|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 331.80M | 2.60M | 7.70M | 11.10M | 429.20M | | | | 442.70M | 465.30M | 518.30M | -2.80M | 552.00M | 528.70M | 608.90M | -1797.90M | 744.20M | 1,100.80M | 1,255.10M | -3464.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 19.90M | 21.20M | 22.80M | 19.70M | 20.90M | 23.60M | 25.30M | 21.70M | 23.80M | 26.90M | 26.60M | 23.80M | 26.60M | 29.50M | 29.60M | 26.60M | 31.30M | 36.90M | 40.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | -1.40M | 12.10M | -54.50M | 13.40M | 5.10M | -0.90M | -22.30M | 0.10M | -5.50M | -1.70M | -51.70M | 1.90M | -21.20M | -14.30M | -49.20M | -13.90M | -21.50M | -5.10M | -25.10M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.40M | 7.10M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.03M | | 0.02M | | 0.04M | | | | 0.04M | | | | | | 0.02M | | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 21.80M | 14.00M | 63.20M | 0.53M | 9.60M | 12.90M | -44.80M | 0.03M | 5.91M | | -79.40M | 130.10M | 33.70M | 24.50M | -518.30M | 103.41M | 88.70M | 61.10M | 261.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.33M | 39.79M | 37.43M | 2,968.80M | 33.33M | 43.42M | 243.70M | 2,027.20M | 1,911.40M | 2,384.30M | 273.00M | 2,939.50M | 3,671.90M | 80.61M | 313.80M | 4,233.20M | 3,702.60M | 6,234.30M | 7,926.90M | 355.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 321.00M | 411.00M | 328.40M | 463.50M | 350.80M | 542.50M | 576.00M | 705.30M | 532.40M | 536.40M | 618.10M | 841.80M | 599.50M | 664.10M | 704.00M | 847.10M | 764.90M | 1,416.80M | 1,470.80M | 1,722.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.70M | 102.60M | 95.20M | 121.10M | 91.10M | 90.80M | 102.70M | 108.30M | 96.30M | 94.10M | 101.00M | 115.00M | 103.80M | 123.60M | 201.20M | 143.80M | 236.30M | 209.40M | 227.70M | 249.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.40M | 104.90M | 90.90M | 86.20M | 78.10M | 91.10M | 121.00M | 93.60M | 97.70M | 95.40M | 74.70M | 105.00M | 94.30M | 141.30M | 230.00M | 199.80M | 188.60M | 297.10M | 257.20M | 253.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.70M | 0.80M | 1.30M | 1.80M | 1.00M | 1.70M | 1.10M | 0.80M | 0.80M | 0.50M | 1.90M | 0.50M | 4.90M | 1.70M | 0.70M | 4.10M | 1.60M | 1.90M | 7.20M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.60M | 1,345.40M | | 694.40M | | 74.50M | 213.70M | | 113.20M | | 179.40M | 677.80M | | 2,099.80M | | 56.60M | 2,172.20M | 311.00M | 289.00M | 1,046.40M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | 721.60M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.50M | 36.30M | 44.50M | 26.60M | 35.80M | 31.60M | 153.20M | 7.60M | 10.00M | 53.80M | 4.00M | 178.50M | 87.60M | 58.20M | 35.90M | 8.00M | 7.20M | 4.40M | 4.70M | 11.30M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -263.20M | -1458.10M | -88.70M | -794.40M | -144.10M | -233.20M | -273.20M | -80.60M | -256.60M | -118.50M | -329.30M | -689.30M | -17.00M | -2178.70M | -202.50M | -250.40M | -2352.60M | -611.60M | -614.40M | -1503.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | -7.10M | 9.40M | | 0.40M | | -0.40M | 2.30M | | -2.30M | 2.30M | | 11.70M | 0.60M | 0.20M | | 9.10M | 20.00M | -28.60M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 586.20M | 33.80M | -181.60M | -583.60M | -151.20M | -287.90M | -262.80M | -494.80M | -265.40M | -438.60M | -118.40M | -190.00M | -176.20M | 919.60M | -227.60M | 1,214.10M | -88.60M | 700.90M | -266.30M | 7,077.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.80M | 86.60M | 86.60M | 86.70M | 119.80M | 119.50M | 119.10M | 119.00M | 124.90M | 125.00M | 125.10M | 125.60M | 131.70M | 132.10M | 132.40M | 198.90M | 199.50M | 199.60M | 201.20M | 201.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.40M | 9.30M | -6.40M | 3.20M | -5.10M | -53.70M | -66.20M | 54.20M | 7.60M | -45.30M | -14.00M | 31.00M | -24.20M | -9.60M | 36.60M | -56.80M | 16.50M | 43.70M | 2.20M | 35.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 625.60M | -1030.70M | 82.70M | -182.50M | 50.40M | -32.30M | -26.20M | 184.10M | 18.00M | -66.00M | 156.40M | -6.50M | 382.10M | -604.60M | 310.50M | 1,754.00M | -1659.80M | 1,549.80M | 592.30M | 7,331.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 242.60M | 306.10M | 237.50M | 377.30M | 272.70M | 451.40M | 455.00M | 611.70M | 434.70M | 441.00M | 543.40M | 736.80M | 505.20M | 522.80M | 474.00M | 647.30M | 576.30M | 1,119.70M | 1,213.60M | 1,468.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 644.00M | -1013.30M | 58.10M | -914.50M | 55.50M | 21.40M | 40.00M | 129.90M | 10.40M | -20.70M | 170.40M | -37.50M | 406.30M | -595.00M | 273.90M | 1,810.80M | -1676.30M | 1,506.10M | 590.10M | 7,295.90M |