|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.09M | 378.01M | 167.44M | 303.32M | 509.99M | 465.57M | 141.22M | 429.60M | 733.74M | 503.00M | 415.00M | 425.00M | 612.00M | 490.00M | 406.00M | 401.00M | 531.00M | 476.00M | 389.00M | 340.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.11M | 29.30M | 30.95M | 30.45M | 31.30M | 27.22M | 25.48M | 21.10M | 22.20M | 24.00M | 29.00M | 24.00M | 27.00M | 30.00M | 30.00M | 14.00M | 19.00M | 31.00M | 33.00M | 31.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.96M | 30.45M | 42.44M | 37.17M | -46.06M | 31.23M | 91.96M | 39.86M | -147.04M | 22.00M | 7.00M | -4.00M | -52.00M | 17.00M | 5.00M | 5.00M | -14.00M | 5.00M | 8.00M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.07M | 2.10M | -0.59M | -0.94M | -15.57M | 3.87M | 5.87M | 12.17M | 14.10M | 18.00M | 12.00M | 13.00M | 14.00M | 21.00M | 36.00M | 15.00M | 13.00M | 30.00M | 15.00M | 17.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424.06M | 110.81M | 266.24M | 368.82M | 1,045.13M | 158.61M | 344.86M | 922.32M | 1,442.22M | 87.00M | 769.00M | 517.00M | 1,616.00M | 53.00M | 445.00M | 819.00M | 1,193.00M | 86.00M | 525.00M | 852.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 5.58M | 49.28M | -38.70M | 5.84M | 5.43M | 4.88M | 73.64M | -63.96M | 5.00M | 54.00M | -45.00M | 5.00M | 34.00M | 34.00M | -57.00M | 4.00M | 4.00M | 70.00M | 39.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.44M | 186.47M | 191.30M | 193.84M | 201.39M | 188.92M | 190.03M | 196.00M | 201.06M | 206.00M | 219.00M | 222.00M | 226.00M | 235.00M | 238.00M | 238.00M | 236.00M | 233.00M | 240.00M | 251.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 531.94M | 478.67M | -93.49M | 522.95M | 62.87M | 576.59M | -489.39M | 318.18M | -134.37M | 285.00M | -260.00M | 300.00M | -215.00M | 427.00M | -344.00M | 145.00M | -22.00M | 349.00M | -248.00M | 234.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.88M | 294.52M | 63.39M | 286.89M | 64.20M | 283.25M | -60.60M | -50.53M | -150.12M | 185.00M | -87.00M | 28.00M | -56.00M | 287.00M | 107.00M | -180.00M | 116.00M | 335.00M | -147.00M | 45.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 658.97M | 329.52M | -246.31M | 681.05M | 45.74M | 288.52M | -678.64M | 479.12M | 107.00M | -188.00M | -216.00M | 122.00M | 386.00M | 27.00M | -437.00M | 282.00M | 271.00M | 82.00M | -536.00M | 497.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.12M | -103.48M | 198.87M | 35.99M | 291.62M | -10.89M | -51.89M | 7.62M | 77.16M | -40.00M | 57.00M | 12.00M | -41.00M | -128.00M | 111.00M | -81.00M | 84.00M | -83.00M | 122.00M | 61.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.74M | 69.26M | -180.48M | 69.21M | 32.01M | 109.28M | -106.17M | 116.68M | -27.78M | 80.00M | -135.00M | -13.00M | 81.00M | 140.00M | -130.00M | -101.00M | 29.00M | 66.00M | -88.00M | -47.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -193.18M | 12.53M | 0.03M | 12.83M | -30.39M | 28.37M | -19.46M | -2.67M | -8.24M | 39.00M | -42.00M | -20.00M | 25.00M | 16.00M | -13.00M | 8.00M | 11.00M | 42.00M | -14.00M | -9.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 85.02M | 96.36M | -174.78M | 626.40M | 167.26M | 142.40M | 164.79M | 318.54M | -20.00M | -2.00M | -3.00M | -13.00M | -2.00M | 211.00M | 199.00M | -2.00M | 11.00M | 140.00M | 161.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.84M | 5.63M | -0.18M | 10.50M | 8.05M | 22.45M | 3.04M | 2.82M | 13.69M | 11.00M | 7.00M | 3.00M | 58.00M | 77.00M | 89.00M | 3.00M | 45.00M | 24.00M | 78.00M | 29.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 714.01M | 55.65M | 512.18M | -0.83M | 32.65M | 5.05M | -0.32M | -0.38M | 219.00M | 956.00M | 6.00M | 29.00M | | 40.00M | | | | | 56.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.21M | 8.70M | 7.95M | | 0.35M | 2.65M | 8.99M | | 0.36M | | | | 29.00M | 10.00M | 3.00M | 11.00M | 5.00M | 7.00M | 1.00M | 14.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.93M | -788.61M | -152.22M | -642.50M | -294.68M | -174.84M | -144.57M | -161.95M | -303.65M | -380.00M | -1125.00M | -196.00M | -261.00M | -46.00M | -158.00M | -188.00M | -325.00M | -107.00M | -193.00M | -189.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.88M | 18.20M | 53.10M | -126.19M | 24.56M | -71.08M | 113.63M | -125.11M | 17.00M | -35.00M | 121.00M | -136.00M | 29.00M | 38.00M | -88.00M | -1.00M | -15.00M | -12.00M | 151.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2138.50M | -237.73M | -789.84M | -213.37M | -746.07M | -400.35M | -127.12M | -495.58M | -1032.95M | 66.00M | 712.00M | -718.00M | -1098.00M | -131.00M | -234.00M | 66.00M | -1113.00M | -195.00M | -67.00M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.31M | 240.56M | 240.82M | 238.48M | 239.13M | 249.29M | 249.03M | 249.06M | 248.62M | 253.00M | 253.00M | 252.00M | 250.00M | 251.00M | 252.00M | 249.00M | 248.00M | 259.00M | 259.00M | 260.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.43M | -9.36M | -1.51M | -2.75M | -18.38M | -11.37M | 9.05M | 4.03M | 6.29M | -11.00M | 12.00M | -6.00M | -5.00M | 13.00M | -32.00M | 12.00M | 29.00M | -6.00M | 7.00M | -6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1887.93M | -924.88M | -677.33M | -489.80M | -13.99M | -427.95M | 82.22M | 268.82M | 111.91M | -238.00M | 368.00M | -403.00M | 252.00M | -111.00M | 21.00M | 709.00M | -216.00M | -222.00M | 272.00M | 657.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 419.54M | 25.79M | 169.88M | 543.60M | 418.72M | -8.65M | 202.46M | 757.52M | 1,123.67M | 107.00M | 771.00M | 520.00M | 1,629.00M | 55.00M | 234.00M | 620.00M | 1,195.00M | 75.00M | 385.00M | 691.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1897.36M | -915.52M | -675.82M | -487.04M | 4.38M | -416.58M | 73.17M | 264.79M | 105.62M | -227.00M | 356.00M | -397.00M | 257.00M | -124.00M | 53.00M | 697.00M | -245.00M | -216.00M | 265.00M | 663.00M |