|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 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 | 1,151.75M | 1,161.41M | 1,463.01M | 1,060.73M | 442.39M | 1,735.32M | 1,675.09M | 615.46M | 2,263.12M | 1,296.53M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 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 | 197.61M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 88.18M | 1,228.88M | -37.11M | -15.69M | | -31.68M | -29.59M | 29.78M | 1,147.99M | -1408.10M | -4.45M | 35.83M | -176.67M | -14.32M | 11.15M | 752.75M | -703.38M | -152.74M | 14.58M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 136.01M | | 238.17M | | 172.10M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 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 | 2,336.91M | 2,083.99M | 2,230.86M | 1,707.80M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 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 | 1,044.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -44.74M | 232.76M | 642.60M | 139.74M | -30.59M | 355.77M | -434.65M | -676.08M | -233.76M | -173.80M | 1,449.97M | 222.63M | 151.35M | -113.62M | -156.77M | 626.53M | -41.86M | -74.12M | 477.58M | 1,400.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,355.34M | 1,717.51M | -4011.11M | 827.37M | 748.26M | 921.63M | 1,063.06M | 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 | 1,778.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 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 | 55.42M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 3,002.78M | | | 226.19M | 392.66M | | 362.55M | | 343.03M | 4,747.30M | 2,966.24M | 1,914.00M | 291.35M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 137.43M | 767.95M | 76.58M | 156.08M | 99.68M | 248.27M | 73.97M | 485.38M | -560.94M | 845.45M | 197.40M | 1,797.14M | | -1388.03M | 128.23M | -38.97M | 291.38M | -130.51M | 155.32M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -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 | -2060.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -15.46M | -19.07M | -18.25M | 4.74M | 1.57M | 1.53M | -238.69M | 2.96M | -50.62M | 55.20M | 0.73M | -1.48M | 2.92M | 1.47M | | 3.48M | -27.43M | -5.81M | 36.57M | 4.38M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -730.55M | 32.57M | 2,108.69M | -1170.79M | -880.03M | -904.76M | -1210.40M | -1693.16M | -1846.99M | -280.47M | 1,676.21M | -89.05M | 2,125.43M | 114.36M | 430.23M | -662.07M | -877.60M | -91.56M | -77.45M | 810.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1,376.49M | 1,344.14M | 5,201.11M | 47.37M | 1,367.11M | 1,334.91M | 3.68M | 68.05M | 1,337.04M | 1,338.95M | -3700.59M | 1,443.41M | 1,422.80M | 1,461.71M | 33.64M | 71.09M | 1,483.12M | 1,493.23M | 102.54M | 78.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -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 | 16.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -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 | 473.98M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 669.53M | 119.96M | 5,510.51M | 1,492.90M | 1,239.26M | 722.27M | 1,598.65M | 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 | -70.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -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 | 457.94M |