|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 240.80M | 271.69M | 294.33M | 310.26M | 258.83M | 284.46M | 309.42M | 358.01M | 257.58M | 331.94M | 319.52M | 379.96M | 282.95M | 350.40M | 322.85M | 388.88M | 320.44M | 344.42M | 347.79M | 409.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 15.46M | 86.59M | -21.42M | 18.16M | 25.10M | 91.24M | 5.89M | 22.93M | 17.87M | 88.77M | 71.98M | 22.26M | 15.35M | 82.10M | -6.44M | 46.00M | 3,589.08M | 3,745.80M | -29.40M | 3,936.25M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 602.01M | 1,739.76M | -604.52M | 641.84M | 595.31M | 1,690.68M | | 676.82M | 702.76M | 2,087.86M | | 569.94M | 595.15M | 2,140.52M | | 845.36M | 580.26M | 2,211.88M | | 804.31M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -38.24M | -99.30M | -114.24M | -18.16M | -49.41M | -317.43M | | -29.59M | 161.55M | 107.41M | | -97.22M | -127.95M | 184.00M | | 53.66M | -95.27M | 30.52M | | 39.38M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 27.66M | 81.03M | -26.97M | 27.63M | 28.24M | 82.81M | -25.05M | 28.11M | 28.29M | 84.29M | -28.65M | 28.20M | 28.51M | 83.57M | -27.20M | 27.18M | 28.15M | 85.74M | -25.82M | 31.36M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 10.58M | 32.57M | -9.52M | 12.63M | 11.77M | 36.04M | -11.05M | 14.79M | 15.63M | 45.50M | -15.43M | 14.84M | 14.62M | 43.25M | -14.32M | 13.24M | 13.71M | 47.23M | -11.47M | 20.42M |
|
Amortization (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 240.80M | 271.69M | 294.33M | 310.26M | 258.83M | 284.46M | | 358.01M | 257.58M | 331.94M | | 379.96M | 282.95M | 350.40M | | 388.88M | 320.44M | 344.42M | | 409.81M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1,674.24M | 1,956.63M | 2,038.87M | 2,012.37M | 1,840.85M | 2,171.43M | 2,422.28M | 2,188.02M | 1,810.51M | 2,144.55M | 2,183.04M | 2,067.53M | 1,737.19M | 2,271.00M | 2,400.24M | 2,356.97M | 2,103.07M | 2,174.82M | 2,511.95M | 2,744.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -610.96M | -1820.79M | 5,550.18M | -683.69M | -648.65M | -1993.54M | 5,805.22M | -670.90M | -698.30M | -2086.37M | 6,337.57M | -794.80M | -777.93M | -2479.92M | 7,537.89M | -1033.53M | -1067.41M | -3141.97M | 9,485.62M | -1096.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -31.73M | -95.33M | 314.16M | -38.68M | -45.49M | -115.78M | 394.87M | -34.77M | -32.76M | -91.00M | 290.88M | -31.17M | -35.09M | -104.09M | 313.54M | -41.81M | -46.91M | -156.95M | 453.92M | -32.81M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -696.05M | | -775.77M | 2,532.68M | -845.27M | | -962.50M | 2,576.34M | | | 216.54M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -667.09M | -1988.41M | 533.92M | -723.16M | -720.02M | -2228.93M | 502.43M | -696.05M | -754.13M | -2233.32M | 885.85M | -845.27M | -838.62M | -2638.26M | 350.77M | -993.11M | -1089.79M | -2918.17M | 1,143.04M | -999.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -40.68M | -115.98M | 179.29M | -31.58M | -43.14M | -108.11M | 170.18M | -28.11M | -37.97M | -103.68M | 171.88M | -39.33M | -43.14M | -113.62M | 192.56M | -34.85M | -59.90M | -170.03M | 273.93M | -34.27M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 290.43M | 220.05M | -279.25M | 266.05M | 97.26M | 714.61M | -263.74M | 287.00M | 155.59M | 557.21M | -536.95M | 225.60M | 233.23M | 688.34M | -356.49M | 347.76M | 315.39M | 839.99M | -452.48M | 185.22M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -8.14M | -36.54M | 541.06M | -15.79M | -8.63M | -39.87M | 838.37M | -17.01M | -12.66M | -47.74M | 904.21M | -22.26M | -17.55M | -63.04M | 178.96M | -18.82M | -12.27M | -35.61M | 974.52M | -18.23M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 9.53M | -2.38M | | 6.27M | 26.07M | -10.31M | 3.70M | -5.21M | 11.19M | -9.55M | 8.16M | 4.39M | 8.06M | 11.45M | 2.09M | -14.43M | -10.90M | 9.32M | 4.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 229.41M | -297.11M | -74.57M | 184.74M | -21.18M | 202.42M | -289.52M | 271.47M | 99.01M | 421.45M | -476.71M | -41.56M | -5.85M | 245.57M | -483.91M | 202.11M | -208.57M | 122.80M | -16.49M | -5.83M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 610.96M | 1,820.79M | -5550.18M | 683.69M | 648.65M | 1,993.54M | -5805.22M | 670.90M | 698.30M | 2,086.37M | -6337.57M | 794.80M | 777.93M | 2,479.92M | -7537.89M | 1,033.53M | 1,067.41M | 3,141.97M | -9485.62M | 1,096.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -376.66M | -1768.36M | 254.66M | -457.11M | -622.77M | -1514.32M | 238.69M | -409.05M | -598.54M | -1676.11M | 348.90M | -619.66M | -605.38M | -1949.92M | -5.73M | -645.34M | -774.40M | -2078.18M | 690.55M | -814.52M |