Cash flow Statement (Quarterly, GAAP in millions $) |
(Sep 30 2018) 9 Months |
(Jun 30 2018) 6 Months |
(Mar 31 2018) 3 Months |
(Dec 31 2017) 12 Months |
(Sep 30 2017) 9 Months |
Income |
2,579.10 |
1,505.30 |
625.90 |
4,531.70 |
2,200.80 |
Depreciation & amortization |
1,500.20 |
1,002.50 |
498.80 |
1,802.00 |
1,344.20 |
Amortization of Other Assets |
- |
- |
- |
- |
- |
In-process R & D
|
- |
- |
- |
- |
- |
Restructuring liabilities |
- |
- |
- |
- |
- |
Financing Loss/ -Income |
- |
- |
- |
- |
- |
Increase (Decrease) in Inventories |
-44.10 |
-168.30 |
97.00 |
-166.70 |
-93.80 |
Impairment charges |
- |
- |
- |
- |
- |
Stock based compensation |
- |
- |
- |
- |
- |
Share-based Compensation |
89.70 |
60.70 |
32.30 |
99.60 |
78.00 |
Sale of Business |
- |
- |
- |
- |
- |
Sale of Assets |
- |
- |
- |
- |
- |
Income Loss From Continuing Operations Including Portion Attributable To Noncontrolling Interest |
- |
- |
- |
- |
- |
Increase Decrease In Claims And Rebates Payable |
-0.40 |
-299.10 |
-221.30 |
642.60 |
240.20 |
Income taxes |
-207.30 |
-127.10 |
-65.60 |
-1,678.90 |
-247.50 |
Losses/ -gains on investments net |
- |
- |
- |
- |
- |
Increase (Decrease) in Receivables |
-792.50 |
-298.10 |
255.80 |
55.90 |
161.20 |
Increase (Decrease) in Accounts Payable |
680.10 |
1,059.00 |
215.30 |
-126.80 |
475.40 |
Increase (Decrease) in Accrued Liabilities |
-750.90 |
-466.30 |
-140.20 |
-241.70 |
-659.30 |
Other assets |
- |
- |
- |
- |
- |
Other special charges |
- |
- |
- |
- |
- |
Other Working Capital |
-86.30 |
-46.50 |
213.50 |
-82.00 |
55.70 |
Other Noncash Income (Expense) |
20.70 |
6.80 |
0.10 |
43.30 |
24.20 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
0.00 |
- |
0.00 |
0.00 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
2,988.30 |
2,228.90 |
1,511.60 |
5,351.30 |
3,981.50 |
Capital Expenditures |
-241.30 |
-175.80 |
-100.40 |
-267.40 |
-177.30 |
Sale of Capital Items |
- |
- |
- |
- |
- |
Short-term Inv. Acq. |
- |
- |
- |
- |
- |
Short-term Inv. Liq. |
- |
- |
- |
- |
- |
Mortgage servicing rights liq. |
- |
- |
- |
- |
- |
Proceeds From Sale Of Business |
- |
- |
- |
- |
- |
Proceeds From Acquisitions Cash Acquired Discontinued Operations |
- |
- |
- |
- |
- |
Mortgage loans held for inv. |
- |
- |
- |
- |
- |
Purchase of investments |
- |
- |
- |
- |
- |
Proceeds from sale of investments |
- |
- |
- |
- |
- |
Restricted investments Acq. |
- |
- |
- |
- |
- |
Restricted investments Liq. |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
-26.40 |
-26.40 |
-23.10 |
-3,501.10 |
-122.70 |
Sale of businesses |
- |
- |
- |
- |
- |
Proceeds from Divestiture of Businesses, Net of Cash Divested |
- |
- |
- |
85.30 |
- |
Investment in J. V. |
- |
- |
- |
- |
- |
Other Investments |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investing Activities |
-28.30 |
-24.70 |
-6.00 |
-7.40 |
-11.30 |
Other Net |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from Investing Activities |
-296.00 |
-226.90 |
-129.50 |
-3,690.60 |
-311.30 |
Short-term debt Net |
-195.00 |
-195.00 |
-195.00 |
194.80 |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
1,398.90 |
- |
Long-term debt - repayments |
-831.40 |
-831.40 |
-831.40 |
-1,125.00 |
-650.00 |
Noncontrolling interest |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
-221.80 |
-314.50 |
-338.40 |
-2,857.00 |
-2,684.40 |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
- |
Discontinued Operations |
- |
- |
- |
- |
- |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-43.40 |
-19.80 |
-7.20 |
-44.90 |
-22.50 |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders |
- |
- |
- |
- |
- |
Dividends paid to minority interests |
- |
- |
- |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from Financing Activities |
-1,291.60 |
-1,360.70 |
-1,372.00 |
-2,433.20 |
-3,356.90 |
Effect of exchange rate on cash flow |
-4.60 |
-8.60 |
-2.10 |
4.90 |
5.40 |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
2,747.00 |
2,053.10 |
1,411.20 |
5,083.90 |
3,804.20 |
Total Cash Flow |
1,396.10 |
632.70 |
8.00 |
-767.60 |
318.70 |