|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 633.06M | 1,068.48M | 717.52M | 730.66M | 805.40M | 1,026.07M | 978.79M | 697.84M | 684.65M | 741.38M | 582.53M | 601.54M | 836.45M | 945.85M | 824.53M | 1,088.42M | 1,202.85M | 1,121.04M | 1,145.68M | 1,200.99M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.69M | 25.22M | 27.77M | 37.09M | 36.85M | 34.98M | 38.41M | 48.13M | 49.91M | 48.77M | 48.62M | 56.68M | 58.62M | 61.70M | 61.84M | 70.20M | 71.27M | 70.18M | 73.95M | 83.94M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.79M | -395.00M | 163.70M | -11.75M | 53.47M | -156.23M | -98.89M | -66.60M | 23.57M | -71.32M | -65.16M | 11.89M | -30.63M | -81.68M | -68.98M | -35.44M | -60.48M | -10.62M | -31.73M | 15.09M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.50M | 46.53M | 11.81M | 296.83M | -270.81M | 101.06M | 293.40M | -320.76M | -73.70M | 68.24M | 3.00M | 694.04M | 65.55M | 72.25M | 385.98M | -379.69M | 54.13M | 119.05M | -32.21M | 4.36M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | | | | 9.16M | | | | | 219.00M | 70.47M | | | 239.10M | | -239.10M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 465.62M | 863.80M | 810.80M | 818.88M | 819.23M | 1,011.54M | 688.29M | 1,010.86M | 959.12M | 883.74M | 622.24M | 909.98M | 892.62M | 995.24M | 849.51M | 1,072.16M | 1,164.99M | 1,161.59M | 1,367.61M | 707.45M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.65M | 84.82M | 85.55M | 92.13M | 100.85M | 101.94M | 103.51M | 104.85M | 104.81M | 102.40M | 99.06M | 99.26M | 101.00M | 95.82M | 103.92M | 98.09M | 96.25M | 97.02M | 99.27M | 99.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.49M | 158.50M | 264.40M | -109.51M | 193.01M | 45.44M | 425.61M | -342.86M | -186.71M | -122.61M | 213.13M | -218.62M | 207.78M | 120.11M | 381.82M | -175.08M | 104.02M | 13.84M | -204.17M | 230.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.72M | 138.19M | 101.70M | 156.51M | 170.60M | 265.53M | 127.65M | 211.22M | 144.65M | 138.42M | 21.19M | -28.36M | 32.84M | 59.33M | -64.96M | 112.28M | 48.52M | 95.74M | -1.21M | 159.13M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.41M | 41.87M | -1.29M | 41.80M | 19.26M | 36.47M | 44.32M | -119.61M | -105.84M | 8.35M | 2.69M | -10.24M | 24.18M | -12.46M | 67.08M | -12.23M | -8.60M | -23.68M | -5.03M | 93.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.04M | 325.26M | 145.95M | -50.93M | 123.99M | 313.38M | 87.76M | 289.30M | 143.97M | 63.16M | -230.91M | -203.84M | 142.69M | 49.42M | -186.96M | -31.04M | 90.71M | -44.04M | -61.15M | -34.39M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.74M | -4.67M | 2.43M | 25.97M | 193.34M | -45.64M | 15.09M | 60.97M | 90.59M | 7.52M | 104.87M | 111.23M | 313.61M | -152.64M | 90.84M | -14.31M | 7.55M | -3.00M | 17.20M | -278.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.38M | 68.95M | 64.90M | 100.30M | 73.16M | 84.35M | 93.64M | 84.91M | 78.68M | 68.05M | 76.80M | 71.79M | 60.74M | 60.39M | 92.32M | 82.14M | 100.41M | 95.89M | 105.58M | 85.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.66M | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.99M | | 432.90M | 8.23M | 27.14M | | | | | | 3.68M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.36M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.76M | | 40.79M | 54.94M | 17.80M | 26.61M | -25.59M | | 1,133.16M | 201.15M | 427.13M | -557.32M | 1,388.91M | 727.25M | 1,193.76M | 471.56M | 63.26M | 632.79M | 840.91M | 639.62M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -93.60M | -175.31M | -106.26M | -569.49M | -25.39M | -53.48M | -241.41M | -113.21M | -74.48M | -391.67M | -88.48M | -858.05M | -138.79M | -171.04M | 613.71M | -319.80M | -325.35M | -409.99M | -112.68M | -494.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.51M | | | | | | | | | | | | 1.60M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -392.85M | -609.03M | -557.85M | -486.40M | -603.73M | -705.73M | -710.52M | -902.72M | -511.32M | -705.16M | -590.92M | 138.92M | -618.86M | -837.71M | -1582.97M | -735.20M | -629.81M | -881.80M | -747.58M | -879.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -420.09M | | 159.10M | 159.00M | 638.53M | 188.00M | 184.20M | 180.90M | 728.26M | 181.51M | 196.90M | 197.20M | 197.52M | 198.08M | 226.78M | 225.77M | -650.63M | 254.01M | 249.65M | 248.84M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29M | -4.51M | 0.81M | -4.87M | -20.37M | -17.97M | 15.83M | 2.11M | -13.96M | -3.21M | 10.64M | -7.74M | -6.00M | 13.58M | -19.18M | 2.59M | 11.05M | -2.50M | -1.43M | 0.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.54M | 74.95M | 147.49M | -241.88M | 169.74M | 234.37M | -247.80M | -2.96M | 359.35M | -216.29M | -46.52M | 183.11M | 128.96M | 0.07M | -138.92M | 19.74M | 220.89M | -132.70M | 505.91M | -665.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 410.25M | 794.84M | 745.90M | 718.57M | 746.07M | 927.19M | 594.65M | 925.94M | 880.43M | 815.70M | 545.44M | 838.18M | 831.87M | 934.85M | 757.19M | 990.02M | 1,064.58M | 1,065.70M | 1,262.03M | 622.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.82M | 79.46M | 146.69M | -237.02M | 190.11M | 252.34M | -263.63M | -5.07M | 373.31M | -213.09M | -57.16M | 190.86M | 134.96M | -13.51M | -119.75M | 17.16M | 209.83M | -130.20M | 507.35M | -666.01M |