|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,857.50M | 3,205.99M | 2,940.37M | 2,497.61M | -255.75M | 3.70M | 743.34M | 210.68M | 1,203.71M | 920.74M | 109.12M | 1,595.98M | 948.36M | 1,564.64M | 1,328.83M | 1,208.77M | 1,626.13M | 1,236.92M | 1,974.79M | 1,257.91M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.60M | 148.70M | 183.30M | 219.08M | 210.80M | 206.60M | 209.80M | 277.40M | 260.40M | 260.00M | 189.75M | 320.65M | 301.00M | 264.20M | 314.10M | 471.10M | 312.40M | 303.30M | 313.24M | 560.86M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.81M | -216.08M | 140.58M | 215.75M | 302.23M | 405.70M | 417.38M | 348.20M | 81.74M | 261.47M | 143.81M | 121.45M | 72.12M | -51.81M | 303.01M | 15.89M | -151.92M | 104.14M | 28.11M | 201.23M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 899.58M | 1,603.67M | -813.95M | 2,748.50M | 1,889.69M | 982.93M | 715.13M | 352.73M | 1,725.58M | 1,082.91M | 895.69M | 939.85M | 1,158.56M | 1,221.85M | 161.41M | 1,109.22M | 888.50M | 1,597.64M | 1,067.80M | 991.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.70M | 18.70M | 18.67M | 18.70M | 18.70M | 14.90M | 14.80M | 13.00M | 9.10M | 9.00M | 9.00M | 8.98M | 9.00M | 9.00M | 9.06M | 9.00M | 9.00M | 9.00M | 9.10M | 9.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -379.40M | -90.53M | 148.72M | -169.64M | 287.80M | 72.64M | -368.62M | 470.69M | -153.54M | -80.69M | -474.08M | 18.10M | 69.86M | 45.94M | -55.62M | 38.82M | 78.50M | 260.37M | -165.75M | 367.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.39M | 44.05M | 18.03M | 22.83M | 52.46M | 18.38M | 23.55M | -65.28M | 47.90M | 13.42M | 89.69M | -150.23M | 36.40M | 116.54M | 14.22M | 512.65M | -662.80M | 9.80M | 16.25M | -24.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -35.66M | -17.39M | 114.98M | 52.26M | -66.72M | -1548.32M | 1,720.80M | -483.94M | -60.07M | 33.49M | -561.04M | 308.13M | -823.89M | -41.43M | 751.77M | 100.48M | -123.68M | -791.40M | 1,328.88M | -709.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.56M | -1.08M | -49.35M | -118.94M | 202.54M | 58.82M | -115.56M | -12.28M | 34.28M | 22.73M | 2.57M | 134.87M | 8.88M | -101.80M | -41.39M | -46.64M | -72.05M | 37.57M | 247.51M | -154.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.07M | 9.64M | 19.86M | 56.15M | 45.24M | 85.39M | 48.71M | 69.56M | 60.68M | 62.67M | 31.33M | 17.76M | 12.38M | 19.39M | 11.89M | 29.28M | 40.15M | 23.93M | 22.35M | 33.41M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 0.01M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.07M | -9.64M | -19.86M | -56.15M | -45.24M | -85.39M | -48.71M | -74.97M | -60.69M | -62.67M | -31.33M | -17.76M | -12.38M | -19.39M | -11.89M | -29.28M | -40.15M | -23.93M | -22.35M | -33.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.05M | 608.55M | 258.93M | 181.82M | 362.38M | 445.76M | 278.33M | 173.66M | 218.16M | 199.73M | 116.86M | 165.25M | 354.11M | 227.82M | 160.09M | 1,430.76M | 414.34M | 496.55M | 183.82M | 458.14M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1281.26M | 957.18M | -2090.06M | -908.11M | -1500.61M | -1624.28M | 238.55M | -1751.46M | -1189.59M | -1400.57M | -712.27M | -1516.01M | -1216.51M | -1279.10M | -489.94M | 139.24M | -1711.12M | -1287.33M | -1019.60M | -1093.94M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,023.26M | 925.25M | 1,398.93M | 284.50M | 3,337.22M | -2652.11M | 302.30M | 215.12M | 1,974.96M | 1,039.05M | 1,039.32M | 1,176.54M | 1,088.08M | -1614.16M | 223.57M | 1,858.54M | 1,215.47M | -2273.98M | 235.11M | 356.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | -3.16M | -1.56M | -4.75M | -10.39M | -11.56M | 14.39M | 1.28M | -0.94M | -5.53M | 10.17M | -5.96M | -1.02M | 9.69M | -17.26M | 4.57M | 12.27M | -3.59M | -3.41M | -7.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -394.59M | 2,548.04M | -2925.43M | 1,779.48M | 333.44M | -738.29M | 919.35M | -1472.42M | 474.36M | -385.85M | 162.27M | -599.88M | -71.35M | -66.95M | -357.69M | 1,223.74M | -850.49M | 282.80M | 22.43M | -144.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 885.51M | 1,594.02M | -833.81M | 2,692.35M | 1,844.45M | 897.54M | 666.42M | 283.17M | 1,664.90M | 1,020.25M | 864.36M | 922.09M | 1,146.18M | 1,202.46M | 149.52M | 1,079.94M | 848.36M | 1,573.72M | 1,045.44M | 957.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -395.75M | 2,551.20M | -2923.87M | 1,784.23M | 343.83M | -726.74M | 904.97M | -1473.71M | 475.30M | -380.33M | 152.09M | -593.92M | -70.33M | -76.64M | -340.42M | 1,219.17M | -862.76M | 286.39M | 25.85M | -136.30M |