|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 794.43M | 1,544.87M | 713.55M | 873.20M | 2,447.26M | 760.20M | 317.70M | 392.15M | 478.68M | 466.39M | 309.28M | 373.18M | 445.84M | 412.17M | 360.23M | 351.56M | 554.95M | 693.87M | 689.54M | 945.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.35M | | | | 559.69M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.79M | | | | 10.71M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 533.11M | 1,184.64M | 972.59M | 512.26M | 2,005.67M | 1,602.14M | 1,012.93M | 520.35M | 660.07M | 1,472.90M | 532.00M | 519.63M | 684.16M | 1,092.00M | 608.09M | 1,195.94M | 489.22M | 2,284.24M | 1,151.47M | 1,487.45M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.03M | | | | 20.01M | | | | | | | | | -87.46M | | | 31.18M | -96.94M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.34M | | | | 4.16M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 676.68M | | | | 1,238.06M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -629.14M | -665.34M | -106.85M | -676.95M | -1377.93M | 501.66M | 278.24M | -281.86M | -187.78M | 624.48M | -182.19M | -251.74M | -164.54M | 261.62M | -180.51M | 358.96M | -546.62M | 1,120.10M | -14.02M | 41.57M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.45M | | | | -16.73M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.62M | | | | -210.51M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.90M | | | | -63.35M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.43M | | | | 30.11M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.98M | | | | -38.74M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.45M | | | | 0.54M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.58M | | | | 30.44M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 498.28M | 506.35M | 483.18M | 468.70M | 1,358.51M | 455.11M | 475.51M | 472.47M | 460.53M | 459.44M | 465.24M | 458.55M | 466.50M | 475.90M | 489.93M | 536.57M | 568.36M | 575.05M | 590.78M | 632.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -729.38M | -594.26M | -614.83M | -589.48M | -1704.55M | -644.90M | -500.77M | -396.10M | -457.46M | -373.01M | -398.76M | -457.72M | -613.05M | -977.40M | -1106.66M | -1399.09M | -1502.53M | -1218.69M | -1395.29M | -2526.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.89M | | | | 59.10M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 152.23 | | | | 0.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -213.62M | -190.01M | | | | | | | | | | | | -3.19M | | | | -5.37M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -734.37M | 190.70M | -641.77M | -597.83M | -1727.96M | -688.07M | -487.10M | -470.62M | -462.24M | -354.70M | -494.20M | -448.31M | -693.46M | -977.74M | -1143.56M | -1414.32M | -1535.84M | -1245.08M | -1447.60M | -2628.65M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.69M | -355.13M | -9.63M | -30.44M | -45.83M | 3.54M | 3.82M | -34.44M | -1.20M | 16.80M | -1.05M | -33.84M | -1.58M | -3.75M | 7.98M | -21.49M | 41.28M | 13.74M | 24.21M | -22.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 229.37M | -568.75M | -199.63M | -336.57M | -1469.34M | -571.52M | -378.89M | -145.15M | -292.07M | -751.96M | -5.48M | -415.53M | 260.43M | -64.23M | 499.64M | 697.76M | 927.14M | -656.74M | 26.52M | 1,238.77M |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 909.98M | -213.62M | | | | | | | | | | | | | | | | | -70.27M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -649.91M | 2,737.68M | 3,021.03M | 2,483.28M | -988.94M | 1,853.24M | 2,043.65M | 1,944.00M | -1196.25M | 2,108.10M | 2,393.42M | 2,048.47M | -696.50M | 2,370.00M | 2,347.34M | 2,362.50M | -770.46M | 2,983.15M | 2,778.78M | 2,888.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.58M | 8.67M | 167.72M | 27.37M | 409.64M | -161.12M | -14.69M | 15.69M | 203.68M | -233.79M | 216.92M | 67.70M | -79.39M | 98.12M | 54.31M | -619.44M | 198.32M | 176.56M | 122.21M | 12.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.53M | 815.26M | 298.90M | -394.76M | -781.99M | 181.43M | 132.26M | -79.73M | 109.44M | 132.45M | 249.24M | -276.50M | 171.74M | 148.16M | 18.48M | -140.06M | 78.84M | 558.99M | -147.40M | 110.13M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,904.38M | 1,922.42M | 2,722.13M | 2,878.04M | 2,508.46M | 1,671.82M | 1,911.39M | 2,023.73M | 1,876.23M | 1,975.65M | 2,144.19M | 2,324.97M | 2,052.08M | 2,221.84M | 2,328.86M | 2,502.56M | 2,434.58M | 2,424.16M | 2,926.18M | 2,778.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 729.38M | 594.26M | 614.83M | 589.48M | 1,704.55M | 644.90M | 500.77M | 396.10M | 457.46M | 373.01M | 398.76M | 457.72M | 613.05M | 977.40M | 1,106.66M | 1,399.09M | 1,502.53M | 1,218.69M | 1,395.29M | 2,526.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -505.00M | -378.05M | -841.41M | -934.39M | -3197.30M | -1259.59M | -865.99M | -615.77M | -754.30M | -1106.66M | -499.69M | -863.83M | -433.04M | -1041.97M | -643.92M | -716.56M | -608.70M | -1901.82M | -1421.08M | -1389.88M |