|
Net Income (Quarter)
|
| | | | | | | | | 379.00M | 379.00M | 310.00M | 353.00M | 348.00M | 350.00M | 318.00M | 352.00M | 407.00M | 395.00M | 344.00M | 374.00M | 450.00M | 557.00M | 353.00M | 256.00M | 423.00M | 392.00M | 384.00M | 353.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 17.00M | 17.00M | 17.00M | 13.00M | 15.00M | 13.00M | 26.00M | 15.00M | 19.00M | 15.00M | 15.00M | 16.00M | 20.00M | 16.00M | 21.00M | 21.00M | 23.00M | 19.00M | 17.00M | 19.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | -11.00M | -33.00M | -20.00M | 17.00M | -11.00M | | -22.00M | -2.00M | -14.00M | -18.00M | -27.00M | 16.00M | -41.00M | -1.00M | -5.00M | | -74.00M | -28.00M | -2.00M | 4.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 17.00M | -19.00M | -10.00M | | -4.00M | -2.00M | -3.00M | -3.00M | -1.00M | 6.00M | -6.00M | -3.00M | 1.00M | | 11.00M | -2.00M | 4.00M | -2.00M | | -2.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | 533.00M | 355.00M | 277.00M | 504.00M | 353.00M | 239.00M | 464.00M | 278.00M | 446.00M | 306.00M | 597.00M | 171.00M | 308.00M | 394.00M | 690.00M | 190.00M | 215.00M | 374.00M | 817.00M | 413.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 51.00M | 50.00M | 51.00M | 48.00M | 49.00M | 48.00M | 46.00M | 47.00M | 52.00M | 46.00M | 48.00M | 44.00M | 41.00M | 48.00M | 48.00M | 42.00M | 44.00M | 44.00M | 45.00M | 41.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | 40.00M | 53.00M | 45.00M | 51.00M | 53.00M | 67.00M | 138.00M | -14.00M | 218.00M | 10.00M | 25.00M | 162.00M | 9.00M | -78.00M | -25.00M | 104.00M | 42.00M | 45.00M | -80.00M | 229.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | -22.00M | -35.00M | 4.00M | 14.00M | 25.00M | 41.00M | -15.00M | 20.00M | 1.00M | -13.00M | -23.00M | -9.00M | 19.00M | 4.00M | -40.00M | 18.00M | -3.00M | 37.00M | -27.00M | 58.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | 95.00M | 106.00M | -100.00M | -36.00M | 171.00M | 2.00M | 135.00M | -218.00M | 261.00M | -78.00M | 187.00M | -217.00M | 88.00M | 14.00M | 172.00M | -281.00M | 69.00M | 19.00M | 374.00M | -176.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 137.00M | -6.00M | 101.00M | -178.00M | 38.00M | -26.00M | 82.00M | -155.00M | 70.00M | 19.00M | 99.00M | -142.00M | 15.00M | 129.00M | 83.00M | 12.00M | 11.00M | -2.00M | -161.00M | -117.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | 6.00M | 43.00M | -31.00M | -56.00M | 56.00M | 14.00M | -66.00M | 12.00M | 26.00M | -34.00M | -42.00M | 24.00M | 36.00M | 313.00M | -19.00M | 2.00M | -12.00M | -66.00M | -149.00M | -137.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | 40.00M | 31.00M | 41.00M | 30.00M | 27.00M | 24.00M | 34.00M | 25.00M | 37.00M | 34.00M | 42.00M | 31.00M | 24.00M | 32.00M | 39.00M | 34.00M | 36.00M | 37.00M | 45.00M | 33.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.00M | 5.00M | | | 1.00M | 25.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | 27.00M | 8.00M | 21.00M | 8.00M | 20.00M | 10.00M | 8.00M | 16.00M | 4.00M | 7.00M | 9.00M | 30.00M | 10.00M | 30.00M | 17.00M | 36.00M | 46.00M | 10.00M | 17.00M | 3.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | -17.00M | -2.00M | -20.00M | -17.00M | 7.00M | 72.00M | -95.00M | -21.00M | -70.00M | -41.00M | -51.00M | -79.00M | -18.00M | -113.00M | 46.00M | -161.00M | -159.00M | -56.00M | -30.00M | 15.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | -8.00M | | -1.00M | -14.00M | -13.00M | -1.00M | 28.00M | -5.00M | -11.00M | 22.00M | -26.00M | -19.00M | -2.00M | 21.00M | -24.00M | -7.00M | -3.00M | 15.00M | -21.00M | -12.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | -342.00M | -705.00M | 1,679.00M | -823.00M | -2114.00M | -465.00M | -250.00M | -341.00M | -244.00M | 167.00M | -932.00M | -467.00M | -212.00M | -423.00M | 793.00M | -428.00M | -1294.00M | -168.00M | -531.00M | -694.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | 102.00M | 102.00M | 102.00M | 33.00M | 122.00M | 121.00M | 120.00M | 9.00M | 141.00M | 139.00M | 9.00M | 138.00M | 157.00M | 155.00M | 156.00M | 2.00M | 164.00M | 164.00M | 585.00M | 163.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | 25.00M | -19.00M | -32.00M | -63.00M | -59.00M | -69.00M | 34.00M | 10.00M | -26.00M | -18.00M | 25.00M | -18.00M | -14.00M | 23.00M | -40.00M | 7.00M | 12.00M | | -4.00M | 5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | 199.00M | -371.00M | 1,904.00M | -399.00M | -1813.00M | -223.00M | 153.00M | -74.00M | 106.00M | 414.00M | -361.00M | -393.00M | 64.00M | -119.00M | 1,489.00M | -392.00M | -1226.00M | 150.00M | 252.00M | -261.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | 493.00M | 324.00M | 236.00M | 474.00M | 326.00M | 215.00M | 430.00M | 253.00M | 409.00M | 272.00M | 555.00M | 140.00M | 284.00M | 362.00M | 651.00M | 156.00M | 179.00M | 337.00M | 772.00M | 380.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | 174.00M | -352.00M | 1,936.00M | -336.00M | -1754.00M | -154.00M | 119.00M | -84.00M | 132.00M | 432.00M | -386.00M | -375.00M | 78.00M | -142.00M | 1,529.00M | -399.00M | -1238.00M | 150.00M | 256.00M | -266.00M |