|
Net Income (Quarter)
|
| | 246.65M | 713.83M | 922.95M | 809.37M | 51.16M | 403.51M | 1,028.64M | 162.94M | 972.03M | 1,521.17M | 1,367.74M | 803.09M | 692.35M | -1017.40M | 1,281.58M | 828.47M | 1,456.64M | 1,591.26M | 1,237.37M | 646.65M | 1,558.91M | 1,623.95M | 476.09M | 1,060.41M | -817.00M | 1,380.27M | 1,489.65M | 464.71M | 2,194.79M | 1,161.41M | 1,463.01M | 1,060.73M | 442.39M | 1,735.32M | 1,675.09M | 615.46M | 2,263.12M |
|
Deferred Taxes (Quarter)
|
| | | 121.62M | 189.65M | 246.40M | -2835.29M | -116.31M | -140.30M | 211.90M | -73.49M | 327.09M | 279.53M | 131.83M | 131.05M | -531.82M | 353.39M | 105.81M | 405.77M | 291.55M | 226.16M | 112.81M | 239.59M | 333.95M | 36.08M | 100.44M | 263.00M | 358.01M | 323.84M | 2.98M | 365.06M | 99.44M | 350.22M | 95.30M | -17.18M | 211.86M | 351.47M | 111.18M | 58.08M |
|
Gains from Investment Securities (Quarter)
|
| | | -84.60M | 47.60M | 88.51M | 945.36M | -61.71M | 63.56M | 6.12M | -9.09M | -22.56M | | | -1077.16M | 319.24M | | 461.51M | -2008.92M | -23.70M | | 88.18M | 34.11M | 311.05M | -361.58M | | 393.40M | | -53.60M | 76.83M | 1,444.83M | 412.61M | -511.07M | 1,203.67M | 445.26M | -9.76M | 35.36M | 1,098.67M | -1196.82M |
|
Asset Writedowns and Impairment (Quarter)
|
167.53M | | | | | | 3,513.02M | 840.26M | 7.75M | 3.06M | 21.21M | | | 79.55M | 240.88M | | | | | | | | | | | | | | | | | | | | 136.01M | | 238.17M | | 172.10M |
|
Cash from Operations (Quarter)
|
| | | 1,341.54M | 1,465.87M | 1,250.33M | 1,057.13M | 2,527.11M | 2,592.13M | 1,117.62M | 1,896.32M | 1,636.22M | 1,864.02M | 2,072.11M | 1,509.69M | 2,095.22M | 1,742.43M | 1,727.48M | 1,728.94M | 2,025.81M | 2,024.87M | 1,837.47M | 1,499.41M | 2,320.27M | 1,987.52M | 1,643.90M | 2,661.71M | 2,859.67M | 2,560.17M | 2,300.45M | 2,800.05M | 2,338.40M | 2,057.43M | 2,179.37M | 2,621.44M | 2,127.69M | 2,336.90M | 2,083.99M | 2,230.86M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | 80.29M | | | 779.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 507.61M | 645.55M | 676.20M | 610.04M | 651.95M | 642.61M | 611.21M | 601.55M | 631.63M | 629.31M | 639.44M | 655.24M | 657.88M | 684.42M | 701.65M | 725.63M | 736.37M | 755.77M | 749.92M | 830.62M | 832.90M | 834.54M | 825.02M | 826.58M | 847.69M | 846.44M | 868.26M | 856.47M | 885.34M | 930.74M | 965.43M | 990.74M | 981.26M | 1,003.90M | 1,015.84M | 1,049.81M |
|
Other Working Capital Changes (Quarter)
|
