|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,544.87M | | | | 760.20M | | | | 466.39M | | | | 412.17M | | | | 693.87M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 815.98M | 1,301.84M | 1,798.62M | 450.26M | 898.02M | 1,361.35M | 1,786.83M | 375.66M | 772.86M | 1,154.42M | 1,568.93M | 385.66M | 765.39M | 1,204.71M | 1,690.51M | 487.25M | 539.20M | 616.13M | 673.06M | 665.84M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,895.83M | 1,919.91M | 2,737.68M | 3,021.03M | 2,483.28M | 1,726.47M | 1,853.24M | 2,043.65M | 1,944.00M | 1,985.67M | 2,108.10M | 2,393.42M | 2,048.47M | 2,223.82M | 2,370.00M | 2,347.34M | 2,362.50M | 2,513.42M | 2,983.15M | 2,778.78M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -306.74M | -629.14M | -665.34M | -106.85M | -676.95M | -624.67M | 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 | -14.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 652.29M | 533.11M | 1,184.64M | 972.59M | 512.26M | 613.92M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 481.59M | 498.28M | 506.35M | 483.18M | 468.70M | 459.89M | 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 | 590.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -659.77M | -729.38M | -594.26M | -614.83M | -589.48M | -567.79M | -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 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -213.62M | -190.01M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -704.82M | -734.37M | 190.70M | -641.77M | -597.83M | -558.29M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.57M | -30.69M | -355.13M | -9.63M | -30.44M | -7.52M | 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 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -631.93M | 229.37M | -568.75M | -199.63M | -336.57M | -959.82M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -649.91M | 1,301.51M | | | -988.94M | | | | -1196.25M | 2,380.45M | | | -696.50M | 1,391.75M | | | -770.46M | 1,486.20M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -59.61M | -12.58M | 8.67M | 167.72M | 27.37M | 228.61M | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -744.06M | 15.53M | 815.26M | 298.90M | -394.76M | -675.58M | 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 |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,639.90M | 1,904.38M | 1,922.42M | 2,722.13M | 2,878.04M | 2,402.05M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,778.90M | | | | 2,247.04M | | | | 1,845.91M | | | | 2,069.40M | | | | 3,502.94M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 806.59M | | | | 342.55M | | | | 366.24M | | | | 50.04M | | | | 382.42M | |