|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,414.00M | 2,379.00M | 2,631.00M | 2,275.00M | 2,499.00M | 2,525.00M | 2,361.00M | 2,845.00M | 3,198.00M | 2,791.00M | 3,011.00M | 3,258.00M | 3,263.00M | 3,342.00M | 3,280.00M | 3,701.00M | 3,927.00M | 4,060.00M | 3,882.00M | 4,388.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.00M | 3.00M | 74.00M | 101.00M | -38.00M | 4.00M | 76.00M | 167.00M | -162.00M | 8.00M | 108.00M | 66.00M | 244.00M | -240.00M | 277.00M | 2.00M | 206.00M | -194.00M | 136.00M | 122.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | -20.00M | -320.00M | -146.00M | -123.00M | -62.00M | -129.00M | 153.00M | -263.00M | 3.00M | 3.00M | -96.00M | -168.00M | -266.00M | 37.00M | 44.00M | -4.00M | -20.00M | 193.00M | -83.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,543.00M | 3,189.00M | 1,782.00M | 2,457.00M | 3,856.00M | 3,100.00M | 1,919.00M | 2,698.00M | 3,233.00M | 4,130.00M | 1,672.00M | 3,138.00M | 5,136.00M | 4,834.00M | 2,380.00M | 4,603.00M | 5,663.00M | 5,002.00M | 2,999.00M | 3,773.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.00M | 163.00M | -134.00M | 391.00M | 69.00M | 155.00M | 38.00M | 230.00M | 216.00M | 62.00M | 219.00M | 15.00M | -333.00M | -87.00M | 118.00M | 99.00M | 47.00M | 378.00M | 110.00M | 338.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 174.00M | -56.00M | -54.00M | 19.00M | 281.00M | -184.00M | -103.00M | -32.00M | 220.00M | -21.00M | 30.00M | 50.00M | 16.00M | 80.00M | -248.00M | 140.00M | 73.00M | 14.00M | 110.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 665.00M | 663.00M | -746.00M | 464.00M | 920.00M | 550.00M | -506.00M | -201.00M | 750.00M | 528.00M | -446.00M | 31.00M | 1,086.00M | 916.00M | -784.00M | 581.00M | 861.00M | 1,178.00M | 39.00M | 749.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | 106.00M | 148.00M | 53.00M | 111.00M | 130.00M | 242.00M | 153.00M | 130.00M | 192.00M | 157.00M | 245.00M | 163.00M | 155.00M | 198.00M | 1.00M | 178.00M | 112.00M | 181.00M | 264.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | 239.00M | | 313.00M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.00M | 1.00M | | 6.00M | 1.00M | | 44.00M | | | | | 23.00M | | 102.00M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -90.00M | 17.00M | 8.00M | 6.00M | 180.00M | 71.00M | 51.00M | 51.00M | -30.00M | 85.00M | 284.00M | -145.00M | 65.00M | 58.00M | 16.00M | 110.00M | 66.00M | -140.00M | 44.00M | 45.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -132.00M | -438.00M | -287.00M | -525.00M | -308.00M | -350.00M | -397.00M | -218.00M | -522.00M | -214.00M | -174.00M | -294.00M | -256.00M | -2678.00M | -340.00M | -227.00M | -374.00M | -421.00M | -362.00M | -517.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 6.00M | 28.00M | -34.00M | 83.00M | 13.00M | 2.00M | 170.00M | 41.00M | 24.00M | 97.00M | -97.00M | | 224.00M | 41.00M | 76.00M | -217.00M | | 11.00M | -119.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2137.00M | -1617.00M | -2154.00M | -2821.00M | -1739.00M | -3614.00M | -1955.00M | -2779.00M | -2404.00M | -2350.00M | -2681.00M | -3257.00M | -857.00M | -4041.00M | -2987.00M | -3006.00M | -4000.00M | -4186.00M | -5005.00M | -35.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -740.00M | 1,608.00M | 479.00M | 477.00M | 474.00M | 473.00M | 545.00M | 541.00M | 538.00M | 534.00M | 616.00M | 615.00M | 611.00M | 606.00M | 694.00M | 691.00M | 687.00M | 684.00M | 777.00M | 771.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.00M | -73.00M | -28.00M | -174.00M | -185.00M | 284.00M | 37.00M | 20.00M | -86.00M | 157.00M | -95.00M | 28.00M | 142.00M | -274.00M | 121.00M | 220.00M | -16.00M | 8.00M | -116.00M | -10.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.00M | 1,061.00M | -687.00M | -1063.00M | 1,624.00M | -580.00M | -396.00M | -279.00M | 221.00M | 1,723.00M | -1278.00M | -385.00M | 4,165.00M | -2159.00M | -826.00M | 1,590.00M | 1,273.00M | 403.00M | -2484.00M | 3,211.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,433.00M | 3,083.00M | 1,634.00M | 2,404.00M | 3,745.00M | 2,970.00M | 1,677.00M | 2,545.00M | 3,103.00M | 3,938.00M | 1,515.00M | 2,893.00M | 4,973.00M | 4,679.00M | 2,182.00M | 4,602.00M | 5,485.00M | 4,890.00M | 2,818.00M | 3,509.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274.00M | 1,134.00M | -659.00M | -889.00M | 1,809.00M | -864.00M | -433.00M | -299.00M | 307.00M | 1,566.00M | -1183.00M | -413.00M | 4,023.00M | -1885.00M | -947.00M | 1,370.00M | 1,289.00M | 395.00M | -2368.00M | 3,221.00M |