|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,569.57M | 1,437.42M | 1,819.73M | 1,657.53M | 1,819.32M | 1,692.38M | 1,996.30M | 1,550.68M | 2,048.34M | 1,408.21M | 2,009.98M | 1,709.20M | 1,981.35M | 1,718.67M | 2,316.19M | 1,822.44M | 2,243.96M | 1,449.81M | 2,241.90M | 1,859.39M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124.50M | 134.14M | 138.79M | 149.87M | 150.27M | 152.81M | 144.05M | 137.74M | 165.05M | 173.81M | 133.25M | 135.00M | 138.13M | 141.56M | 133.10M | 133.81M | 138.81M | 216.78M | 143.58M | 142.69M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.04M | 275.70M | 365.69M | 546.61M | 407.26M | 360.23M | 425.47M | 631.87M | 472.69M | 383.02M | 423.00M | 641.87M | 473.93M | 402.79M | 470.43M | 686.11M | 497.79M | 439.55M | 468.99M | 713.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.22M | -120.64M | 30.19M | -14.52M | 12.11M | 185.51M | 54.54M | -146.83M | -43.94M | 405.19M | -24.37M | -9.77M | 111.88M | 16.25M | 59.22M | 134.13M | 88.45M | -639.16M | 53.86M | 97.67M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.87M | 51.75M | 70.48M | -76.94M | 106.44M | -112.56M | -2.62M | -54.71M | 48.94M | -3.79M | -6.79M | 3.14M | -2.85M | -2.17M | -2.97M | -4.16M | -3.38M | 210.98M | 74.08M | -79.38M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,401.15M | 2,436.43M | 530.87M | 2,155.49M | 3,064.66M | 3,790.11M | 495.40M | 2,330.11M | 3,289.37M | 3,409.39M | 498.55M | 2,101.04M | 3,142.00M | 3,389.43M | 1,022.49M | 2,853.40M | 3,684.37M | 3,914.15M | 1,664.10M | 3,817.64M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 478.99M | 486.28M | 500.87M | 528.26M | 524.19M | 534.90M | 506.23M | 532.48M | 601.10M | 641.28M | 521.40M | 528.93M | 521.30M | 596.40M | 569.34M | 544.87M | 568.45M | 758.93M | 581.79M | 585.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 625.06M | 159.63M | 1,354.19M | 446.15M | 794.22M | -182.83M | 609.43M | -250.91M | 51.70M | -497.88M | 836.23M | -188.90M | -60.12M | 14.72M | 1,225.11M | -303.01M | 307.23M | -208.13M | 1,098.88M | -441.97M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.58M | 303.38M | -58.56M | 13.09M | 187.76M | 232.06M | -202.18M | 50.44M | -90.89M | 71.42M | 48.73M | -362.67M | -34.20M | 394.65M | -124.40M | 44.02M | -23.24M | -6.94M | 291.91M | 92.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,282.95M | 529.60M | -182.79M | -358.69M | 1,031.22M | -935.83M | -285.00M | -47.04M | -85.56M | 155.69M | -293.09M | 265.53M | -176.61M | -410.61M | -11.91M | -772.79M | 646.61M | 1,042.41M | -74.33M | -288.78M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.34M | -80.57M | 188.97M | 66.42M | 104.86M | 113.05M | 115.19M | -226.01M | 168.57M | 55.51M | 85.14M | -394.35M | 217.73M | 205.55M | 50.89M | -345.21M | 74.74M | -80.68M | 26.41M | -138.81M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.74M | 114.72M | -150.69M | 761.38M | -25.20M | 131.41M | -270.99M | 690.30M | 169.65M | -62.73M | -510.39M | 1,137.95M | -314.68M | 540.32M | -313.40M | 1,200.82M | 211.07M | -30.79M | -369.03M | 1,108.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.21M | 236.29M | 181.67M | 164.66M | 194.62M | 177.05M | 98.83M | 107.55M | 141.50M | 180.29M | 68.93M | 109.82M | 124.12M | 213.64M | 152.21M | 170.81M | 169.11M | 107.92M | 156.58M | 149.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 429.24M | 2,626.71M | 1,735.03M | 113.75M | 363.61M | 1,235.16M | 686.46M | 390.53M | 257.02M | 1,196.86M | 788.02M | 2,121.45M | 2,329.70M | 1,343.52M | 241.56M | 250.79M | 297.14M | 681.76M | 373.79M | 1,593.97M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | 3.73M | 0.09M | 3.47M | -111.66M | 0.44M | 0.60M | 17.28M | 400.36M | 6.27M | | 20.91M | | 7.82M | 5.27M | 10.16M | 7.32M | 14.09M | 22.63M | 0.35M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -572.69M | -2851.32M | -1912.58M | -272.50M | -666.95M | -1408.59M | -782.07M | -478.30M | 4.99M | -1367.09M | -855.43M | -2208.25M | -2450.97M | -1547.17M | -385.52M | -407.28M | -455.55M | -771.29M | -504.88M | -1740.88M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.22M | -14.91M | -16.57M | -14.10M | -12.80M | -42.94M | -16.69M | -32.23M | -13.57M | -26.12M | -28.16M | -16.69M | -26.23M | -472.21M | -31.00M | -38.51M | -6.55M | -35.57M | -36.84M | -16.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1012.37M | -1367.79M | -1069.46M | -2036.71M | -1103.44M | -1101.41M | -1676.86M | -1515.34M | -972.82M | -1480.30M | -1551.91M | -1865.74M | -216.90M | -2428.95M | 2,751.75M | -2205.03M | -2219.98M | -1275.07M | -2911.05M | -2413.36M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 559.07M | 557.93M | 613.21M | 616.58M | 613.78M | 613.73M | 705.57M | 708.02M | 707.74M | 706.06M | 810.06M | 812.58M | 810.98M | 807.87M | 925.56M | 928.99M | 923.89M | 921.73M | 1,009.82M | 1,007.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.71M | -58.54M | -79.89M | -17.28M | -56.81M | -93.84M | -26.59M | 2.61M | -24.88M | -52.41M | 4.60M | -46.79M | -58.02M | 53.95M | -87.12M | -56.70M | 132.34M | -20.66M | -77.50M | 86.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 842.80M | -1841.21M | -2531.06M | -171.00M | 1,237.45M | 1,186.27M | -1990.13M | 339.08M | 2,296.66M | 509.59M | -1904.19M | -2019.73M | 416.11M | -532.75M | 3,301.59M | 184.38M | 1,141.17M | 1,847.12M | -1829.32M | -250.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,242.94M | 2,200.14M | 349.20M | 1,990.83M | 2,870.04M | 3,613.06M | 396.57M | 2,222.56M | 3,147.87M | 3,229.09M | 429.62M | 1,991.22M | 3,017.89M | 3,175.80M | 870.28M | 2,682.59M | 3,515.26M | 3,806.23M | 1,507.52M | 3,667.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 816.09M | -1782.67M | -2451.17M | -153.72M | 1,294.26M | 1,280.11M | -1963.54M | 336.47M | 2,321.54M | 562.00M | -1908.79M | -1972.95M | 474.13M | -586.69M | 3,388.71M | 241.09M | 1,008.83M | 1,867.78M | -1751.83M | -336.60M |