|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 577.00M | 474.00M | 427.00M | 498.00M | 327.00M | 303.00M | 246.00M | 501.00M | 377.00M | 390.00M | 340.00M | 577.00M | 553.00M | 534.00M | 395.00M | 625.00M | 579.00M | 647.00M | 611.00M | 661.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 41.00M | 48.00M | 46.00M | 38.00M | 46.00M | 39.00M | 47.00M | 50.00M | 46.00M | 50.00M | 53.00M | 56.00M | 57.00M | 54.00M | 56.00M | 61.00M | 57.00M | 58.00M | 58.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | -138.00M | -139.00M | 30.00M | 35.00M | -7.00M | -10.00M | | 21.00M | -31.00M | -28.00M | 25.00M | | -16.00M | -71.00M | 18.00M | -1.00M | 23.00M | -57.00M | 23.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00M | 3.00M | 1.00M | 58.00M | 25.00M | 2.00M | 2.00M | 45.00M | 19.00M | 3.00M | 4.00M | 53.00M | 29.00M | 3.00M | 6.00M | 53.00M | 35.00M | 4.00M | 7.00M | 76.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 3.00M | 6.00M | 6.00M | 7.00M | 4.00M | 6.00M | 4.00M | 1.00M | 5.00M | 1.00M | 5.00M | 1.00M | 4.00M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.00M | | | 15.00M | 17.00M | 3.00M | 4.00M | 1.00M | 1.00M | 1.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 594.00M | 436.00M | 299.00M | 470.00M | 291.00M | 336.00M | 377.00M | 608.00M | 604.00M | 462.00M | 477.00M | 775.00M | 686.00M | 703.00M | 674.00M | 757.00M | 543.00M | 743.00M | 858.00M | 939.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00M | 61.00M | 77.00M | 78.00M | 81.00M | 83.00M | 89.00M | 88.00M | 93.00M | 95.00M | 97.00M | 100.00M | 110.00M | 108.00M | 113.00M | 113.00M | 120.00M | 123.00M | 124.00M | 122.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -42.00M | 108.00M | 133.00M | 117.00M | -180.00M | -60.00M | 114.00M | 54.00M | -166.00M | | 124.00M | 197.00M | -133.00M | -21.00M | 144.00M | 16.00M | -110.00M | 31.00M | 266.00M | 47.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.00M | 9.00M | 135.00M | -7.00M | -29.00M | -5.00M | -120.00M | -24.00M | 2.00M | -14.00M | 112.00M | -14.00M | 27.00M | 9.00M | 4.00M | -7.00M | -334.00M | 24.00M | 262.00M | -2.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 24.00M | -18.00M | 21.00M | -9.00M | 128.00M | -92.00M | -5.00M | -4.00M | -7.00M | 85.00M | -49.00M | 50.00M | -25.00M | -9.00M | 19.00M | 5.00M | -52.00M | -5.00M | 23.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 33.00M | 62.00M | 59.00M | 74.00M | 71.00M | 79.00M | 73.00M | 54.00M | 71.00M | 73.00M | 78.00M | 93.00M | 72.00M | 74.00M | 85.00M | 75.00M | 85.00M | 81.00M | 95.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,888.00M | 153.00M | 83.00M | 9.00M | 5.00M | | | 3.00M | | | 12.00M | | 98.00M | 111.00M | 223.00M | | 4.00M | | 23.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | 2.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00M | 100.00M | 43.00M | 27.00M | 109.00M | 17.00M | 63.00M | 55.00M | 26.00M | 34.00M | 47.00M | 46.00M | -46.00M | 105.00M | 30.00M | 551.00M | 28.00M | -547.00M | -624.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.00M | -1910.00M | -458.00M | -161.00M | -11.00M | | -90.00M | -63.00M | -40.00M | -90.00M | -54.00M | -96.00M | -95.00M | -684.00M | -181.00M | 224.00M | -126.00M | -54.00M | -42.00M | -91.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -502.00M | 927.00M | -257.00M | -352.00M | -360.00M | -245.00M | -251.00M | -216.00M | -408.00M | -607.00M | -353.00M | -308.00M | -423.00M | -81.00M | -634.00M | -1298.00M | -482.00M | -674.00M | -609.00M | -1719.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.00M | 119.00M | 460.00M | 129.00M | 131.00M | 131.00M | 128.00M | 140.00M | 144.00M | 150.00M | 151.00M | 155.00M | 156.00M | 162.00M | 180.00M | 195.00M | 171.00M | 173.00M | 167.00M | 185.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -23.00M | -12.00M | -18.00M | -53.00M | -52.00M | 77.00M | 21.00M | 3.00M | -37.00M | 54.00M | -25.00M | -9.00M | 69.00M | -93.00M | 48.00M | 100.00M | -8.00M | -4.00M | -44.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00M | -570.00M | -428.00M | -61.00M | -133.00M | 39.00M | 113.00M | 350.00M | 159.00M | -272.00M | 124.00M | 346.00M | 159.00M | 7.00M | -234.00M | -269.00M | 35.00M | 7.00M | 203.00M | -915.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 564.00M | 403.00M | 237.00M | 411.00M | 217.00M | 265.00M | 298.00M | 535.00M | 550.00M | 391.00M | 404.00M | 697.00M | 593.00M | 631.00M | 600.00M | 672.00M | 468.00M | 658.00M | 777.00M | 844.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -547.00M | -416.00M | -43.00M | -80.00M | 91.00M | 36.00M | 329.00M | 156.00M | -235.00M | 70.00M | 371.00M | 168.00M | -62.00M | -141.00M | -317.00M | -65.00M | 15.00M | 207.00M | -871.00M |