|
Net Income (Quarter)
|
233.00M | 534.00M | 415.00M | 190.00M | 177.00M | 314.00M | 407.00M | 195.00M | 236.00M | 226.00M | 421.00M | 262.00M | 201.00M | 214.00M | 388.00M |
|
Share-based Compensation (Quarter)
|
3.00M | 3.00M | 4.00M | 3.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M |
|
Deferred Taxes (Quarter)
|
122.00M | 325.00M | -94.00M | 221.00M | 189.00M | 32.00M | 115.00M | 637.00M | 257.00M | 179.00M | 90.00M | 326.00M | 156.00M | 94.00M | 176.00M |
|
Cash from Operations (Quarter)
|
406.00M | 1,648.00M | 1,227.00M | 788.00M | 313.00M | 782.00M | 1,561.00M | 730.00M | 672.00M | 713.00M | 887.00M | 989.00M | 775.00M | 736.00M | 1,145.00M |
|
Amortizatization of Intangibles (Quarter)
|
25.00M | 30.00M | 33.00M | 21.00M | 21.00M | 29.00M | 32.00M | 24.00M | 28.00M | 34.00M | 35.00M | 35.00M | 20.00M | 17.00M | 18.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
285.00M | 289.00M | 302.00M | 301.00M | 309.00M | 320.00M | 316.00M | 328.00M | 344.00M | 356.00M | 358.00M | 368.00M | 389.00M | 399.00M | 399.00M |
|
Change in Receivables (Quarter)
|
-23.00M | 8.00M | 258.00M | -234.00M | -62.00M | 103.00M | 156.00M | -172.00M | -90.00M | 29.00M | 314.00M | -209.00M | -90.00M | 79.00M | 347.00M |
|
Change in Inventory (Quarter)
|
-43.00M | 3.00M | 7.00M | 5.00M | -1.00M | 3.00M | 3.00M | 6.00M | -4.00M | 3.00M | 9.00M | 10.00M | -11.00M | -4.00M | 2.00M |
|
Change in Account Payables (Quarter)
|
-170.00M | 106.00M | 210.00M | -103.00M | -158.00M | 54.00M | 101.00M | -163.00M | -88.00M | 103.00M | 127.00M | -131.00M | -53.00M | 81.00M | 137.00M |
|
Change in Accured Expenses (Quarter)
|
-78.00M | 28.00M | 25.00M | 51.00M | 20.00M | -95.00M | -28.00M | 221.00M | -244.00M | 211.00M | 63.00M | -63.00M | -52.00M | -27.00M | -41.00M |
|
Change in Taxes (Quarter)
|
26.00M | -303.00M | 99.00M | -153.00M | 104.00M | 63.00M | -200.00M | 69.00M | 57.00M | -75.00M | 95.00M | 33.00M | 62.00M | -76.00M | 63.00M |
|
Capital Expenditures (Quarter)
|
690.00M | 712.00M | 707.00M | 890.00M | 867.00M | 890.00M | 902.00M | 1,121.00M | 1,022.00M | 997.00M | 995.00M | 1,108.00M | 1,189.00M | 936.00M | 980.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 1.00M | 3.00M | 2.00M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-739.00M | -778.00M | -767.00M | -935.00M | -1014.00M | -923.00M | -946.00M | -1211.00M | -1066.00M | -1025.00M | -1045.00M | -1124.00M | -1269.00M | -970.00M | -1020.00M |
|
Other financing activities (Quarter)
|
10.00M | 1.00M | | | 5.00M | 4.00M | 7.00M | | | 5.00M | | 4.00M | 4.00M | | |
|
Long-Term Debt Issuances (Quarter)
|
750.00M | | | | 494.00M | 144.00M | 497.00M | | | 497.00M | | 399.00M | 395.00M | | |
|
Long-Term Debt Repayments (Quarter)
|
151.00M | | 2.00M | 1.00M | 252.00M | 1.00M | 3.00M | 3.00M | 1.00M | 2.00M | 9.00M | 2.00M | 1.00M | 2.00M | 1.00M |
|
Short-Term Debt issuances (Quarter)
|
-335.00M | -1558.00M | | | 180.00M | 35.00M | -215.00M | | 200.00M | | 350.00M | -131.00M | -89.00M | -36.00M | 80.00M |
|
Dividends Paid - Common (Quarter)
|
25.00M | 20.00M | 49.00M | -219.00M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-101.00M | -1593.00M | -160.00M | -145.00M | 305.00M | 160.00M | 157.00M | -119.00M | 190.00M | 301.00M | 181.00M | 127.00M | 500.00M | 212.00M | -76.00M |
|
Change in Cash (Quarter)
|
-434.00M | -723.00M | 300.00M | -292.00M | -396.00M | 19.00M | 772.00M | -600.00M | -204.00M | -11.00M | 23.00M | -8.00M | 6.00M | -22.00M | 49.00M |
|
Free Cash Flow (Quarter)
|
-284.00M | 936.00M | 520.00M | -102.00M | -554.00M | -108.00M | 659.00M | -391.00M | -350.00M | -284.00M | -108.00M | -119.00M | -414.00M | -200.00M | 165.00M |
|
Net Cash Flow (Quarter)
|
-434.00M | -723.00M | 300.00M | -292.00M | -396.00M | 19.00M | 772.00M | -600.00M | -204.00M | -11.00M | 23.00M | -8.00M | 6.00M | -22.00M | 49.00M |