|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 505.00M | 510.00M | 544.00M | 575.00M | 559.00M | 577.00M | 629.00M | 521.00M | 580.00M | 463.00M | 522.00M | 554.00M | 543.00M | 563.00M | 578.00M | 541.00M | 659.00M | 645.00M | 274.00M | 643.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | 67.00M | 65.00M | 52.00M | 56.00M | 89.00M | 58.00M | 58.00M | 44.00M | 42.00M | 47.00M | 43.00M | 42.00M | 48.00M | 44.00M | 41.00M | 42.00M | 48.00M | 47.00M | 44.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | -3.00M | 27.00M | -119.00M | 70.00M | -144.00M | -54.00M | -145.00M | -16.00M | -97.00M | -174.00M | -52.00M | -26.00M | -99.00M | -77.00M | -153.00M | 54.00M | -45.00M | 406.00M | -88.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -1.00M | | 39.00M | 217.00M | -337.00M | 627.00M | -27.00M | 226.00M | -256.00M | 436.00M | -32.00M | | | 1.00M | 62.00M | | | 14.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.00M | 541.00M | 948.00M | 825.00M | 306.00M | 528.00M | 1,032.00M | 702.00M | 729.00M | 36.00M | 828.00M | 737.00M | 95.00M | 262.00M | 847.00M | 920.00M | 400.00M | 398.00M | 1,227.00M | 858.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.00M | 145.00M | 144.00M | 144.00M | 143.00M | 144.00M | 141.00M | 141.00M | 132.00M | 141.00M | 146.00M | 136.00M | 133.00M | 133.00M | 133.00M | 143.00M | 136.00M | 139.00M | 135.00M | 140.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | 148.00M | 92.00M | 36.00M | 117.00M | 134.00M | -78.00M | 65.00M | -89.00M | 39.00M | 64.00M | 29.00M | -39.00M | 160.00M | 45.00M | -117.00M | 177.00M | 143.00M | 2.00M | 44.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.00M | -44.00M | -56.00M | 4.00M | 35.00M | -44.00M | -8.00M | 6.00M | -26.00M | -14.00M | 5.00M | 12.00M | -47.00M | 13.00M | 5.00M | 6.00M | 9.00M | -38.00M | -6.00M | 33.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -558.00M | -33.00M | 159.00M | 19.00M | -434.00M | -144.00M | 97.00M | 89.00M | -155.00M | -292.00M | 150.00M | 55.00M | -327.00M | -166.00M | 412.00M | -15.00M | -287.00M | -101.00M | 354.00M | 127.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.00M | -96.00M | -15.00M | -273.00M | 73.00M | -81.00M | -253.00M | -82.00M | 17.00M | 79.00M | -238.00M | 138.00M | 347.00M | -361.00M | -42.00M | 100.00M | 70.00M | -80.00M | -54.00M | 119.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 75.00M | 51.00M | 65.00M | 120.00M | 43.00M | 79.00M | 90.00M | 98.00M | 68.00M | 73.00M | 78.00M | 79.00M | 79.00M | 56.00M | 83.00M | 77.00M | 67.00M | 67.00M | 77.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 310.00M | 348.00M | 57.00M | 255.00M | | | | 367.00M | 409.00M | | | | 421.00M | | 1,194.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.00M | | 9.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 29.00M | 15.00M | 591.00M | 178.00M | -721.00M | 965.00M | 81.00M | -63.00M | 6.00M | | 3.00M | | 257.00M | -257.00M | | 1.00M | -1.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -538.00M | -721.00M | -407.00M | -498.00M | 700.00M | -471.00M | -257.00M | -78.00M | -215.00M | -85.00M | -199.00M | 168.00M | -238.00M | -79.00M | -1250.00M | -79.00M | -7.00M | -82.00M | -66.00M | -75.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -340.00M | -428.00M | -239.00M | -196.00M | -600.00M | -450.00M | -458.00M | -431.00M | -350.00M | -354.00M | -450.00M | -455.00M | -304.00M | -221.00M | 212.00M | -602.00M | -657.00M | -516.00M | -612.00M | -487.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 127.00M | 127.00M | 127.00M | 143.00M | 141.00M | 141.00M | 139.00M | 150.00M | 148.00M | 147.00M | 146.00M | 151.00M | 150.00M | 149.00M | 150.00M | 155.00M | 153.00M | 151.00M | 151.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | 3.00M | -6.00M | -3.00M | -6.00M | -31.00M | -43.00M | 59.00M | | | -30.00M | 63.00M | -39.00M | | 11.00M | -21.00M | 13.00M | 16.00M | -4.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -707.00M | -605.00M | 296.00M | 128.00M | 400.00M | -424.00M | 274.00M | 252.00M | 164.00M | -403.00M | 149.00M | 513.00M | -486.00M | -38.00M | -180.00M | 218.00M | -251.00M | -184.00M | 545.00M | 293.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 466.00M | 897.00M | 760.00M | 186.00M | 485.00M | 953.00M | 612.00M | 631.00M | -32.00M | 755.00M | 659.00M | 16.00M | 183.00M | 791.00M | 837.00M | 323.00M | 331.00M | 1,160.00M | 781.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -697.00M | -608.00M | 302.00M | 131.00M | 406.00M | -393.00M | 317.00M | 193.00M | 164.00M | -403.00M | 179.00M | 450.00M | -447.00M | -38.00M | -191.00M | 239.00M | -264.00M | -200.00M | 549.00M | 296.00M |