|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,098.90M | 1,632.20M | 2,229.00M | 973.50M | 852.10M | 1,315.70M | 1,197.10M | 817.80M | 968.40M | 1,007.80M | 1,159.60M | 722.00M | 1,432.30M | 1,340.60M | 917.70M | 808.70M | 1,391.60M | 1,460.00M | 844.60M | 727.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.50M | 136.90M | 188.40M | 166.90M | 159.80M | 166.30M | 232.00M | 238.70M | 202.00M | 203.90M | 240.40M | 230.10M | 223.20M | 225.10M | 304.40M | 255.70M | 251.70M | 237.00M | 249.30M | 257.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.70M | -7.00M | 205.90M | 225.00M | 156.00M | 85.70M | 279.70M | 216.50M | 209.30M | 125.70M | 286.30M | 190.40M | 118.10M | 168.60M | 280.20M | 139.10M | 135.20M | 278.60M | 232.50M | 96.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -163.90M | 642.90M | 768.10M | 98.80M | -237.10M | -60.70M | -169.00M | -20.60M | 133.70M | -130.50M | 17.50M | -0.10M | 3.00M | 772.80M | 253.40M | -3.20M | 20.90M | -4.80M | 519.20M | 73.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2472.20M | 1,781.40M | 143.50M | 1,128.20M | -287.70M | -686.80M | 522.80M | 549.80M | 54.00M | 106.50M | -69.90M | 790.50M | -1078.30M | -49.40M | 345.10M | 236.40M | -247.20M | 158.70M | 326.10M | 351.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626.70M | 3,413.60M | 2,372.50M | 2,101.70M | 564.40M | 628.90M | 1,719.90M | 1,367.60M | 1,022.40M | 1,114.30M | 1,089.70M | 1,512.50M | 354.00M | 1,291.20M | 1,262.80M | 1,045.10M | 1,144.40M | 1,618.70M | 1,170.70M | 1,078.90M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.10M | 73.20M | 74.50M | 74.30M | 74.40M | 92.60M | 100.10M | 99.50M | 103.10M | 105.40M | 113.00M | 114.10M | 120.70M | 121.70M | 126.40M | 126.90M | 135.10M | 136.70M | 145.00M | 123.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,825.60M | -1541.00M | 584.50M | -1197.50M | 322.40M | 386.90M | -219.60M | -210.10M | 2.70M | 463.50M | 82.70M | -446.80M | 494.10M | 388.90M | 117.80M | -657.80M | 28.20M | 80.30M | 51.20M | -1.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.30M | 109.10M | 163.70M | 88.60M | 240.10M | 223.50M | 144.30M | 46.80M | 100.40M | 77.20M | 47.30M | 155.80M | 181.80M | 164.40M | 117.70M | 152.30M | 42.50M | 82.60M | -2.10M | -26.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 458.40M | 76.70M | 365.70M | -250.40M | -75.30M | -160.30M | 347.60M | 119.00M | 39.70M | 578.60M | -138.70M | 110.50M | 204.60M | 194.40M | 225.60M | -214.10M | 216.40M | 759.20M | -24.70M | 107.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -114.80M | -6.40M | 311.90M | 9.50M | 279.00M | -121.20M | -18.70M | -35.90M | 44.80M | 275.50M | -246.50M | 77.90M | 526.30M | -252.00M | -124.40M | 17.70M | -142.90M | 76.60M | 423.90M | 198.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.00M | 133.20M | 154.90M | 141.80M | 153.60M | 142.50M | 152.20M | 178.20M | -102.80M | 391.80M | 251.40M | 133.90M | 17.70M | 404.70M | 199.60M | 229.30M | -50.50M | 470.90M | 248.70M | 230.60M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.10M | 3.80M | | | | 11.50M | | | 3.00M | 0.30M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.80M | 680.20M | 318.00M | 746.30M | 1,435.10M | 1,831.70M | 1,537.40M | 1,792.80M | 2,268.70M | 2,997.80M | 2,382.90M | 4,132.20M | 4,054.50M | 4,258.60M | 2,582.00M | 3,458.30M | 2,167.90M | 3,365.00M | 2,555.00M | 2,606.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.80M | -2438.80M | -2012.70M | -1705.30M | -413.90M | 192.30M | -1857.70M | -235.70M | -2386.90M | -496.30M | -66.20M | -1687.10M | -557.20M | -574.40M | 350.60M | 647.50M | -1094.00M | -402.90M | 220.30M | -428.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.40M | | -10.30M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -118.20M | 385.40M | -906.60M | 64.70M | -101.10M | -725.00M | -247.60M | -322.50M | -614.20M | -407.30M | -446.10M | 47.10M | -478.10M | -634.00M | -1135.50M | -1089.20M | -1128.20M | -717.90M | -780.10M | -802.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.80M | 92.60M | 91.20M | 92.70M | 97.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.20M | 0.20M | -0.50M | -0.30M | 0.80M | -0.70M | 0.60M | 0.40M | -0.40M | -0.30M | -0.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634.30M | 1,360.20M | -546.80M | 461.10M | 49.40M | 96.20M | -385.40M | 809.40M | -1979.10M | 210.50M | 577.60M | -128.00M | -681.60M | 83.60M | 477.20M | 604.00M | -1077.40M | 497.50M | 610.60M | -153.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437.70M | 3,280.40M | 2,217.60M | 1,959.90M | 410.80M | 486.40M | 1,567.70M | 1,189.40M | 1,125.20M | 722.50M | 838.30M | 1,378.60M | 336.30M | 886.50M | 1,063.20M | 815.80M | 1,194.90M | 1,147.80M | 922.00M | 848.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634.30M | 1,360.20M | -546.80M | 461.10M | 49.40M | 96.20M | -385.40M | 809.40M | -1978.70M | 210.70M | 577.40M | -127.50M | -681.30M | 82.80M | 477.90M | 603.40M | -1077.80M | 497.90M | 610.90M | -152.20M |