|
Net Income (Quarter)
|
| | | | | | | | | 180.00M | 227.00M | 27.00M | 58.00M | 235.00M | 189.00M | 252.00M | 9.00M | -26.00M | -194.00M | | | 466.00M | 186.00M | 270.00M | | | | 8.00M | -23.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 9.00M | 5.00M | | 6.00M | 5.00M | 6.00M | -538.00M | -1074.00M | -1153.00M | | | -529.00M | -1506.00M | 42.00M | -2665.00M | 28.00M | 30.00M | 36.00M | 44.00M | 47.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | -20.00M | -15.00M | | -9.00M | -29.00M | -34.00M | -47.00M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 72.00M | 71.00M | | | | | | | | | | | | -27.00M | -13.00M | -6.00M | -8.00M | 4.00M | 4.00M | 8.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 16.00M | 15.00M | -72.00M | 12.00M | -35.00M | 61.00M | 16.00M | | | | | | | 131.00M | 41.00M | 4.00M | 96.00M | 52.00M | 3.00M | 2.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 35.20M | 36.20M | | 147.00M | 38.10M | 40.60M | -689.00M | | | -414.00M | | | -4.00M | | 632.00M | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | 163.00M | -187.00M | 128.00M | -166.00M | -42.00M | 34.00M | -15.00M | -2906.00M | 79.00M | -45.00M | 100.00M | 206.00M | -114.00M | -55.00M | -101.00M | -12.00M | -43.00M | -29.00M | -151.00M | -76.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 57.00M | 1.00M | 39.00M | 108.00M | 123.00M | 214.00M | 107.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | 116.00M | 177.00M | | 20.00M | 161.00M | 191.00M | 100.00M | | | 810.00M | | 953.00M | | | | 848.00M | 961.00M | 1,219.00M | 1,149.00M | 1,361.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 25.00M | 25.00M | 23.00M | 23.00M | 23.00M | 23.00M | 25.00M | | | | | | | 116.00M | 110.00M | 98.00M | 86.00M | 83.00M | 80.00M | 79.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | -10.00M | -17.00M | 228.00M | -9.00M | -3.00M | -11.00M | -21.00M | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | 1.00M | 1.00M | 136.00M | 2.00M | 1.00M | 2.00M | -1.00M | | | | | | | | 19.00M | 3.00M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | -9.00M | -9.00M | | -11.00M | -21.00M | -21.00M | -31.00M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | 195.00M | 134.00M | | 1,137.00M | 205.00M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | -38.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | 22.00M | 3.00M | | -20.00M | -24.00M | -32.00M | -52.00M | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | 7.00M | 106.00M | | | | 198.00M | 99.00M | 1.00M | -382.00M | -395.00M | -395.00M | -109.00M | -153.00M | | 125.00M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | -173.00M | -108.00M | | -34.00M | -216.00M | -59.00M | -20.00M | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | 2.00M | 1.00M | | 5.00M | 2.00M | 2.00M | 1.00M | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | -61.00M | -505.00M | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | 4.00M | -1.00M | | 2.00M | -1.00M | | -3.00M | | | | | | | | | | | | 25.00M | -37.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | -4.00M | 44.00M | | 150.00M | -80.00M | 100.00M | 15.00M | -58.00M | -70.00M | | -973.00M | -920.00M | -75.00M | | | -236.00M | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | -821.00M | 182.00M | | | | | | -1533.00M | -529.00M | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | 126.00M | 194.00M | -228.00M | 29.00M | 164.00M | 202.00M | 121.00M | | | 810.00M | | 953.00M | | | | 848.00M | 961.00M | 1,219.00M | 1,149.00M | 1,361.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | -35.00M | 72.00M | | -34.00M | -79.00M | 100.00M | 28.00M | | | 810.00M | | 953.00M | | | | 848.00M | 961.00M | 1,219.00M | 1,149.00M | 1,361.00M |