|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | 29.00M | 65.00M | 44.00M | 40.00M | 43.00M | 81.00M | 57.00M | 54.00M | 45.00M | 90.00M | 57.00M | 54.00M | 53.00M | 93.00M | 54.00M | 52.00M | 55.00M | 79.00M | 54.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -13.00M | 14.00M | -2.00M | 11.00M | -39.00M | 25.00M | -29.00M | -18.00M | -66.00M | -9.00M | -17.00M | -2.00M | -55.00M | 35.00M | 11.00M | -50.00M | -48.00M | 35.00M | 77.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.00M | 160.00M | 1.00M | 70.00M | -96.00M | 93.00M | 10.00M | 34.00M | 17.00M | 82.00M | 17.00M | 56.00M | -22.00M | 613.00M | -31.00M | 85.00M | 24.00M | 23.00M | -16.00M | 32.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,409.00M | 4,502.00M | -2287.00M | 1,117.00M | 5,740.00M | -4498.00M | -3136.00M | -624.00M | -188.00M | 434.00M | 543.00M | 391.00M | 711.00M | 510.00M | 830.00M | 117.00M | 691.00M | 796.00M | -10.00M | 1,099.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -3.00M | -14.00M | -10.00M | -16.00M | 17.00M | 11.00M | 12.00M | 14.00M | 12.00M | 12.00M | 5.00M | 13.00M | 6.00M | 4.00M | -3.00M | 18.00M | | -1.00M | 4.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.00M | 37.00M | 35.00M | 34.00M | 36.00M | 40.00M | 40.00M | 41.00M | 42.00M | 42.00M | 42.00M | 45.00M | 45.00M | 47.00M | 47.00M | 47.00M | 49.00M | 52.00M | 49.00M | 50.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 302.00M | -5.00M | -197.00M | 496.00M | -242.00M | 146.00M | -477.00M | 332.00M | -311.00M | 199.00M | -304.00M | 873.00M | -60.00M | -147.00M | -331.00M | 471.00M | 30.00M | -64.00M | -206.00M | 685.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -797.00M | 2,612.00M | 5,021.00M | 1,535.00M | -3571.00M | -7198.00M | -3882.00M | -1010.00M | -872.00M | -324.00M | 161.00M | 422.00M | -511.00M | 19.00M | 119.00M | -81.00M | 293.00M | -324.00M | 5.00M | 616.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.00M | 256.00M | -395.00M | 117.00M | 17.00M | 185.00M | -511.00M | 179.00M | 237.00M | 218.00M | -423.00M | 263.00M | 219.00M | 345.00M | -529.00M | 122.00M | 298.00M | 388.00M | -659.00M | 166.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.00M | -254.00M | 431.00M | -392.00M | 58.00M | 29.00M | -8.00M | 73.00M | -22.00M | 9.00M | 40.00M | -7.00M | -15.00M | -27.00M | -18.00M | -5.00M | -55.00M | -41.00M | 54.00M | -10.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | -25.00M | 19.00M | 23.00M | 26.00M | 23.00M | 27.00M | 42.00M | 53.00M | 51.00M | 50.00M | 49.00M | 56.00M | 50.00M | 41.00M | 46.00M | 57.00M | 44.00M | 46.00M | 45.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | | -1671.00M | -98.00M | 308.00M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 450.00M | -689.00M | 501.00M | | -950.00M | 1,710.00M | 326.00M | 313.00M | 338.00M | 285.00M | | | | -1279.00M | 506.00M | | | 445.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -720.00M | -1983.00M | -1555.00M | -848.00M | -2716.00M | -2032.00M | -666.00M | 347.00M | 387.00M | -342.00M | -176.00M | 67.00M | -648.00M | -211.00M | -937.00M | -659.00M | -1302.00M | -1423.00M | -1865.00M | -1337.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,539.00M | 2,155.00M | -5.00M | | | 6,274.00M | 622.00M | 2,250.00M | -2874.00M | | 1,194.00M | -1195.00M | 203.00M | 1,609.00M | -160.00M | 553.00M | -401.00M | 2,895.00M | 1,255.00M | 2,271.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 879.00M | 2,104.00M | 1,497.00M | 528.00M | 2,573.00M | 1,281.00M | 221.00M | 2,301.00M | -1433.00M | 349.00M | 907.00M | -641.00M | -1022.00M | 1,194.00M | -447.00M | -16.00M | 292.00M | 2,532.00M | 629.00M | 1,690.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.00M | 55.00M | 60.00M | 71.00M | 69.00M | 77.00M | 81.00M | 91.00M | 89.00M | 89.00M | 97.00M | 97.00M | 95.00M | 95.00M | 105.00M | 104.00M | 101.00M | 102.00M | 112.00M | 108.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.00M | -38.00M | 3.00M | -52.00M | -240.00M | -301.00M | 215.00M | 43.00M | 88.00M | -107.00M | 115.00M | -48.00M | -11.00M | 119.00M | -214.00M | 65.00M | 197.00M | -83.00M | 29.00M | -58.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,589.00M | 4,585.00M | -2342.00M | 745.00M | 5,357.00M | -5550.00M | -3366.00M | 2,067.00M | -1146.00M | 334.00M | 1,389.00M | -231.00M | -970.00M | 1,612.00M | -768.00M | -493.00M | -122.00M | 1,822.00M | -1217.00M | 1,394.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,372.00M | 4,527.00M | -2306.00M | 1,094.00M | 5,714.00M | -4521.00M | -3163.00M | -666.00M | -241.00M | 383.00M | 493.00M | 342.00M | 655.00M | 460.00M | 789.00M | 71.00M | 634.00M | 752.00M | -56.00M | 1,054.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,568.00M | 4,623.00M | -2345.00M | 797.00M | 5,597.00M | -5249.00M | -3581.00M | 2,024.00M | -1234.00M | 441.00M | 1,274.00M | -183.00M | -959.00M | 1,493.00M | -554.00M | -558.00M | -319.00M | 1,905.00M | -1246.00M | 1,452.00M |