|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.70M | 609.10M | 575.40M | 632.70M | 806.10M | 803.50M | 582.90M | 545.20M | 596.70M | 656.80M | 578.10M | 658.30M | 540.60M | 564.40M | 772.30M | 616.60M | 308.00M | 1,197.20M | 473.90M | 311.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 26.80M | 21.10M | 32.40M | 18.40M | 33.50M | 24.10M | 29.10M | 25.00M | 35.30M | 23.20M | 18.20M | 18.60M | 20.30M | 26.30M | 20.50M | 24.60M | 15.10M | 24.20M | 26.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 19.60M | 36.80M | 24.90M | -19.10M | 9.20M | -57.30M | -23.10M | 49.00M | -14.50M | -44.20M | -26.80M | 37.00M | 16.20M | -27.70M | -2.00M | -107.40M | 10.00M | 41.60M | 87.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.04M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.00M | 22.60M | -43.20M | 8.30M | 25.80M | 1.90M | 24.60M | -20.10M | 1.20M | 15.80M | -20.40M | -0.20M | -25.70M | 23.10M | -18.60M | 1.10M | 39.00M | 26.90M | -6.80M | -13.70M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.20M | -19.50M | -24.70M | -18.30M | -54.60M | -15.70M | 2.00M | -0.90M | 39.00M | 2.40M | 120.70M | -3.40M | 103.80M | 0.20M | -1.10M | -2.50M | 77.70M | -2.70M | 99.50M | 12.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.40M | | | | 217.50M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 775.30M | 369.80M | 1,128.00M | 730.30M | 1,088.00M | 388.80M | 811.90M | 826.30M | 751.60M | 378.10M | 1,117.70M | 943.10M | 863.70M | 624.20M | 1,150.50M | 531.90M | 611.60M | 397.00M | 819.30M | 397.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.80M | 145.80M | 141.10M | 143.70M | 139.70M | 134.30M | 139.60M | 137.10M | 135.60M | 137.20M | 128.60M | 146.40M | 140.50M | 139.60M | 129.50M | 134.30M | 135.60M | 138.70M | 138.00M | 139.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.10M | 145.30M | 92.00M | -22.80M | -48.20M | 91.10M | 109.70M | -68.40M | -91.20M | 104.40M | -35.20M | 14.60M | -82.00M | 145.60M | -36.30M | -13.60M | -16.70M | -0.90M | 94.60M | -50.40M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.50M | 116.10M | -125.30M | -93.30M | 188.30M | 243.30M | 35.20M | -41.50M | 82.00M | 54.30M | -68.10M | -334.00M | 60.20M | 95.70M | 73.80M | -229.00M | 78.00M | 135.20M | 7.80M | -283.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.40M | -214.90M | 186.50M | 14.40M | 470.70M | -130.40M | 242.90M | -154.10M | 241.40M | -443.80M | 114.70M | -214.60M | 292.50M | -76.40M | 342.80M | -403.10M | 223.40M | -252.50M | 234.30M | -332.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -192.00M | 47.80M | 121.20M | 7.00M | -67.90M | 175.60M | 63.90M | 41.30M | -230.90M | 4.20M | 5.20M | -8.70M | -191.70M | 150.40M | -49.10M | -12.20M | 33.30M | 409.00M | -121.80M | -142.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.00M | -39.00M | 85.10M | -104.00M | -219.50M | 61.10M | 3.30M | 46.20M | -172.20M | 15.20M | 150.90M | -156.50M | -20.20M | -59.70M | -23.70M | -56.20M | -52.80M | -58.80M | 36.00M | 44.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 184.40M | 104.00M | 120.30M | 126.30M | 218.10M | 90.90M | 135.80M | 124.60M | 338.20M | 141.70M | 152.20M | 191.70M | 288.50M | 140.30M | 160.90M | 103.90M | 220.20M | 109.50M | 143.60M | 102.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.30M | 1.20M | 0.10M | 1.70M | | 0.50M | 0.30M | 0.50M | | 0.10M | 0.10M | 0.60M | 0.60M | 0.30M | 0.10M | 0.10M | 2.80M | -0.40M | 2.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200.00M | -1.40M | 2.70M | | 252.10M | -0.60M | | | | 25.50M | | 426.40M | 7.70M | | 1,409.60M | 2.00M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | | | 46.10M | 28.00M | 610.70M | | 22.40M | | | | | | | | 241.80M | | 1,803.40M | | 26.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -180.80M | -1297.90M | -98.10M | -65.80M | -228.90M | 265.80M | -140.70M | -131.20M | -340.30M | -135.50M | -180.70M | -191.40M | -689.80M | -148.00M | -157.90M | -1272.70M | -216.30M | 1,694.80M | -155.90M | -106.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -18.20M | -1.90M | -6.70M | -1.20M | -34.90M | -13.50M | -5.10M | -9.10M | -37.20M | -4.60M | -5.20M | -6.90M | -34.00M | -43.00M | -40.50M | -11.60M | -21.70M | -12.70M | -2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1862.80M | 195.00M | -622.20M | -970.30M | -1105.70M | -609.10M | -621.40M | -725.10M | -448.50M | -334.20M | -839.40M | -754.00M | -344.70M | -429.40M | 851.50M | -1031.80M | -570.40M | -1507.20M | -927.00M | -210.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 314.00M | 312.30M | 310.90M | 310.90M | 310.40M | 325.00M | 322.90M | 319.50M | 320.50M | 348.50M | 342.50M | 337.00M | 335.40M | 337.80M | -325.00M | 995.60M | 330.30M | 330.90M | -330.20M | 986.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | -18.10M | -17.00M | 5.50M | -28.40M | -20.50M | -0.10M | 4.60M | 4.00M | -3.00M | 5.30M | -2.90M | 0.20M | 3.30M | -19.40M | 1.10M | 17.70M | 4.40M | -5.90M | 20.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1249.00M | -751.20M | 390.70M | -300.30M | -275.00M | 25.00M | 49.70M | -25.40M | -33.20M | -94.60M | 102.90M | -5.20M | -170.60M | 50.10M | 1,824.70M | -1771.50M | -157.40M | 589.00M | -269.50M | 102.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.90M | 265.80M | 1,007.70M | 604.00M | 869.90M | 297.90M | 676.10M | 701.70M | 413.40M | 236.40M | 965.50M | 751.40M | 575.20M | 483.90M | 989.60M | 428.00M | 391.40M | 287.50M | 675.70M | 295.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1268.30M | -733.10M | 407.70M | -305.80M | -246.60M | 45.50M | 49.80M | -30.00M | -37.20M | -91.60M | 97.60M | -2.30M | -170.80M | 46.80M | 1,844.10M | -1772.60M | -175.10M | 584.60M | -263.60M | 81.70M |