|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -933.32M | -1976.21M | 1,805.97M | -1514.58M | 894.22M | 687.46M | 1,713.84M | 1,219.23M | -66.87M | 80.73M | 501.45M | 103.06M | 9.24M | -297.43M | 427.25M | 315.42M | 856.66M | 407.22M | 746.37M | 1,553.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | 7.31M | 7.35M | 7.47M | 14.09M | 12.15M | 11.49M | 11.28M | 12.06M | 14.85M | 11.65M | 10.55M | 12.10M | 118.93M | 16.77M | 14.77M | 13.77M | 15.29M | 16.96M | 18.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -347.26M | -660.87M | 592.62M | -473.56M | 308.88M | 150.45M | 548.84M | 356.62M | -2.71M | -126.21M | 156.97M | 23.39M | -45.98M | -101.14M | 138.46M | 72.22M | 232.66M | 141.80M | 211.16M | 410.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.11M | -1.11M | 13.07M | 2.34M | 35.91M | -3.89M | 20.50M | -28.64M | 53.80M | 2.85M | 31.56M | 58.08M | -92.41M | 50.24M | 82.64M | 69.68M | 54.67M | 27.88M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 40.72M | 225.62M | 213.73M | 46.07M | 20.23M | 110.78M | 27.07M | 5.10M | 7.93M | 69.32M | 9.21M | 37.66M | 12.10M | 38.41M | 2.66M | 3.25M | 3.48M | 41.76M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.48M | 48.11M | 1,170.95M | 1,021.22M | 230.42M | 1,150.12M | 1,063.80M | 1,662.77M | 437.11M | 454.58M | 624.39M | 1,155.66M | 322.05M | 592.99M | 756.28M | 1,741.17M | 1,241.70M | 1,017.70M | 1,125.39M | 3,055.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 380.29M | 442.88M | 476.42M | 422.10M | 429.14M | 418.69M | 396.03M | 387.69M | 395.68M | 446.89M | 501.89M | 486.75M | 465.98M | 589.30M | 620.32M | 620.77M | 623.47M | 688.38M | 667.76M | 654.79M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.34M | 304.88M | 295.55M | -225.97M | 852.59M | -119.57M | -338.07M | -980.91M | -147.12M | 5.19M | 255.16M | -372.65M | 134.07M | -92.87M | 551.90M | 90.85M | -386.55M | -0.65M | 649.82M | -507.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.54M | 165.32M | 180.48M | 52.87M | 307.34M | -16.28M | -162.47M | -422.52M | -109.70M | 16.34M | 109.77M | -117.16M | 70.04M | -75.14M | 138.76M | 153.22M | -142.97M | -14.74M | 211.56M | 39.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.15M | -3.15M | | | | | | | | | | | -0.91M | -8.73M | | | | -24.35M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 487.91M | 219.94M | -567.45M | -38.67M | -57.74M | -55.23M | 189.81M | 80.47M | -238.36M | 65.94M | -79.78M | 5.13M | -15.04M | 20.88M | 66.38M | -39.12M | 35.47M | -233.50M | 191.96M | -95.34M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 218.98M | 236.68M | 348.19M | 292.28M | 392.69M | 362.50M | 352.97M | 494.78M | 487.01M | 504.10M | 533.14M | | 1,092.63M | 569.48M | 591.60M | 6.45M | 1,042.84M | 626.40M | 612.73M | 598.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 1.26M | 1.16M | 2.98M | 3.18M | | | 4.83M | -0.63M | | | -1.96M | 1,244.21M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 811.75M | 8.73M | | | 150.00M | 55.35M | | | 2,288.20M | -16.32M | 30.05M | 207.70M | 626.49M | 10.02M | 10.00M | 90.17M | 384.64M | -1.28M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.37M | | 0.25M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.37M | | 0.25M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -426.99M | -1039.96M | -357.88M | -291.17M | -216.51M | -509.45M | -404.62M | -498.33M | -485.50M | -2790.28M | -539.55M | -567.15M | -312.06M | -1283.12M | 582.35M | -534.04M | -663.99M | -1025.86M | -621.01M | -842.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.44M | -4.19M | -0.34M | -2.55M | -6.96M | 13.26M | -0.09M | -1.96M | 4.32M | -2.28M | 93.29M | | -74.44M | | -2.57M | 9.81M | 2.38M | -15.97M | 98.36M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 673.61M | 683.87M | -721.89M | -827.10M | 12.92M | -596.87M | 711.92M | -495.82M | -863.38M | 1,184.95M | -68.61M | -21.44M | -628.06M | 749.14M | -1225.51M | -1127.45M | -303.98M | -311.59M | -629.32M | -1996.84M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.06M | 46.21M | 55.49M | 54.86M | 54.07M | 54.25M | 54.25M | | | 69.55M | 94.03M | | 94.10M | 94.46M | 100.87M | 102.97M | 104.24M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.10M | -307.98M | 91.17M | -97.05M | 26.83M | 43.80M | 1,371.10M | 668.62M | -911.77M | -1150.74M | 16.23M | 567.07M | -618.07M | 59.01M | 113.11M | 79.67M | 273.73M | -319.76M | -124.94M | 215.77M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.50M | -188.57M | 822.76M | 728.94M | -162.27M | 787.62M | 710.83M | 1,167.98M | -49.90M | -49.52M | 91.25M | 1,155.66M | -770.59M | 23.51M | 164.68M | 1,734.72M | 198.86M | 391.30M | 512.65M | 2,456.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.10M | -307.98M | 91.17M | -97.05M | 26.83M | 43.80M | 1,371.10M | 668.62M | -911.77M | -1150.74M | 16.23M | 567.07M | -618.07M | 59.01M | 113.11M | 79.67M | 273.73M | -319.76M | -124.94M | 215.77M |