|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 572.18M | 794.43M | 1,544.87M | 713.55M | 873.20M | 945.08M | 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 | 690.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.98M | 205.36M | 42.82M | 80.94M | 147.74M | 224.79M | 287.31M | 56.78M | 113.39M | 163.37M | 220.49M | 61.09M | 119.03M | 179.89M | 242.38M | 57.18M | 68.33M | 3,388.31M | 3,406.09M | 72.12M |
|
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 |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | 0.74M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,171.61M | 3,887.18M | 4,155.20M | 3,813.06M | 3,975.41M | 4,622.29M | 3,660.73M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,536.50M | 2,985.22M | 3,039.87M | 3,002.14M | 2,949.90M | 3,438.77M | 2,522.41M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,312.06M | 1,262.48M | 1,778.90M | 1,587.41M | 1,101.74M | 1,181.70M | 2,247.04M | 1,513.70M | 916.45M | 1,117.53M | 1,845.91M | 930.76M | 977.35M | 1,297.21M | 2,069.40M | 1,714.74M | 2,595.03M | 1,991.75M | 3,502.94M | 2,546.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -684.46M | 28.11M | 806.59M | 131.18M | -422.13M | -904.19M | 342.55M | 146.94M | -95.42M | -94.24M | 366.24M | 32.31M | -344.20M | 251.13M | 50.04M | -35.83M | 479.38M | -119.48M | 382.42M | -269.62M |