|
Net Income (Quarter)
|
363.00M | | | | 342.00M | 136.00M | 554.00M | 799.00M | 349.00M | 347.00M | 650.00M | 381.00M | 353.00M | 474.00M | 10.00M | 350.00M | 313.00M | 423.00M | 317.60M | 2.70M | 2.70M | 10.20M | 31.90M | 10.50M | -0.10M | 7.80M | 265.50M | | -2.50M | |
|
Deferred Taxes (Quarter)
|
217.00M | 143.00M | 302.00M | 582.00M | 121.00M | 91.00M | 192.00M | 405.00M | 330.00M | | | 261.00M | 156.00M | 175.00M | 44.00M | 246.00M | 121.00M | 215.00M | 129.20M | 299.00M | 111.00M | -25.00M | 483.80M | 238.30M | 211.90M | 78.40M | 279.60M | 330.20M | 222.10M | -599.30M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.10M | 0.20M | 4.40M | 5.50M | 59.70M | | -2.50M | |
|
Gains from Investment Securities (Quarter)
|
16.00M | 1.00M | -10.00M | -48.00M | -2.00M | -2.00M | -3.00M | -5.00M | 3.00M | 3.00M | -19.00M | 20.00M | -0.23M | 1.92M | 215.00M | 24.00M | 7.00M | -95.00M | 71.50M | 9.00M | 22.00M | 49.00M | 55.10M | 29.40M | -63.60M | 149.80M | 34.60M | 7.30M | -12.10M | 0.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 90.00M | 49.00M | | 13.00M | 287.00M | 62.00M | 154.00M | 144.00M | -71.60M | 33.00M | | | | | | | | | | 2,264.90M |
|
Cash from Operations (Quarter)
|
317.00M | 540.00M | 1,014.00M | 604.00M | 2.00M | 580.00M | 1,120.00M | 960.00M | 830.00M | | | 876.00M | 837.00M | 1,199.00M | 892.00M | 756.00M | 760.00M | 1,524.00M | 1,056.20M | 1,133.00M | 1,064.00M | 1,518.00M | 887.40M | 1,257.70M | 941.20M | 1,711.80M | 838.00M | 799.90M | 925.90M | 1,695.20M |
|
Amortizatization of Intangibles (Quarter)
|
13.00M | 12.00M | 16.00M | 22.00M | 30.00M | 39.00M | 44.00M | 26.00M | 34.00M | | | 34.00M | 30.00M | 36.00M | 36.00M | 34.00M | 29.00M | 38.00M | 29.60M | 38.00M | 41.00M | 35.00M | 30.20M | 38.30M | 27.20M | 36.10M | 43.40M | 40.50M | 32.70M | 36.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
382.00M | 397.00M | 421.00M | 397.00M | 408.00M | 405.00M | 424.00M | 404.00M | 403.00M | 410.00M | 445.00M | 423.00M | 460.00M | 470.00M | 429.00M | 420.00M | 443.00M | 447.00M | 402.50M | 491.00M | 443.00M | 499.00M | 479.60M | 495.40M | 497.70M | 534.90M | 481.70M | 497.10M | 513.80M | 539.30M |
|
Change in Receivables (Quarter)
|
102.00M | -73.00M | -97.00M | 27.00M | 617.00M | 185.00M | -36.00M | 100.00M | -181.00M | | | -207.00M | 114.00M | 97.00M | 12.00M | 4.00M | 49.00M | -57.00M | -18.90M | 83.00M | -10.00M | -54.00M | 41.30M | 2.30M | 31.70M | -16.50M | -217.70M | 10.80M | 155.20M | 74.80M |
|
Change in Inventory (Quarter)
|
118.00M | -431.00M | 707.00M | 81.00M | -83.00M | 12.00M | -169.00M | 19.00M | -121.00M | | | 126.00M | 73.00M | -30.00M | 55.00M | 1.00M | 60.00M | -133.00M | -47.20M | -209.00M | 2.00M | -15.00M | 121.20M | -132.10M | -15.90M | -45.80M | 232.40M | 95.40M | 11.60M | -118.60M |
|
Change in Account Payables (Quarter)
|
3.00M | 15.00M | -47.00M | 37.00M | -83.00M | -85.00M | 5.00M | 127.00M | -126.00M | | | -26.00M | -74.00M | -35.00M | 75.00M | -3.00M | -54.00M | 29.00M | 122.10M | 33.00M | -72.00M | -1.00M | -34.90M | 45.80M | -59.00M | -0.10M | 29.80M | -34.40M | 11.80M | 70.40M |
|
Change in Accured Expenses (Quarter)
|
-321.00M | 324.00M | -286.00M | 21.00M | -34.00M | 191.00M | -189.00M | 24.00M | -114.00M | | | -166.00M | 27.00M | 122.00M | 94.00M | -179.00M | 14.00M | 1.00M | 101.40M | -131.00M | 40.00M | 160.00M | 168.30M | -203.10M | -14.40M | 220.30M | -51.90M | -212.90M | -31.10M | 32.60M |
|
Change in Taxes (Quarter)
|
| | | | | | 387.00M | | -96.00M | | | -30.00M | -62.00M | -38.00M | 304.00M | -69.00M | -145.00M | -64.00M | 364.20M | -16.00M | -70.00M | 106.00M | -19.60M | 33.50M | -145.60M | 43.80M | 188.50M | -169.20M | -134.50M | -89.30M |
