|
Net Income (Quarter)
|
| | | | | | | | 1,036.65M | 1,392.86M | 865.32M | 1,036.61M | 59.76M | 96.22M | -492.65M | -411.48M | 139.15M | 114.94M | -232.61M | 290.71M | 177.93M | -481.42M | 648.78M | -212.00M | 34.09M | -123.85M | 68.21M | 297.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 40.93M | 40.87M | 39.84M | 55.59M | 56.44M | 56.35M | 47.62M | 51.96M | 50.70M | 42.09M | 35.25M | 31.00M | 39.00M | 39.93M | 35.08M | 40.00M | 50.07M | 71.56M | 181.37M | 88.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | 13.86M | 2.50M | -6.50M | 1.79M | 32.67M | 1.31M | 0.41M | -8.51M | 2.16M | 2.75M | -14.41M | 3.91M | 14.93M | -13.24M | 23.40M | -5.00M | -18.42M | -62.26M | 97.68M | 97.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | 414.75M | -156.24M | 64.05M | 1.30M | -490.47M | 520.71M | -291.19M | 6.99M | 3.26M | 311.61M | 357.13M | -52.52M | 73.42M | 919.85M | -934.75M | -1.00M | 35.07M | 51.76M | -87.83M | 88.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | -4752.47M | -613.37M | 3,541.43M | 7,735.69M | -2246.72M | 2,923.33M | 1,711.27M | -919.82M | -419.79M | 213.43M | 1,627.17M | -3303.44M | -300.25M | -855.93M | 1,193.62M | -584.00M | -1884.77M | 73.58M | -1297.81M | 1,560.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | -3715.82M | 779.49M | 4,406.75M | 8,772.30M | -2186.97M | 3,019.55M | 1,218.61M | -1331.31M | -280.63M | 328.38M | 1,394.56M | -3012.72M | -122.33M | -1337.36M | 1,842.41M | -796.00M | -1851.13M | -50.27M | -1229.60M | 1,857.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | 20.59M | 19.58M | 19.24M | 21.04M | 24.78M | 24.21M | 23.99M | 30.68M | 25.36M | 27.64M | 26.32M | 27.02M | 28.01M | 28.61M | 29.37M | 27.00M | 27.53M | 78.34M | 157.22M | 146.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | 35.88M | 59.75M | -84.16M | 17.32M | -55.14M | 33.38M | 3.54M | -3.19M | 43.80M | -43.86M | 58.25M | 0.32M | 34.28M | -35.09M | 10.49M | 110.00M | -109.95M | 43.66M | -76.72M | -72.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | -643.59M | 149.17M | -271.32M | 628.60M | -698.91M | 342.61M | -617.39M | -82.07M | -32.92M | 178.43M | -220.43M | -6.82M | 33.08M | 81.47M | -4.72M | -87.00M | 110.58M | 30.65M | 35.77M | 48.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | 147.81M | 56.54M | -159.47M | 37.03M | -74.09M | -97.59M | 111.89M | 10.99M | -40.97M | 35.05M | 64.93M | 20.14M | 48.94M | -113.54M | 44.46M | 149.00M | 113.97M | -415.39M | -728.59M | 329.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | 31.03M | 30.88M | 19.74M | 26.74M | 36.20M | 25.02M | 5.17M | 18.21M | 21.92M | 20.75M | -0.88M | 14.03M | 16.02M | 18.74M | 19.21M | 14.00M | 15.50M | 21.51M | 39.99M | 43.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | 83.19M | 572.50M | 267.56M | 253.95M | 220.03M | | 197.95M | 81.54M | 246.78M | 136.92M | 114.11M | 56.71M | 68.80M | 94.19M | 78.31M | 144.00M | 63.91M | 107.07M | 115.02M | 576.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2,244.46M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 2.06M | 6.48M | | | -6.48M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | 33.94M | 512.11M | -1172.01M | 218.73M | 189.79M | -26.35M | 196.57M | 64.24M | 577.50M | 97.22M | 122.04M | 35.46M | -261.49M | -233.80M | -36.17M | 75.00M | -129.57M | -3.07M | -2474.36M | 335.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 9.81M | 6.19M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | 2,793.29M | -963.41M | -3402.87M | -8815.53M | 594.25M | -3084.65M | -1517.86M | 1,435.65M | -336.61M | -351.63M | -1371.41M | 2,733.50M | 827.48M | 1,482.85M | -1764.84M | 861.00M | 5,663.91M | 797.66M | 780.43M | -2151.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | 1,207.90M | 398.79M | 11.73M | 2,170.22M | 5.12M | -33.93M | -2.39M | 1.94M | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | 0.49M | -0.99M | 0.08M | 0.59M | -0.68M | -0.99M | 0.13M | 0.01M | -0.16M | 0.16M | -0.01M | 0.31M | 0.20M | -0.36M | -1.16M | 0.01M | 0.79M | -0.51M | 0.71M | |
|
Change in Cash (Quarter)
|
| | | | | | | | -888.10M | 327.19M | -168.05M | 176.09M | -1403.60M | -92.44M | -102.55M | 168.59M | -39.90M | 74.14M | 145.18M | -243.45M | 443.87M | -88.66M | 40.23M | 140.00M | 3,684.00M | 743.82M | -2922.82M | 41.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | -3746.86M | 748.60M | 4,387.01M | 8,745.56M | -2223.16M | 2,994.53M | 1,213.44M | -1349.52M | -302.55M | 307.63M | 1,395.43M | -3026.75M | -138.35M | -1356.10M | 1,823.19M | -810.00M | -1866.63M | -71.78M | -1269.59M | 1,814.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | -888.60M | 328.19M | -168.13M | 175.50M | -1402.92M | -91.45M | -102.68M | 168.58M | -39.74M | 73.97M | 145.19M | -243.76M | 443.67M | -88.30M | 41.40M | 140.00M | 3,683.20M | 744.33M | -2923.53M | 41.00M |