|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 298.00M | 260.00M | 227.00M | 307.00M | 344.00M | 468.00M | 122.00M | 382.00M | 343.00M | 336.00M | -3.00M | 21.00M | 29.00M | 34.00M | -384.00M | -348.00M | 29.00M | 1.00M | -16.00M | -143.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 12.00M | 14.00M | 12.00M | 13.00M | 13.00M | 13.00M | 13.00M | 14.00M | 11.00M | 13.00M | 14.00M | 39.00M | 21.00M | 19.00M | 21.00M | 18.00M | 15.00M | 17.00M | 18.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 19.00M | -10.00M | 3.00M | 13.00M | 32.00M | -11.00M | 20.00M | 23.00M | -3.00M | -14.00M | -8.00M | -18.00M | -29.00M | -37.00M | 16.00M | -12.00M | 96.00M | -57.00M | 6.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | -5.00M | 37.00M | -26.00M | 4.00M | 45.00M | 7.00M | 8.00M | -10.00M | -21.00M | 67.00M | 10.00M | 9.00M | -11.00M | -4.00M | 21.00M | 21.00M | -33.00M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.00M | 466.00M | 335.00M | 158.00M | 466.00M | 461.00M | 675.00M | -164.00M | 494.00M | 691.00M | 698.00M | 24.00M | 493.00M | 699.00M | 676.00M | -49.00M | 327.00M | 918.00M | 590.00M | -154.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.00M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.00M | 129.00M | 132.00M | 132.00M | 138.00M | 130.00M | 131.00M | 127.00M | 159.00M | 160.00M | 163.00M | 131.00M | 167.00M | 185.00M | 194.00M | 159.00M | 172.00M | 182.00M | 181.00M | 174.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00M | 14.00M | -2.00M | 18.00M | 20.00M | 2.00M | -5.00M | 5.00M | 6.00M | 3.00M | -4.00M | 6.00M | -2.00M | -1.00M | 16.00M | 5.00M | 16.00M | 8.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.00M | 66.00M | 173.00M | 107.00M | 105.00M | 94.00M | 140.00M | 158.00M | 122.00M | 110.00M | 136.00M | 152.00M | 157.00M | 141.00M | 197.00M | 203.00M | 198.00M | 166.00M | 257.00M | 233.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 69.00M | 19.00M | 10.00M | 17.00M | 76.00M | 109.00M | 189.00M | | | 5.00M | 6.00M | 6.00M | 102.00M | 1.00M | 52.00M | 10.00M | 1.00M | 5.00M | 43.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M | | | | 244.00M | | | | 6.00M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.00M | -29.00M | -135.00M | -88.00M | -252.00M | -233.00M | -50.00M | 24.00M | -126.00M | -117.00M | -137.00M | -146.00M | -3008.00M | -39.00M | -200.00M | -159.00M | -188.00M | -166.00M | -252.00M | -190.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | -6.00M | 21.00M | -7.00M | 11.00M | 1.00M | -5.00M | | 1.00M | -1.00M | 1.00M | -11.00M | 6.00M | | | -2.00M | 2.00M | -1.00M | | 3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -126.00M | -396.00M | -165.00M | -285.00M | -144.00M | -246.00M | -299.00M | -216.00M | -169.00M | -200.00M | -292.00M | -234.00M | 1,555.00M | -420.00M | -567.00M | 264.00M | -376.00M | -671.00M | -289.00M | 235.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00M | | | 9.00M | | | | 48.00M | 47.00M | 47.00M | 46.00M | 52.00M | 53.00M | 53.00M | 52.00M | 59.00M | 59.00M | 58.00M | 56.00M | 63.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -9.00M | 4.00M | 4.00M | -8.00M | -41.00M | 23.00M | 14.00M | 13.00M | -19.00M | 22.00M | -5.00M | -28.00M | 5.00M | -59.00M | 23.00M | 62.00M | -3.00M | 7.00M | -5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 283.00M | 32.00M | 39.00M | -211.00M | 62.00M | -59.00M | 349.00M | -342.00M | 212.00M | 355.00M | 291.00M | -361.00M | -988.00M | 245.00M | -150.00M | 79.00M | -175.00M | 78.00M | 56.00M | -114.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 405.00M | 400.00M | 162.00M | 51.00M | 361.00M | 367.00M | 535.00M | -322.00M | 372.00M | 581.00M | 562.00M | -128.00M | 336.00M | 558.00M | 479.00M | -252.00M | 129.00M | 752.00M | 333.00M | -387.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.00M | 41.00M | 35.00M | -215.00M | 70.00M | -18.00M | 326.00M | -356.00M | 199.00M | 374.00M | 269.00M | -356.00M | -960.00M | 240.00M | -91.00M | 56.00M | -237.00M | 81.00M | 49.00M | -109.00M |