|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 341.00M | 288.00M | 259.00M | 283.00M | 307.00M | 294.00M | 240.00M | 301.00M | 267.00M | 294.00M | 196.00M | 233.00M | 222.00M | 305.00M | 355.00M | 395.00M | 452.00M | 423.00M | 518.00M | 519.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | 23.00M | 24.00M | 25.00M | 24.00M | 27.00M | 30.00M | 26.00M | 34.00M | 30.00M | 32.00M | 30.00M | 39.00M | 36.00M | 36.00M | 35.00M | 46.00M | 41.00M | 43.00M | 38.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | 39.00M | | 17.00M | 18.00M | -18.00M | 21.00M | 12.00M | 18.00M | 14.00M | 24.00M | -2.00M | -38.00M | -22.00M | -5.00M | 6.00M | 6.00M | 18.00M | 18.00M | 12.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 358.00M | 76.00M | -43.00M | -12.00M | 48.00M | -21.00M | -10.00M | 146.00M | -158.00M | 276.00M | 23.00M | 79.00M | 134.00M | -271.00M | 5.00M | 171.00M | -100.00M | -7.00M | 167.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00M | 5.00M | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | | 28.00M | 5.00M | 4.00M | | | | 1.00M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.00M | 232.00M | 384.00M | 605.00M | 375.00M | 232.00M | 494.00M | 565.00M | 414.00M | 300.00M | 417.00M | 530.00M | 460.00M | 244.00M | 705.00M | 663.00M | 746.00M | 221.00M | 625.00M | 689.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | 67.00M | 81.00M | 67.00M | 65.00M | 63.00M | 63.00M | 69.00M | 65.00M | 64.00M | 125.00M | 155.00M | 153.00M | 153.00M | 153.00M | 156.00M | 158.00M | 158.00M | 161.00M | 165.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M | -8.00M | 38.00M | 39.00M | 36.00M | -6.00M | 32.00M | -10.00M | -62.00M | -3.00M | 72.00M | 17.00M | 39.00M | 43.00M | 94.00M | -48.00M | -97.00M | -27.00M | 81.00M | 49.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | -158.00M | 48.00M | -9.00M | 122.00M | -113.00M | 181.00M | -118.00M | 58.00M | -164.00M | 64.00M | -14.00M | 144.00M | -140.00M | 245.00M | -55.00M | 147.00M | -411.00M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -270.00M | 254.00M | 32.00M | 8.00M | -2.00M | -17.00M | 30.00M | -10.00M | 24.00M | -56.00M | 191.00M | 35.00M | -121.00M | 97.00M | -71.00M | -134.00M | 74.00M | 35.00M | 50.00M | -33.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.00M | 55.00M | -36.00M | -14.00M | -11.00M | -16.00M | -57.00M | -7.00M | 196.00M | -214.00M | 16.00M | 274.00M | -276.00M | 10.00M | 59.00M | 257.00M | -341.00M | 74.00M | 79.00M | 311.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 32.00M | 50.00M | 35.00M | 42.00M | 41.00M | 34.00M | 40.00M | 39.00M | 37.00M | 42.00M | 39.00M | 52.00M | 56.00M | 60.00M | 49.00M | 59.00M | 69.00M | 89.00M | 60.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | | | | | | 5,766.00M | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.00M | 106.00M | 19.00M | 76.00M | 146.00M | 83.00M | 15.00M | 184.00M | 112.00M | 131.00M | 292.00M | 44.00M | 75.00M | 22.00M | 58.00M | 105.00M | 220.00M | 67.00M | 35.00M | 8.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.00M | -7.00M | -121.00M | -390.00M | 146.00M | 219.00M | 74.00M | -133.00M | -159.00M | 134.00M | -5836.00M | -232.00M | 214.00M | 73.00M | -1008.00M | -258.00M | -59.00M | -145.00M | -638.00M | 747.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -1.00M | | -1.00M | -1.00M | 1.00M | 9.00M | -1.00M | 1.00M | -1.00M | 4.00M | | | -3.00M | 30.00M | 1.00M | | -1.00M | 43.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -773.00M | 397.00M | 1,630.00M | 368.00M | 2,335.00M | 1,572.00M | -3239.00M | -613.00M | 5,029.00M | -1397.00M | 1,201.00M | -1875.00M | -458.00M | -204.00M | -24.00M | -1083.00M | -1462.00M | 159.00M | -567.00M | -4184.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 91.00M | 90.00M | 89.00M | 97.00M | 99.00M | 98.00M | 98.00M | 108.00M | 108.00M | 127.00M | 127.00M | 138.00M | 138.00M | 138.00M | 138.00M | 155.00M | 155.00M | 153.00M | 153.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.00M | -78.00M | -145.00M | -164.00M | -518.00M | -1042.00M | 431.00M | 29.00M | -259.00M | -70.00M | 502.00M | -311.00M | 31.00M | 205.00M | -462.00M | 403.00M | 245.00M | 5.00M | 73.00M | -50.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -456.00M | 544.00M | 1,748.00M | 419.00M | 2,338.00M | 981.00M | -2240.00M | -152.00M | 5,025.00M | -1033.00M | -3716.00M | -1888.00M | 247.00M | 318.00M | -789.00M | -275.00M | -530.00M | 240.00M | -507.00M | -2798.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 200.00M | 334.00M | 570.00M | 333.00M | 191.00M | 460.00M | 525.00M | 375.00M | 263.00M | 375.00M | 491.00M | 408.00M | 188.00M | 645.00M | 614.00M | 687.00M | 152.00M | 536.00M | 629.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -525.00M | 622.00M | 1,893.00M | 583.00M | 2,856.00M | 2,023.00M | -2671.00M | -181.00M | 5,284.00M | -963.00M | -4218.00M | -1577.00M | 216.00M | 113.00M | -327.00M | -678.00M | -775.00M | 235.00M | -580.00M | -2748.00M |