|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309.72M | 297.75M | 721.32M | 644.98M | 926.05M | 1,889.48M | 1,557.26M | 1,272.29M | 923.14M | 502.51M | 1,194.23M | 1,002.64M | 886.83M | 828.38M | 906.79M | 876.92M | 897.63M | 684.91M | 391.66M | 352.81M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 3.25M | 4.77M | 4.76M | 3.95M | 4.71M | 3.83M | 4.42M | 3.70M | 4.47M | 3.73M | 4.41M | 3.71M | 5.85M | 3.67M | 2.86M | 2.79M | 2.89M | 4.36M | 2.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 825.65M | 693.13M | 1,546.71M | 1,294.72M | 1,511.06M | 2,103.60M | 2,368.48M | 2,060.56M | -607.29M | 658.84M | 1,759.65M | 962.98M | 798.51M | 1,191.03M | 1,090.05M | 1,280.65M | 1,064.19M | 1,057.31M | 1,306.49M | 1,375.37M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390.31M | 366.09M | 387.67M | 432.37M | 336.32M | 353.74M | 425.54M | 342.57M | 362.45M | 337.24M | 354.32M | 359.19M | 363.64M | 333.40M | 372.39M | 378.68M | 370.06M | 344.98M | 661.96M | 472.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 370.56M | 630.48M | 562.44M | -1.59M | 1,218.95M | 1,118.47M | -1263.60M | -338.88M | -322.51M | 224.82M | 600.47M | -666.96M | 535.81M | 633.17M | -401.71M | 168.94M | 8.36M | -121.25M | -322.63M | -564.35M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 461.42M | 532.86M | 892.12M | -271.32M | 1,692.64M | 391.39M | -1018.24M | -270.37M | -188.62M | -35.73M | 980.15M | -683.12M | 524.67M | 488.40M | -962.50M | 396.58M | 79.45M | -228.78M | 1.45M | -103.98M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.59M | 17.08M | 180.33M | -16.66M | 362.37M | 669.04M | 226.96M | 197.44M | -1536.35M | -238.97M | 174.55M | -122.67M | -173.65M | 53.37M | -34.45M | 27.20M | -56.45M | | 13.08M | -11.47M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -98.76M | -20.34M | -190.66M | -178.50M | 22.89M | -59.61M | 26.07M | 13.26M | 88.02M | -26.80M | -26.11M | 113.85M | -1.48M | 3.66M | -0.73M | 96.64M | 12.54M | 9.38M | -238.34M | -28.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.95M | 196.06M | 219.26M | 336.37M | 240.00M | 261.19M | 304.40M | 362.46M | 317.33M | 371.48M | 288.68M | 345.23M | 368.83M | 337.06M | 356.26M | 302.80M | 277.37M | 339.93M | 366.22M | 453.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53M | 28.47M | 11.92M | 19.04M | 18.95M | 80.00M | 582.73M | 13.26M | 10.36M | 6.70M | 4.48M | 41.87M | 2.97M | 2.19M | | 12.89M | 7.67M | 1.44M | 15.26M | 48.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.14M | -168.40M | -205.75M | -316.54M | -220.26M | -180.40M | 279.10M | -348.46M | -306.23M | -364.04M | -283.45M | -301.89M | -356.96M | -333.40M | -354.80M | -289.20M | -262.74M | -340.65M | -350.24M | -402.29M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -159.60M | -1086.87M | -467.91M | -757.64M | -504.47M | -2144.39M | -2103.95M | -1584.65M | -200.46M | -195.79M | -1222.58M | -2021.44M | -210.02M | -240.55M | -1123.77M | -1357.25M | -254.37M | -267.76M | -1337.73M | -1488.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 128.00M | 130.98M | 154.91M | 149.15M | 146.05M | 178.83M | 174.05M | 155.44M | 196.76M | 191.32M | 217.81M | 211.55M | 206.31M | 234.70M | 236.04M | 226.92M | 213.95M | 264.87M | 265.95M | 258.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 549.91M | -562.15M | 873.06M | 220.55M | 786.32M | -221.18M | 543.62M | 127.45M | -1113.98M | 99.01M | 253.62M | -1360.36M | 231.54M | 617.08M | -388.52M | -365.80M | 547.08M | 448.91M | -381.48M | -515.59M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 693.71M | 497.07M | 1,327.46M | 958.35M | 1,271.06M | 1,842.42M | 2,064.08M | 1,698.10M | -924.62M | 287.36M | 1,470.97M | 617.74M | 429.68M | 853.97M | 733.79M | 977.85M | 786.82M | 717.38M | 940.27M | 922.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 549.91M | -562.15M | 873.06M | 220.55M | 786.32M | -221.18M | 543.62M | 127.45M | -1113.98M | 99.01M | 253.62M | -1360.36M | 231.54M | 617.08M | -388.52M | -365.80M | 547.08M | 448.91M | -381.48M | -515.59M |