|
Net Income
|
1,370.34M | 1,271.60M | 1,244.82M | 1,289.58M | 1,377.01M | 1,462.22M | 1,626.86M | 1,382.72M | 1,338.07M | 1,526.42M |
|
Share-based Compensation
|
23.47M | 26.02M | 20.94M | 27.72M | 17.78M | 31.08M | 54.66M | 48.28M | 67.24M | 64.10M |
|
Gains from Investment Securities
|
0.84M | -1.75M | 5.19M | 4.42M | 0.16M | 6.94M | 4.16M | -20.33M | 24.95M | 7.00M |
|
Cash from Operations
|
1,618.82M | 1,766.04M | 1,746.18M | 2,023.11M | 1,508.26M | 2,320.80M | 1,815.10M | 1,956.34M | 2,306.87M | 2,258.81M |
|
Depreciation & Amortization (CF)
|
228.96M | 345.10M | 328.35M | 278.50M | 293.99M | 372.16M | 411.09M | 406.33M | 410.27M | 341.58M |
|
Change in Receivables
|
-81.53M | 60.55M | -151.32M | -98.81M | -46.89M | 172.89M | -157.37M | -4.63M | 94.21M | 21.87M |
|
Change in Inventory
|
-8.28M | 22.03M | 8.47M | -8.09M | 29.38M | 10.81M | -3.40M | 1.97M | 3.46M | 2.46M |
|
Change in Account Payables
|
71.65M | -77.69M | 69.93M | 298.09M | -174.76M | 76.68M | 128.93M | -119.51M | -5.24M | |
|
Change in Taxes
|
388.09M | 376.55M | 348.03M | 360.99M | 349.48M | 408.34M | 384.95M | 413.51M | 434.57M | 493.99M |
|
Capital Expenditures
|
213.45M | 311.44M | 339.95M | 325.79M | 331.13M | 263.44M | 268.02M | 180.45M | 126.56M | 170.18M |
|
Sales of Property, Plant and Equipment
|
11.92M | 18.03M | 18.20M | 27.74M | 17.90M | 10.13M | 9.79M | 6.64M | 48.43M | 21.04M |
|
Cash from Investing Activities
|
-2113.74M | -1736.68M | 553.02M | 716.86M | 479.31M | 104.14M | -2985.58M | -1022.64M | 140.65M | -932.27M |
|
Cash from Financing Activities
|
-24.28M | -339.80M | -2020.37M | -706.03M | -2127.92M | -1733.75M | 619.55M | -740.61M | -2198.39M | -738.65M |
|
Dividends Paid - Common
|
543.05M | 130.44M | 84.25M | 77.71M | 96.72M | 86.38M | 451.36M | 399.18M | 66.71M | 724.64M |
|
Exchange Rate Effect
|
8.40M | -21.09M | 5.83M | 7.52M | 27.09M | -11.98M | 17.05M | 28.87M | -2.88M | 3.35M |
|
Change in Cash
|
-931.29M | -690.92M | -158.04M | 1,674.28M | -230.31M | 355.91M | -892.53M | -174.50M | 64.17M | 285.62M |
|
Beginning Cash Balance
|
2,446.70M | 1,478.14M | 856.35M | 592.87M | 2,266.64M | 1,928.93M | 2,273.45M | 1,292.21M | 1,103.29M | 1,142.38M |
|
Free Cash Flow
|
1,405.38M | 1,454.60M | 1,406.23M | 1,697.31M | 1,177.13M | 2,057.36M | 1,547.08M | 1,775.89M | 2,180.32M | 2,088.62M |
|
Net Cash Flow
|
-519.19M | -310.44M | 278.83M | 2,033.93M | -140.35M | 691.19M | -550.93M | 193.09M | 249.13M | 587.89M |