|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,390.20M | 1,110.10M | 1,726.10M | 1,902.90M | 952.50M | 1,451.70M | 1,937.70M | 1,344.90M | 1,763.20M | -57.40M | 2,189.30M | 2,242.90M | 2,967.00M | 970.30M | 4,409.80M | 2,759.00M | 5,660.50M | 5,582.50M | 6,637.70M | 7,396.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.90M | 90.10M | 75.30M | 101.00M | 92.10M | 85.10M | 92.90M | 131.20M | 161.50M | 215.60M | 120.70M | 159.40M | 211.10M | 133.20M | 142.30M | 154.00M | 184.80M | 151.10M | 136.10M | 161.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 294.70M | 296.00M | 92.50M | 506.60M | 618.40M | 1,070.60M | -10.40M | 559.40M | 431.10M | 844.30M | 506.20M | 279.00M | 1,007.60M | 429.80M | 966.60M | 392.00M | 1,068.30M | -501.40M | 748.10M | 1,478.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -72.40M | 53.20M | 189.00M | 133.40M | -22.10M | 222.80M | 266.10M | -40.30M | -456.80M | 971.90M | 256.20M | 117.10M | -174.10M | 582.10M | 151.90M | -111.00M | 478.90M | -312.10M | 589.20M | 297.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,775.50M | 1,631.30M | 2,261.70M | 2,523.00M | 1,183.30M | 2,216.70M | 1,662.70M | 1,730.60M | 631.90M | 2,189.50M | -312.00M | 1,166.00M | 1,466.20M | 3,711.90M | 2,473.90M | 1,666.00M | 3,086.50M | 8,835.90M | 3,224.60M | 5,333.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 369.30M | 382.30M | 445.70M | 435.70M | 348.90M | 362.90M | 375.00M | 362.30M | 366.30M | 411.00M | 387.40M | 400.60M | 414.40M | 466.80M | 485.20M | 463.00M | 478.50M | 470.00M | 585.70M | 509.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -249.50M | 666.50M | -2063.50M | 34.30M | -83.50M | 361.30M | 481.40M | 168.30M | 507.80M | -793.30M | 436.20M | 298.60M | -31.90M | 2,893.40M | 170.90M | 474.00M | 5,153.10M | -4945.60M | 5,927.50M | -175.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.30M | 336.80M | 291.40M | 365.40M | 371.00M | 617.20M | 500.70M | 668.50M | 738.20M | 970.30M | 1,071.00M | 986.30M | 1,224.80M | 1,350.70M | 1,496.20M | 1,510.00M | 1,696.60M | 2,087.70M | 2,546.70M | 2,326.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | | 500.00M | | -0.30M | | | | 70.10M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 327.20M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.30M | 25.30M | 753.40M | 26.70M | 30.90M | 25.50M | 259.10M | 281.90M | -172.30M | 45.60M | 352.80M | 70.50M | 179.60M | 67.90M | 56.00M | 71.60M | 204.30M | 556.10M | 132.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -483.30M | -616.50M | -484.20M | -1037.60M | -826.50M | -955.30M | -943.50M | -688.80M | -459.10M | -3080.50M | -2924.60M | -1177.60M | -2198.70M | -4004.70M | -1921.00M | -3353.00M | -1834.20M | -2982.60M | -2802.20M | -3916.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.90M | -0.50M | -0.60M | -282.40M | -7.60M | -5.20M | -13.70M | -281.00M | -15.60M | -6.80M | -31.60M | -389.80M | -8.00M | -47.30M | -45.90M | -686.00M | -30.70M | -30.20M | -25.10M | -591.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1083.20M | -463.20M | -1526.50M | -2878.30M | -123.70M | -1263.30M | -1141.40M | 412.30M | -1033.40M | 572.00M | 3,545.10M | -311.30M | 1,555.50M | 211.30M | -225.50M | 1,380.00M | -1245.20M | 531.00M | -2878.80M | -3470.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,542.90M | 770.40M | 773.30M | 885.50M | 1,765.90M | 882.20M | 884.40M | 1,017.20M | 2,034.00M | 1,016.20M | 1,017.80M | 1,169.20M | 1,172.40M | 1,170.50M | 1,167.90M | 1,346.00M | 1,347.30M | 1,345.20M | 1,345.50M | 1,548.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | 16.60M | -220.70M | 33.60M | -69.40M | -3.60M | -128.20M | 24.80M | 9.20M | 5.30M | 129.70M | -35.50M | -59.60M | 226.90M | -428.80M | 132.00M | 275.40M | 31.70M | -67.10M | 67.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.60M | 568.20M | 30.30M | -1359.30M | 163.70M | -5.50M | -550.40M | 1,478.90M | -851.40M | -313.70M | 438.20M | -358.40M | 763.40M | 145.40M | -101.40M | -175.00M | 282.50M | 6,416.00M | -2523.50M | -1986.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,394.20M | 1,294.50M | 1,970.30M | 2,157.60M | 812.30M | 1,599.50M | 1,162.00M | 1,062.10M | -106.30M | 1,219.20M | -1383.00M | 179.70M | 241.40M | 2,361.20M | 977.70M | 156.00M | 1,389.90M | 6,748.20M | 677.90M | 3,007.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 209.00M | 551.60M | 251.00M | -1392.90M | 233.10M | -1.90M | -422.20M | 1,454.10M | -860.60M | -319.00M | 308.50M | -322.90M | 823.00M | -81.50M | 327.40M | -307.00M | 7.10M | 6,384.30M | -2456.40M | -2053.00M |