| | | -256.83M | -116.76M | 299.82M | 361.30M | -492.13M | -758.11M | 502.59M | 21.21M | 501.54M | 8.97M | -172.74M | -145.44M | -144.70M | 65.63M | -82.55M | 92.05M | 330.26M | -44.74M | 232.76M | 642.60M | 139.74M | -30.59M | 355.77M | -434.65M | -676.08M | -233.76M | -173.80M | -624.36M | 222.63M | 151.35M | -113.62M | -76.60M | 626.53M | -41.86M | -74.12M | -1218.33M |
|
Capital Expenditures (Quarter)
|
| | | 769.73M | 2,159.01M | 1,551.75M | 1,904.10M | 1,293.62M | 1,246.46M | 1,025.83M | -2831.23M | 1,212.13M | 876.70M | 865.97M | 1,184.73M | 855.54M | 869.05M | 1,079.11M | 1,238.79M | 1,626.81M | 1,355.34M | 1,717.51M | 1,531.93M | 827.37M | 748.26M | 921.63M | -1670.11M | 835.12M | 717.65M | 888.40M | -1815.04M | 879.40M | 985.58M | 1,196.34M | -2085.98M | 1,200.79M | 1,371.25M | 1,686.52M | -3265.61M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 218.30M | 113.79M | 143.53M | 4.72M | | 3.10M | 1,460.33M | 1,923.60M | | | | 1,598.32M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | 176.00M | 171.05M | 163.47M | 95.24M | 204.13M | 129.45M | 50.49M | 37.12M | 19.55M | 55.31M | 27.27M | 48.48M | 51.47M | 25.24M | 37.52M | 46.79M | 51.36M | 43.12M | 53.23M | 71.40M | 41.84M | 29.80M | 30.67M | 31.68M | 48.82M | 28.29M | 45.50M | 41.87M | 31.17M | 37.29M | 46.92M | 44.38M | 41.81M | 46.19M | 66.12M | -16.49M |
|
Acquisitions (Quarter)
|
| 89.83M | | 514.41M | | | 0.79M | | | | | | | | | | | | | | | | 3,002.78M | | | 226.19M | 392.66M | | 362.55M | | 343.03M | 4,747.30M | 2,966.24M | 1,914.00M | 291.35M | | | | |
|
Divestments (Quarter)
|
| | | 8.31M | 20.82M | 18.34M | 49.59M | 45.10M | 839.50M | 78.79M | 25.76M | 104.52M | 96.41M | -203.04M | 315.88M | | 182.46M | 138.83M | -335.97M | 96.39M | 100.88M | 38.93M | 767.95M | 76.58M | 156.08M | 99.68M | -313.84M | 73.97M | -74.45M | 645.23M | 210.08M | 197.40M | 144.03M | 134.15M | 99.50M | 128.23M | -38.97M | 291.38M | -130.51M |
|
Cash from Investing Activities (Quarter)
|
| | | -2604.53M | -1770.79M | -1758.28M | -2363.79M | -1636.21M | -830.20M | 51.25M | 41.67M | -1615.17M | -978.35M | -1190.99M | 281.03M | -947.29M | -718.32M | -1034.08M | -1175.89M | -1547.01M | -1336.63M | -1831.91M | -3768.35M | -1040.53M | -629.04M | -795.88M | -1555.92M | -1062.94M | -667.03M | -872.74M | -1865.72M | -5782.55M | -2513.66M | -3434.36M | -3184.10M | -1246.78M | -2063.38M | -1844.93M | -2377.86M |
|
Other financing activities (Quarter)
|
| | | 162.41M | 177.00M | 35.88M | -392.00M | 6.33M | -6.20M | -3.82M | -13.64M | 2.26M | 4.48M | 0.76M | 1.51M | -13.43M | 27.41M | -54.03M | 57.53M | 2.37M | -34.98M | -19.07M | -18.25M | 4.74M | 1.57M | -177.12M | 173.86M | 2.96M | -50.62M | 55.20M | 0.73M | 1.48M | | 1.47M | -31.50M | -25.09M | 2.17M | 29.79M | -66.69M |
