|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,893.34M | 4,760.20M | 5,672.92M | 4,369.65M | 4,655.48M | 4,695.32M | 5,643.64M | 4,343.93M | 4,644.61M | 4,292.73M | 4,818.48M | 4,161.60M | 5,981.95M | 4,860.26M | 5,312.53M | 4,417.83M | 4,859.76M | 4,853.72M | 5,810.48M | 4,939.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -220.98M | -0.46M | -13.79M | -62.07M | 141.09M | -621.10M | 187.75M | 96.45M | -201.25M | -133.81M | 456.00M | -98.79M | -57.20M | 106.85M | -299.50M | 292.47M | -58.10M | -11.15M | 129.29M | 65.63M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.45M | 178.50M | 124.18M | 121.69M | 102.49M | -20.45M | | | 712.38M | 239.56M | | 1,039.47M | 827.96M | 860.15M | | 1,358.01M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.20M | 366.61M | 520.46M | -725.42M | -33.95M | 99.95M | 488.52M | -872.97M | -138.58M | -32.41M | -949.87M | -443.37M | 83.32M | 82.47M | 473.40M | -639.84M | -122.72M | 320.43M | 21.80M | -382.82M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 705.34M | 1,703.88M | 1,717.07M | 3.22M | 640.92M | 441.90M | 1,856.55M | -558.49M | -274.11M | 129.83M | 1,360.50M | 489.15M | 868.38M | 1,382.13M | 1,629.45M | 408.26M | 429.04M | 834.89M | 1,755.15M | 811.11M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.39M | 1,291.22M | 1,587.24M | 748.89M | 923.41M | 880.67M | 1,067.27M | -1128.10M | -354.19M | 601.08M | 861.00M | 659.37M | 605.51M | 794.12M | 1,039.47M | 827.96M | 860.15M | 1,007.15M | 1,358.01M | 613.57M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 249.01M | 276.00M | 288.36M | 230.05M | 226.72M | 250.64M | 329.88M | 296.45M | 267.55M | 3,231.89M | 289.63M | 251.76M | 1,686.49M | 220.04M | 261.91M | 257.62M | 225.07M | 223.89M | 232.33M | 217.71M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1134.06M | -348.62M | | 728.43M | -265.77M | 668.69M | | 832.44M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -119.58M | -120.35M | -79.21M | -87.69M | -107.35M | -104.89M | -140.16M | -91.47M | -76.66M | -75.66M | -67.64M | -41.83M | -65.44M | -51.84M | -62.06M | -68.29M | -58.00M | -51.64M | -90.27M | -67.93M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | 4.63M | 3.84M | 4.07M | 6.22M | 7.03M | 7.09M | 3.16M | 3.99M | 4.72M | 3.48M | 2.31M | 3.93M | 3.46M | 1.30M | 3.65M | 4.14M | 5.99M | 5.95M | 1.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -845.94M | -1055.15M | -305.88M | 1,546.45M | 2,235.02M | -5591.66M | -1110.01M | 227.23M | -229.50M | -172.52M | -639.48M | -129.25M | -560.48M | -28.51M | -774.76M | 122.25M | -1122.95M | 331.69M | -1154.93M | 203.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.62M | -213.97M | -93.22M | 61.00M | 24.77M | -26.32M | -17.08M | -2.30M | 1.71M | 187.89M | -84.46M | 51.86M | -29.30M | 34.18M | -38.98M | -5.62M | 219.90M | -67.62M | -90.06M | -199.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 509.30M | -294.86M | -551.53M | 832.29M | -1477.27M | -500.05M | -367.67M | -73.83M | -672.33M | 474.12M | 350.04M | -818.98M | -533.23M | -405.61M | -506.80M | -68.57M | -358.84M | -123.78M | -940.25M | -249.59M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -395.18M | -18.63M | -383.62M | | -424.49M | -7.51M | -389.32M | | -436.65M | -0.83M | -423.12M | | -441.02M | -0.77M | -419.99M | | -497.28M | -0.11M | -503.35M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.53M | 16.78M | -3.84M | 62.82M | 310.11M | 246.56M | -229.56M | 0.86M | 53.45M | -8.33M | -292.26M | 136.96M | -66.00M | -123.65M | 262.66M | -395.90M | -81.36M | -88.44M | -148.75M | 153.72M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 324.17M | 370.66M | 855.83M | 2,444.78M | 1,708.78M | -5403.25M | 149.31M | -404.22M | -1122.49M | 423.10M | 778.80M | -322.12M | -291.33M | 824.36M | 610.54M | 66.05M | -1134.12M | 954.36M | -1166.41M | 919.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 824.92M | 1,824.23M | 1,796.28M | 90.90M | 748.27M | 546.80M | 1,996.71M | -467.02M | -197.45M | 205.48M | 1,428.14M | 530.98M | 933.82M | 1,433.97M | 1,691.51M | 476.56M | 487.04M | 886.53M | 1,845.42M | 879.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,214.64M | 1,409.02M | 1,165.55M | 835.51M | -836.35M | -58.15M | 1,488.88M | -632.31M | -946.44M | 603.95M | 1,710.53M | -329.83M | 335.14M | 976.53M | 1,122.65M | 339.69M | 70.20M | 711.12M | 814.89M | 561.52M |