|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 342.14M | 392.02M | 379.67M | 391.00M | 414.00M | 432.00M | 485.00M | 1,049.00M | 468.00M | 454.00M | 688.00M | 639.00M | 780.00M | 693.00M | 1,000.00M | 691.00M | 853.00M | 940.00M | 978.00M | 776.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.77M | 117.84M | 127.19M | 111.00M | 117.00M | 117.00M | 119.00M | 285.00M | 134.00M | 180.00M | 230.00M | 180.00M | 205.00M | 185.00M | 319.00M | 170.00M | 224.00M | 337.00M | 226.00M | 256.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.62M | 29.90M | 34.61M | 36.00M | 36.00M | 38.00M | -117.00M | 43.00M | -48.00M | 139.00M | 68.00M | 78.00M | -190.00M | 364.00M | -401.00M | | 198.00M | 95.00M | 104.00M | 60.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | -6.70M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 544.67M | 413.18M | 1,054.84M | 463.00M | 787.00M | 616.00M | 1,040.00M | 1,221.00M | 772.00M | 920.00M | 1,508.00M | 596.00M | 1,430.00M | 1,251.00M | 1,611.00M | 904.00M | 1,525.00M | 1,624.00M | 1,546.00M | 934.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 156.92M | 154.54M | 153.42M | 154.00M | 158.00M | 157.00M | 157.00M | 162.00M | 170.00M | 177.00M | 260.00M | 254.00M | 262.00M | 274.00M | 344.00M | 380.00M | 368.00M | 378.00M | 388.00M | 378.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.33M | 418.49M | -76.03M | 244.00M | 96.00M | -80.00M | -112.00M | -329.00M | -127.00M | 303.00M | 46.00M | -6.00M | -378.00M | -77.00M | 412.00M | 322.00M | -169.00M | 100.00M | 430.00M | 656.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.27M | 109.19M | -175.84M | 47.00M | 118.00M | | -103.00M | -20.00M | -20.00M | 144.00M | -222.00M | 179.00M | -185.00M | -22.00M | 11.00M | 113.00M | 27.00M | 30.00M | 93.00M | 173.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.35M | 392.38M | -134.07M | 385.00M | 184.00M | -273.00M | -322.00M | -237.00M | -206.00M | 481.00M | -100.00M | -29.00M | -229.00M | 13.00M | 359.00M | 281.00M | 20.00M | 56.00M | 314.00M | 810.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -99.00M | | | | -96.00M | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.48M | 62.29M | 36.52M | 25.00M | 48.00M | 28.00M | -9.00M | 18.00M | 126.00M | -87.00M | -252.00M | 23.00M | 315.00M | -296.00M | 30.00M | 14.00M | 9.00M | 24.00M | -12.00M | 126.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.39M | 166.21M | 206.67M | 257.00M | 302.00M | 327.00M | 316.00M | 289.00M | 305.00M | 398.00M | 603.00M | 512.00M | 479.00M | 468.00M | 562.00M | 629.00M | 749.00M | 804.00M | 970.00M | 864.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 328.00M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,008.00M | 7.00M | | | 51.00M | 5,421.00M | | | | 25.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 7.49M | -0.19M | 10.00M | 3.00M | 5.00M | 2.00M | 8.00M | 8.00M | 2.00M | -18.00M | 25.00M | 6.00M | 24.00M | 1,145.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.87M | -150.86M | -189.57M | -244.00M | -299.00M | -321.00M | -275.00M | 47.00M | -400.00M | -5406.00M | -645.00M | -578.00M | -756.00M | -498.00M | -4780.00M | -694.00M | -814.00M | -1134.00M | -1109.00M | -1007.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | 4.76M | -3.10M | -11.00M | 9.00M | 5.00M | 5.00M | -6.00M | -13.00M | 25.00M | 7.00M | -33.00M | 15.00M | 2.00M | 83.00M | -109.00M | 3.00M | 137.00M | -124.00M | 14.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -418.83M | -412.36M | -943.11M | -350.00M | -367.00M | -409.00M | -567.00M | -808.00M | -946.00M | 4,664.00M | -809.00M | -291.00M | -703.00M | 5,675.00M | -2562.00M | -802.00M | -755.00M | 612.00M | -1558.00M | 167.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 416.85M | 417.12M | 416.80M | 417.00M | 418.00M | 418.00M | 419.00M | 427.00M | 428.00M | 428.00M | 556.00M | 578.00M | 578.00M | -1156.00M | | 643.00M | 644.00M | -737.00M | 2,033.00M | 674.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.04M | -150.04M | -77.84M | -131.00M | 121.00M | -114.00M | 198.00M | 460.00M | -574.00M | 178.00M | 54.00M | -273.00M | -29.00M | 6,428.00M | -5731.00M | -592.00M | -44.00M | 1,102.00M | -1121.00M | 94.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.28M | 246.97M | 848.17M | 206.00M | 485.00M | 289.00M | 724.00M | 932.00M | 467.00M | 522.00M | 905.00M | 84.00M | 951.00M | 783.00M | 1,049.00M | 275.00M | 776.00M | 820.00M | 576.00M | 70.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.04M | -150.04M | -77.84M | -131.00M | 121.00M | -114.00M | 198.00M | 460.00M | -574.00M | 178.00M | 54.00M | -273.00M | -29.00M | 6,428.00M | -5731.00M | -592.00M | -44.00M | 1,102.00M | -1121.00M | 94.00M |