|
Other Working Capital Changes (Quarter)
|
12.00M | 5.00M | -6.00M | -9.00M | 14.00M | -80.00M | 249.00M | -255.00M | -2.00M | | | 15.00M | -8.00M | 21.00M | -25.00M | 16.00M | -6.00M | -5.00M | -157.30M | 77.00M | 55.00M | 139.00M | -14.90M | -26.20M | 6.00M | 29.10M | -97.90M | -21.60M | -4.70M | -5.20M |
|
Capital Expenditures (Quarter)
|
897.00M | 650.00M | 576.00M | -2019.00M | | | 1,629.00M | -1474.00M | 540.00M | | | 741.00M | -653.00M | 1.00M | 2,936.00M | 2.00M | 2.00M | 2,477.00M | 1,135.40M | 907.00M | -907.00M | 2,897.00M | 1,233.00M | 43.20M | 2,138.30M | 1,101.20M | -3277.40M | 1,203.50M | 1,082.30M | -2285.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
172.00M | 68.00M | 18.00M | 20.00M | 139.00M | 8.00M | 13.00M | 27.00M | 69.00M | | | | | | 18.00M | 72.00M | | | | | 2.00M | -2.00M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.90M | 4.30M | -0.20M | -1.60M | 546.30M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
158.00M | 253.00M | 113.00M | 224.00M | 473.00M | 376.00M | 628.00M | 340.00M | 484.00M | | | 334.00M | 183.00M | 182.00M | 289.00M | 168.00M | 217.00M | 250.00M | 223.40M | 148.00M | 335.00M | 263.00M | 285.80M | 228.20M | 287.60M | 921.50M | 781.10M | 1,137.70M | 639.30M | 650.00M |
|
Cash from Investing Activities (Quarter)
|
-727.00M | -751.00M | -619.00M | -819.00M | -430.00M | -562.00M | -583.00M | -948.00M | -613.00M | | | -792.00M | -738.00M | -751.00M | -1110.00M | -772.00M | -871.00M | -877.00M | -1297.80M | -981.00M | -1087.00M | -1011.00M | -1326.90M | -1020.90M | -1173.60M | -1053.90M | -1315.60M | -1138.30M | -1161.40M | -1129.00M |
|
Other financing activities (Quarter)
|
| | -13.00M | 10.00M | | | | -2.00M | | | | 4.00M | 1.00M | | | 8.00M | -7.00M | 5.00M | -16.00M | 4.00M | 1.00M | -13.00M | -3.60M | 4.90M | -13.20M | -4.00M | 27.00M | 18.00M | -17.60M | -0.40M |
|
Cash from Financing Activities (Quarter)
|
709.00M | -141.00M | 124.00M | -172.00M | 756.00M | 2.00M | -285.00M | -808.00M | 114.00M | | | -19.00M | -88.00M | -302.00M | 54.00M | -84.00M | 49.00M | -617.00M | 213.30M | 22.00M | -79.00M | -503.00M | 409.10M | -209.30M | 237.20M | -675.20M | -14.40M | 352.40M | 294.40M | -600.80M |
|
Dividends Paid - Common (Quarter)
|
169.00M | 195.00M | -928.00M | 1,322.00M | 197.00M | 202.00M | 203.00M | 222.00M | 223.00M | | | 229.00M | 229.00M | 229.00M | 229.00M | 230.00M | 239.00M | 240.00M | 245.30M | 245.00M | 245.00M | 246.00M | 261.60M | 261.00M | 261.10M | 261.30M | 275.60M | 276.50M | 276.60M | 276.70M |
|
Change in Cash (Quarter)
|
299.00M | -352.00M | 519.00M | -387.00M | 328.00M | 20.00M | 252.00M | -796.00M | 331.00M | | | 65.00M | 11.00M | 146.00M | -164.00M | -100.00M | -62.00M | 30.00M | -29.20M | 174.00M | -102.00M | 4.00M | -31.00M | 27.90M | 4.80M | -17.40M | -1.40M | 14.00M | 56.40M | -34.60M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | -50.00M | | | | | | | | | | | | -200.00M | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-580.00M | -110.00M | 438.00M | 2,623.00M | 2.00M | 580.00M | -509.00M | 2,434.00M | 290.00M | | | 135.00M | 1,490.00M | 1,198.00M | -2044.00M | 754.00M | 758.00M | -953.00M | -79.20M | 226.00M | 1,971.00M | -1379.00M | -345.60M | 1,214.50M | -1197.10M | 610.60M | 4,115.40M | -403.60M | -156.40M | 3,981.00M |
|
Net Cash Flow (Quarter)
|
299.00M | -352.00M | 519.00M | -387.00M | 328.00M | 20.00M | 252.00M | -796.00M | 331.00M | | | 65.00M | 11.00M | 146.00M | -164.00M | -100.00M | -62.00M | 30.00M | -28.30M | 174.00M | -102.00M | 4.00M | -30.40M | 27.50M | 4.80M | -17.30M | -492.00M | 14.00M | 58.90M | -34.60M |