|
Cash from Financing Activities (Quarter)
|
| | | 991.80M | -699.84M | 321.35M | 1,098.06M | -798.32M | -1852.63M | -1080.14M | -2039.51M | 74.44M | -864.74M | -807.63M | -1985.40M | -1033.81M | -1253.45M | -541.06M | -709.53M | -446.41M | -730.55M | 32.57M | 2,108.69M | -1170.79M | -880.03M | -904.76M | -1210.40M | -1693.17M | -1846.99M | -280.47M | 1,676.21M | -89.05M | 2,125.43M | 114.36M | 430.23M | -662.07M | -877.60M | -91.56M | -77.45M |
|
Dividends Paid - Common (Quarter)
|
| | | 580.13M | -402.35M | 15.15M | 529.75M | 604.48M | 887.56M | 881.25M | -1659.19M | 1,117.38M | 1,121.10M | 1,131.14M | 4,377.58M | 1,224.01M | 1,183.50M | 1,230.69M | 113.52M | 1,336.06M | 1,376.49M | 1,344.14M | -3734.23M | 1,375.27M | 1,367.11M | 1,334.91M | 4,994.11M | 1,329.97M | 1,337.04M | 1,338.95M | 1,385.33M | 69.02M | 1,422.80M | 1,461.71M | -3935.74M | 1,431.47M | 1,483.12M | 1,493.23M | 1,474.33M |
|
Exchange Rate Effect (Quarter)
|
| | | -6.80M | -17.11M | -35.88M | 3.94M | 15.03M | 12.40M | -9.18M | 34.09M | -5.26M | -13.45M | 6.06M | 46.21M | 8.20M | -18.03M | -6.00M | 1.53M | -5.53M | -10.58M | 6.36M | 5.55M | -3.16M | 18.82M | 32.97M | -5.89M | 2.96M | -17.12M | 14.17M | -158.66M | 119.48M | 22.67M | -30.06M | 59.42M | 5.58M | -45.47M | 19.62M | -13.62M |
|
Change in Cash (Quarter)
|
| | | -277.98M | -50.57M | -222.48M | -204.66M | 107.60M | -78.29M | 79.56M | -67.43M | 90.23M | 7.47M | 79.55M | -148.47M | 122.33M | -247.37M | 146.33M | -154.95M | 26.86M | -52.88M | 44.49M | -154.70M | 105.79M | 497.27M | -23.77M | -110.51M | 106.52M | 29.03M | 1,161.41M | 2,451.88M | -3413.72M | 1,691.86M | -1170.69M | -73.02M | 224.41M | -649.54M | 167.13M | -238.07M |
|
Free Cash Flow (Quarter)
|
| | | 571.82M | -693.14M | -301.42M | -846.97M | 1,233.49M | 1,345.68M | 91.80M | 4,727.55M | 424.09M | 987.32M | 1,206.14M | 324.97M | 1,239.68M | 873.38M | 648.37M | 490.15M | 399.00M | 669.53M | 119.96M | -32.53M | 1,492.90M | 1,239.26M | 722.27M | 4,331.81M | 2,024.55M | 1,842.52M | 1,412.05M | 4,615.09M | 1,458.99M | 1,071.85M | 983.02M | 4,707.42M | 926.90M | 965.65M | 397.47M | 5,496.47M |
|
Net Cash Flow (Quarter)
|
| | | -271.18M | -1004.76M | -186.59M | -208.59M | 92.57M | -90.69M | 88.74M | -101.52M | 95.50M | 20.93M | 73.49M | -194.68M | 114.12M | -229.34M | 152.34M | -156.48M | 32.39M | -42.30M | 38.13M | -160.25M | 108.95M | 478.45M | -56.74M | -104.61M | 103.56M | 46.16M | 1,147.24M | 2,610.54M | -3533.20M | 1,669.19M | -1140.63M | -132.43M | 218.83M | -604.07M | 147.51M | -224.45M |