|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.20M | 51.80M | | | | 12.60M | 583.80M | 449.90M | 610.50M | 687.00M | 621.60M | 580.90M | | -13.90M | 649.80M | -1737.50M | -8.00M | | 691.40M | 724.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.20M | 9.90M | 15.80M | 10.70M | 10.50M | 11.40M | 16.10M | 15.10M | 14.60M | 14.10M | 13.80M | 14.70M | 17.70M | 15.60M | 16.40M | 38.30M | 11.00M | 10.70M | 10.60M | 15.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | 7.00M | 15.70M | 35.60M | 17.70M | -36.70M | 13.80M | 15.20M | -43.10M | -10.60M | 13.50M | -6.60M | -81.20M | 5.00M | -6.30M | -533.80M | 42.90M | -57.60M | 78.20M | 47.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.60M | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.80M | -1.70M | -6.40M | 207.20M | -207.70M | 31.00M | -17.20M | 68.40M | -56.00M | | -12.90M | 31.10M | -64.10M | 77.30M | 10.10M | 119.30M | -242.10M | 179.10M | 2.20M | -39.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.60M | 826.30M | 785.20M | 519.80M | 908.20M | 957.40M | 719.30M | 638.70M | 845.40M | 1,002.30M | 626.60M | 801.70M | 1,261.40M | 957.00M | 811.70M | 328.10M | 855.80M | 1,261.20M | 900.70M | 1,103.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 335.70M | 332.60M | 332.30M | 153.70M | 107.60M | 332.80M | 321.50M | 161.70M | 12.90M | 357.30M | 349.20M | 50.80M | 115.50M | 380.80M | 366.80M | 383.60M | 10.20M | 412.80M | 370.70M | 375.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.90M | -21.90M | 132.70M | 70.40M | -180.30M | -21.00M | -40.40M | 103.40M | -13.80M | -179.90M | 64.50M | -95.40M | -51.50M | 193.40M | -9.00M | 75.90M | 24.50M | -98.50M | 27.80M | 28.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 10.80M | 33.70M | 23.60M | 23.50M | 13.50M | 102.80M | 9.50M | 21.20M | -4.10M | 48.60M | 24.10M | 38.30M | 26.80M | -6.40M | 30.80M | 11.20M | 0.20M | 11.00M | -16.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 48.10M | 167.60M | -44.50M | 197.00M | 212.40M | -257.60M | -193.70M | 75.90M | 162.10M | -268.50M | -32.50M | 125.90M | -163.60M | 30.50M | -78.20M | -167.40M | -8.90M | -191.30M | -55.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -169.20M | -89.90M | 8.50M | 130.20M | -20.60M | -423.00M | 10.90M | 113.80M | 27.60M | -255.30M | 33.30M | 78.40M | -75.30M | 147.40M | 14.60M | -102.40M | 712.40M | -576.60M | -25.20M | 15.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 620.00M | 616.40M | 663.80M | 769.80M | -1433.60M | | | | 3,163.50M | -2498.40M | 1,445.50M | 100.00M | 100.00M | 6.80M | 2,117.60M | -2081.80M | 5,469.10M | -5443.00M | 1,251.20M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.20M | 7.50M | 1.10M | 24.20M | 7.50M | 13.40M | 4.00M | 3.20M | 6.10M | 12.10M | 4.20M | 16.00M | 6.10M | 1,852.50M | 34.40M | 2.10M | 148.90M | 60.40M | 26.10M | 22.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 0.70M | 34.60M | 30.50M | 0.00 | 0.00 | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 269.70M | 340.00M | 1,331.90M | 59.50M | 827.80M | 158.20M | 591.50M | 20.10M | 154.40M | 131.00M | 120.10M | 247.30M | 45.70M | 57.60M | 5.00M | 6.10M | 111.40M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1734.80M | -414.90M | -1719.10M | -916.70M | -208.30M | -1013.10M | -256.20M | -2219.80M | -1923.80M | -1516.60M | -1665.60M | -1560.40M | -1547.80M | -145.40M | -2182.10M | -2237.30M | -1261.60M | -1487.70M | -1242.90M | -1075.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.30M | 159.90M | -31.00M | 34.60M | -41.10M | 0.60M | -16.50M | 89.30M | -152.10M | 79.30M | -64.60M | -45.70M | 389.00M | -411.20M | 280.90M | 74.80M | 130.20M | 108.70M | -32.90M | 153.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -699.90M | -217.80M | -585.10M | -200.50M | -26.50M | -188.50M | -85.60M | 689.00M | 495.50M | 510.70M | 1,362.80M | 1,349.70M | 135.20M | -232.30M | 274.20M | 1,550.90M | 1,209.20M | -239.10M | -490.10M | -101.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.00M | 332.00M | 332.10M | 332.60M | 359.20M | 359.40M | 359.40M | 359.80M | 388.70M | 388.70M | 388.90M | 389.00M | 393.50M | 393.50M | 393.60M | 393.80M | 398.30M | 398.40M | 398.40M | 398.60M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | -16.30M | 3.80M | -7.60M | -64.70M | -61.80M | 42.50M | 3.50M | -21.80M | -17.70M | 21.80M | -18.60M | -8.10M | 24.70M | -38.00M | 4.20M | 29.50M | -2.70M | 2.70M | -2.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1494.70M | 177.30M | -1515.20M | -605.00M | 608.70M | -246.40M | 420.00M | -888.60M | -604.70M | -20.70M | 345.60M | 572.40M | -159.30M | 604.00M | -1134.20M | -354.10M | 832.90M | -468.30M | -829.60M | -75.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.60M | 209.90M | 121.40M | -250.00M | 2,341.80M | 957.40M | 719.30M | 638.70M | -2318.10M | 3,500.70M | -818.90M | 701.70M | 1,161.40M | 950.20M | -1305.90M | 2,409.90M | -4613.30M | 6,704.20M | -350.50M | 1,103.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1506.10M | 193.60M | -1519.00M | -597.40M | 673.40M | -244.20M | 377.50M | -892.10M | -582.90M | -3.60M | 323.80M | 591.00M | -151.20M | 579.30M | -1096.20M | -358.30M | 803.40M | -465.60M | -832.30M | -73.20M |