|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 762.00M | | | | | | | 146.00M | 181.00M | 158.00M | 399.00M | 117.00M | 190.00M | 162.00M | -108.00M | 111.00M | 155.00M | 133.00M | 276.00M | 168.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.00M | -326.00M | 423.00M | 47.00M | 21.00M | 28.00M | -92.00M | -45.00M | 118.00M | -142.00M | 219.00M | 14.00M | -13.00M | 5.00M | 241.00M | 2.00M | 120.00M | -123.00M | -6.00M | -13.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00M | 455.00M | 289.00M | 503.00M | 11.00M | 529.00M | 110.00M | 403.00M | 115.00M | 696.00M | 756.00M | 107.00M | -88.00M | 459.00M | 674.00M | 342.00M | 191.00M | 216.00M | 784.00M | 474.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.00M | 27.00M | 27.00M | 26.00M | 27.00M | 25.00M | 22.00M | 20.00M | 19.00M | 21.00M | 18.00M | 20.00M | 19.00M | 21.00M | 21.00M | 22.00M | 22.00M | 20.00M | 22.00M | 25.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 344.00M | 855.00M | -292.00M | 77.00M | 406.00M | 1,254.00M | -632.00M | -24.00M | 415.00M | 1,277.00M | -350.00M | 162.00M | -277.00M | 2,103.00M | -763.00M | -83.00M | 180.00M | 1,668.00M | -1762.00M | -5.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | -35.00M | -158.00M | 18.00M | -5.00M | 3.00M | -85.00M | -28.00M | 52.00M | 333.00M | -285.00M | -42.00M | -143.00M | 167.00M | -135.00M | -15.00M | 44.00M | 144.00M | -129.00M | -3.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -132.00M | 58.00M | -106.00M | -1.00M | -127.00M | 291.00M | -302.00M | -48.00M | 88.00M | 23.00M | -44.00M | -57.00M | 45.00M | -33.00M | 35.00M | 7.00M | -9.00M | -13.00M | 8.00M | 8.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 27.00M | 9.00M | 23.00M | 35.00M | 14.00M | 14.00M | 13.00M | 20.00M | 7.00M | 32.00M | 38.00M | 33.00M | 29.00M | 33.00M | 25.00M | 33.00M | 41.00M | 36.00M | 17.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 24.00M | 21.00M | | 24.00M | 7.00M | | 1.00M | 1.00M | | 1.00M | | 25.00M | | 5.00M | | 2.00M | | | 7.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | | | 10.00M | 10.00M | | | | -208.00M | | | | 4.00M | | | 7.00M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | 34.00M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,319.00M | 609.00M | 960.00M | 959.00M | 718.00M | -1549.00M | 46.00M | 56.00M | 345.00M | 646.00M | -969.00M | 378.00M | 552.00M | 521.00M | -1272.00M | 441.00M | -395.00M | 1,590.00M | -1512.00M | 570.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,599.00M | -764.00M | -333.00M | -1111.00M | 610.00M | -561.00M | 11.00M | 73.00M | 295.00M | 91.00M | -45.00M | -155.00M | 149.00M | 122.00M | -21.00M | 23.00M | 36.00M | -130.00M | -764.00M | -613.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -904.00M | -223.00M | -658.00M | -342.00M | -835.00M | -141.00M | -43.00M | -491.00M | -279.00M | -554.00M | -707.00M | -90.00M | -27.00M | -380.00M | -569.00M | -495.00M | -235.00M | 488.00M | -135.00M | -235.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,228.00M | 211.00M | 892.00M | 216.00M | 726.00M | 47.00M | 224.00M | 393.00M | 53.00M | 52.00M | 186.00M | 268.00M | 59.00M | 58.00M | 403.00M | 233.00M | 68.00M | 66.00M | 239.00M | 198.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,038.00M | -532.00M | -702.00M | -950.00M | -214.00M | -173.00M | 78.00M | -15.00M | 131.00M | 233.00M | 4.00M | -138.00M | 34.00M | 201.00M | 84.00M | -130.00M | -8.00M | 574.00M | -115.00M | -374.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 330.00M | 428.00M | 280.00M | 480.00M | -24.00M | 515.00M | 96.00M | 390.00M | 95.00M | 689.00M | 724.00M | 69.00M | -121.00M | 430.00M | 641.00M | 317.00M | 158.00M | 175.00M | 748.00M | 457.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,038.00M | -532.00M | -702.00M | -950.00M | -214.00M | -173.00M | 78.00M | -15.00M | 131.00M | 233.00M | 4.00M | -138.00M | 34.00M | 201.00M | 84.00M | -130.00M | -8.00M | 574.00M | -115.00M | -374.00M |