -1358.00M | -1339.00M | 2,387.00M | -560.00M | -229.00M | 2,990.00M | -4176.00M | 1,165.00M | 680.00M |
|
Other Working Capital Changes (Quarter)
|
| | -1084.00M | 796.00M | 268.00M | -503.00M | -878.00M | 3,454.00M | -974.00M | 186.00M | -1944.00M |
|
Capital Expenditures (Quarter)
|
| | 124.00M | 64.00M | 7.00M | 94.00M | 90.00M | 78.00M | 89.00M | 78.00M | 130.00M |
|
Acquisitions (Quarter)
|
| | | | 74.00M | 3,400.00M | 2,862.00M | 3,123.00M | -17.00M | 390.00M | |
|
Divestments (Quarter)
|
| | 20.00M | 162.00M | 155.00M | 27.00M | 22.00M | 13.00M | 249.00M | 35.00M | 93.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 130.00M | 210.00M | 310.00M | 126.00M | 120.00M | 151.00M | 79.00M | 237.00M | 77.00M |
|
Cash from Investing Activities (Quarter)
|
| | -186.00M | -22.00M | 163.00M | -74.00M | -3071.00M | -3336.00M | 53.00M | -923.00M | -212.00M |
|
Other financing activities (Quarter)
|
| 15.00M | 1,258.00M | -15.00M | 19.00M | 16.00M | -312.00M | 282.00M | 21.00M | 9.00M | 827.00M |
|
Cash from Financing Activities (Quarter)
|
| | -503.00M | 1,095.00M | -641.00M | 2,360.00M | -578.00M | -661.00M | 26.00M | 96.00M | -588.00M |
|
Dividends Paid - Common (Quarter)
|
| | 743.00M | 795.00M | 758.00M | 757.00M | 791.00M | 838.00M | 808.00M | | |
|
Exchange Rate Effect (Quarter)
|
| | 111.00M | -27.00M | -33.00M | 142.00M | -244.00M | 110.00M | 288.00M | -81.00M | 12.00M |
|
Change in Cash (Quarter)
|
| | 1,420.00M | 638.00M | 854.00M | 3,809.00M | -1275.00M | -5015.00M | 1,731.00M | 506.00M | 1,489.00M |
|
Free Cash Flow (Quarter)
|
| | 1,874.00M | -472.00M | 1,358.00M | 1,287.00M | 2,528.00M | -1206.00M | 1,275.00M | 1,336.00M | 2,147.00M |
|
Net Cash Flow (Quarter)
|
| | 1,309.00M | 665.00M | 887.00M | 3,667.00M | -1031.00M | -5125.00M | 1,443.00M | 587.00M | 1,477.00M |