|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 339.14M | -1.39M | 535.58M | 245.39M | 279.59M | 164.01M | 555.88M | 154.71M | 312.30M | 392.01M | 669.71M | 988.28M | 76.54M | 51.73M | 852.23M | 287.16M | 362.42M | 471.95M | 698.42M | 240.53M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.43M | -125.16M | 164.92M | -31.47M | 70.78M | -344.92M | 197.47M | 29.52M | -98.24M | 141.75M | 213.71M | -965.03M | -20.66M | 36.65M | 218.69M | 86.01M | 94.97M | 136.30M | 615.48M | 168.76M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.52M | -41.76M | 83.73M | -115.17M | 8.21M | 287.78M | -303.40M | 381.49M | 0.03M | -16.59M | 9.39M | -61.46M | 1.56M | 3.07M | 4.16M | 32.76M | -0.47M | 2.96M | -28.02M | 15.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28M | 342.06M | -0.14M | -81.60M | 0.74M | -164.06M | -0.14M | | | | 68.90M | 4.60M | 131.80M | | | -24.64M | | | 12.79M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.56M | 796.11M | 1,264.44M | 289.73M | 537.97M | 278.00M | 993.48M | 776.05M | 959.54M | 866.43M | 1,405.02M | 1,063.34M | 521.09M | 1,025.36M | 1,562.37M | 1,379.68M | 536.19M | 1,261.60M | 2,134.80M | 1,218.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.57M | 569.72M | 546.03M | 546.62M | 561.73M | 552.22M | 553.80M | 522.62M | 553.22M | 563.62M | 551.70M | 575.94M | 600.41M | 606.08M | 614.77M | 622.30M | 622.57M | 632.64M | 646.20M | 635.73M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.69M | 101.59M | 90.81M | -160.45M | -122.99M | 347.49M | 144.27M | -211.50M | -272.53M | 207.27M | 282.74M | -319.28M | -107.92M | 295.48M | 85.57M | -276.18M | -51.48M | 326.52M | 115.00M | -310.21M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.88M | 10.16M | -30.23M | 28.59M | -14.79M | -1.59M | -3.05M | 12.49M | 29.48M | 14.01M | -8.89M | 10.56M | -5.39M | -12.94M | -18.33M | 14.76M | -3.26M | 8.11M | -25.69M | -18.09M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.65M | 44.24M | 493.94M | -92.73M | -283.18M | 326.09M | -102.70M | -42.23M | -339.96M | 72.14M | -36.44M | 169.22M | -287.42M | 137.86M | 12.29M | 249.11M | -189.50M | 136.06M | 73.52M | 18.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.78M | 3.62M | 29.48M | -39.95M | 32.86M | -44.81M | 50.31M | -34.25M | 30.63M | -23.82M | 59.76M | -47.64M | 29.61M | -6.05M | 35.28M | -13.48M | 11.60M | 11.27M | 20.82M | -17.59M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -231.18M | 161.47M | 89.32M | -40.79M | -79.94M | 79.52M | 89.97M | -85.29M | -66.72M | 41.64M | 132.98M | -97.78M | -64.08M | 80.63M | 120.27M | -113.92M | -95.59M | 106.82M | 166.28M | -109.43M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -166.73M | -92.86M | 354.38M | 156.13M | 247.68M | -415.36M | 1,303.73M | 123.41M | -173.53M | 45.15M | 146.31M | 105.37M | -76.34M | -55.20M | -518.80M | 669.51M | -58.83M | -197.91M | 35.17M | -296.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,552.10M | 37.00M | 1,042.26M | 133.00M | 1,501.58M | 1,219.02M | 1,132.53M | -3391.37M | 428.46M | 107.25M | -505.28M | 457.01M | 172.61M | 20.00M | 16.00M | 20.00M | 1.00M | 575.99M | -31.54M | -541.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 68.00M | -22.42M | | 9.83M | 0.00M | | | | 11.00M | 8.49M | | | | 7.91M | | 0.37M | | -0.37M | 858.59M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.20M | -12.76M | 51.66M | -12.63M | 15.87M | 984.35M | -950.53M | 23.15M | 23.15M | 24.87M | 24.23M | 26.25M | 26.79M | 29.28M | 33.13M | 43.85M | 44.02M | 39.14M | 44.85M | 52.71M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1513.27M | -1312.95M | -1035.75M | -2317.30M | -1551.22M | -1672.76M | -1144.98M | -1340.93M | -1283.59M | -1161.84M | -1133.63M | -1049.91M | -1287.87M | -1178.62M | -1535.12M | -1847.39M | -1710.38M | -2030.45M | -1470.54M | -1898.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.38M | 10.09M | -20.47M | 51.20M | 1.38M | 9.60M | 32.06M | -16.96M | 21.49M | 25.71M | 55.64M | -77.13M | 21.94M | -32.06M | -5.86M | -9.69M | 70.28M | -68.11M | -5.98M | 3.81M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,546.39M | -538.93M | 84.47M | 1,470.09M | 1,272.29M | 1,273.06M | 575.11M | -214.45M | 2,070.40M | -480.76M | 54.04M | -1400.65M | 1,929.09M | 213.56M | 29.40M | -84.40M | 1,827.90M | 431.07M | -322.91M | 1,091.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.59M | 190.63M | 190.91M | -553.81M | 205.06M | 205.41M | 205.47M | 225.74M | 4.58M | 4.58M | 669.54M | 239.49M | 240.96M | 241.30M | 241.72M | -705.66M | 20.00M | 10.00M | 5.00M | 1,060.41M |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.44M | -1055.78M | 313.15M | -557.48M | 259.03M | -121.70M | 423.60M | -779.33M | 1,746.35M | -776.17M | 325.43M | -1387.23M | 1,162.31M | 60.30M | 56.65M | -552.11M | 653.71M | -337.78M | 341.34M | 411.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1601.67M | 759.11M | 222.18M | 156.73M | -963.61M | -941.02M | -139.05M | 4,167.42M | 531.08M | 759.17M | 1,910.30M | 606.33M | 348.48M | 1,005.36M | 1,546.37M | 1,359.68M | 535.19M | 685.61M | 2,166.33M | 1,760.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.44M | -1055.78M | 313.15M | -557.48M | 259.03M | -121.70M | 423.60M | -779.33M | 1,746.35M | -776.17M | 325.43M | -1387.23M | 1,162.31M | 60.30M | 56.65M | -552.11M | 653.71M | -337.78M | 341.34M | 411.95M |