|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 741.00M | 681.00M | 188.00M | 603.00M | 639.00M | 682.00M | 43.00M | 414.00M | 534.00M | 747.00M | 760.00M | 729.00M | 767.00M | 776.00M | 779.00M | 726.00M | 773.00M | 766.00M | -5.00M | 681.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | 49.00M | 28.00M | 29.00M | 16.00M | 60.00M | 20.00M | 14.00M | 23.00M | 60.00M | 25.00M | 19.00M | 24.00M | 65.00M | 27.00M | 23.00M | 32.00M | 72.00M | 28.00M | 40.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.00M | -81.00M | 14.00M | -7.00M | -9.00M | 3.00M | -65.00M | -20.00M | -136.00M | 47.00M | 11.00M | 12.00M | -104.00M | -6.00M | 21.00M | -24.00M | 7.00M | 25.00M | -117.00M | -18.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 7.00M | | -3.00M | 4.00M | 47.00M | 48.00M | 3.00M | 9.00M | 19.00M | 2.00M | 6.00M | -10.00M | -17.00M | -7.00M | -2.00M | 3.00M | 4.00M | -40.00M | 8.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 204.00M | | | | 300.00M | | | | 300.00M | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -4.00M | -2.00M | 81.00M | -8.00M | -22.00M | -2.00M | -7.00M | -1.00M | -9.00M | -6.00M | 30.00M | 18.00M | 6.00M | -3.00M | -7.00M | -6.00M | -2.00M | 8.00M | 165.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.00M | 994.00M | 1,106.00M | 386.00M | 528.00M | 969.00M | 673.00M | 735.00M | 722.00M | 1,152.00M | 1,136.00M | 681.00M | 990.00M | 1,167.00M | 1,269.00M | 600.00M | 884.00M | 1,261.00M | 1,453.00M | 747.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.00M | 140.00M | 142.00M | 138.00M | 138.00M | 134.00M | 135.00M | 128.00M | 145.00M | 144.00M | 150.00M | 150.00M | 157.00M | 150.00M | 148.00M | 148.00M | 151.00M | 158.00M | 173.00M | 156.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 10.00M | -114.00M | 197.00M | -6.00M | -20.00M | 56.00M | 57.00M | 55.00M | -50.00M | -25.00M | 252.00M | 57.00M | -125.00M | -128.00M | 174.00M | -22.00M | 28.00M | -164.00M | 215.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -2.00M | 35.00M | 215.00M | 117.00M | 90.00M | -89.00M | 24.00M | -78.00M | -96.00M | -44.00M | -11.00M | 28.00M | 77.00M | 6.00M | 86.00M | -89.00M | -6.00M | -100.00M | 41.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.00M | 147.00M | 121.00M | -28.00M | -139.00M | 176.00M | -124.00M | -2.00M | 155.00M | 15.00M | 141.00M | 8.00M | 186.00M | 133.00M | 189.00M | -57.00M | -191.00M | 278.00M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 5.00M | 35.00M | 18.00M | -2.00M | -53.00M | 88.00M | -22.00M | 21.00M | -2.00M | -61.00M | 26.00M | -28.00M | 4.00M | -46.00M | -13.00M | 20.00M | 15.00M | -117.00M | -29.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | 137.00M | 193.00M | 122.00M | 178.00M | 175.00M | 221.00M | 163.00M | 184.00M | 161.00M | 197.00M | 126.00M | 117.00M | 134.00M | 184.00M | 124.00M | 108.00M | 155.00M | 177.00M | 138.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727.00M | -8.00M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.00M | 9.00M | 86.00M | 14.00M | 21.00M | 20.00M | 267.00M | 14.00M | 132.00M | 118.00M | 238.00M | 78.00M | 100.00M | 82.00M | 304.00M | 97.00M | 253.00M | 158.00M | 244.00M | 94.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.00M | -173.00M | -130.00M | -141.00M | -341.00M | -946.00M | -173.00M | -264.00M | -174.00M | -161.00M | -143.00M | -193.00M | -111.00M | -150.00M | -80.00M | -159.00M | -401.00M | -154.00M | -103.00M | -122.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -7.00M | -15.00M | -5.00M | -13.00M | -20.00M | 20.00M | 5.00M | | -35.00M | 48.00M | -23.00M | -20.00M | 44.00M | -92.00M | 32.00M | 104.00M | 9.00M | -13.00M | -23.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -550.00M | -784.00M | -1106.00M | -204.00M | -181.00M | 99.00M | -666.00M | -375.00M | -580.00M | -846.00M | -992.00M | -361.00M | -845.00M | -904.00M | -1279.00M | -458.00M | -409.00M | -1028.00M | -1361.00M | -563.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.00M | 387.00M | 496.00M | 378.00M | 436.00M | 392.00M | 485.00M | 390.00M | 457.00M | 396.00M | 506.00M | 394.00M | 473.00M | 408.00M | 514.00M | 406.00M | 474.00M | 420.00M | 523.00M | 417.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -16.00M | 4.00M | 4.00M | -25.00M | -42.00M | 3.00M | -4.00M | -16.00M | -13.00M | 14.00M | -14.00M | -3.00M | 11.00M | -48.00M | 33.00M | 29.00M | -15.00M | 20.00M | -15.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.00M | 21.00M | -126.00M | 45.00M | -19.00M | 80.00M | -163.00M | 92.00M | -48.00M | 132.00M | 15.00M | 113.00M | 31.00M | 124.00M | -138.00M | 16.00M | 103.00M | 64.00M | 9.00M | 47.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 497.00M | 857.00M | 913.00M | 264.00M | 350.00M | 794.00M | 452.00M | 572.00M | 538.00M | 991.00M | 939.00M | 555.00M | 873.00M | 1,033.00M | 1,085.00M | 476.00M | 776.00M | 1,106.00M | 1,276.00M | 609.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.00M | 37.00M | -130.00M | 41.00M | 6.00M | 122.00M | -166.00M | 96.00M | -32.00M | 145.00M | 1.00M | 127.00M | 34.00M | 113.00M | -90.00M | -17.00M | 74.00M | 79.00M | -11.00M | 62.00M |