|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,144.66M | 1,179.74M | 1,194.83M | 1,021.78M | 1,208.93M | 1,425.88M | 1,468.51M | 814.01M | 802.54M | 887.40M | 954.27M | 965.83M | 1,020.28M | 1,116.44M | 1,191.02M | 1,330.67M | 1,720.09M | 1,568.66M | 1,593.99M | 1,825.46M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.32M | 58.10M | 62.83M | 68.54M | 69.59M | 71.11M | 73.08M | 73.91M | 68.50M | 67.21M | 69.90M | 76.85M | 79.09M | 80.01M | 81.96M | 87.11M | 94.29M | 97.24M | 88.54M | 96.62M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -146.03M | -13.02M | -13.55M | -56.88M | -173.99M | -133.62M | -6.68M | 7.20M | -38.96M | -24.24M | -88.75M | -24.62M | -61.38M | -108.72M | -82.85M | -19.99M | -151.68M | -62.88M | -30.96M | -19.48M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.48M | 8.69M | 66.51M | 3.12M | 729.34M | 2.75M | -12.73M | 18.36M | -60.68M | 4.97M | 2.52M | 3.36M | -21.09M | -0.04M | 9.09M | -17.20M | 980.67M | 1.89M | 19.96M | -21.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,435.93M | 457.52M | 1,440.51M | 757.71M | 443.93M | 1,189.59M | 1,140.19M | 1,726.44M | 1,122.72M | 951.16M | 1,453.84M | 1,384.84M | 862.43M | 1,568.47M | 741.94M | 1,308.66M | 2,554.19M | 1,778.96M | 1,480.05M | 1,141.42M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.40M | 79.87M | 81.70M | 84.23M | 87.93M | 75.75M | 85.41M | 91.66M | 89.60M | 90.48M | 90.94M | 89.92M | 88.36M | 94.30M | 96.20M | 97.34M | 98.44M | 101.64M | 103.92M | 116.32M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -949.93M | 838.48M | -181.20M | 356.84M | -409.55M | 246.78M | 492.87M | -738.10M | -137.57M | 69.54M | -423.30M | -266.64M | 342.96M | -386.90M | 535.79M | 188.12M | -130.28M | -76.18M | 255.50M | 874.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.62M | 66.12M | 30.31M | -38.49M | 22.37M | 140.06M | 163.38M | -265.22M | 463.34M | 76.99M | -13.87M | -18.00M | 351.55M | 110.59M | 188.35M | -211.65M | 671.89M | 95.75M | 46.85M | -57.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -478.88M | 106.84M | 27.26M | 1,409.00M | -1352.83M | 14.70M | 17.74M | -25.60M | | 7.28M | 15.84M | -19.69M | 30.91M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 689.06M | 596.69M | 186.08M | -94.56M | -75.94M | -127.80M | -267.25M | -84.33M | -55.18M | -74.68M | -101.96M | -92.36M | -101.61M | -110.55M | -175.38M | -292.92M | -129.25M | -186.05M | -257.78M | -334.58M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 0.19M | -0.20M | 0.21M | -0.15M | -0.49M | 1.25M | -1.40M | -2.92M | -2.15M | -3.82M | 0.30M | -7.87M | -0.32M | 0.76M | 0.53M | -0.82M | -12.45M | -1.12M | 0.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1381.77M | -1427.59M | -578.10M | -1549.71M | -1023.53M | -310.94M | -662.21M | -819.53M | -1037.99M | -1326.01M | -859.89M | -1235.79M | -574.15M | -1259.32M | -935.23M | -1232.56M | -1509.54M | -1281.64M | -1725.20M | -2230.64M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.38M | 185.43M | 211.22M | 210.59M | 208.06M | 205.62M | 235.98M | 233.98M | 232.34M | 230.33M | 264.41M | 262.71M | 261.46M | 260.99M | 297.63M | 295.72M | 295.21M | 291.98M | 327.51M | 325.83M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -3.78M | -4.68M | -5.09M | -16.68M | -16.93M | 17.88M | -2.30M | 1.48M | -11.03M | 6.72M | -8.45M | -9.62M | 22.68M | -26.02M | 2.38M | 29.28M | -7.06M | -13.34M | -4.98M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 743.92M | -377.15M | 1,043.81M | -891.65M | -672.22M | 733.92M | 228.61M | 820.28M | 31.04M | -460.56M | 498.71M | 48.23M | 177.05M | 221.28M | -394.69M | -214.43M | 944.68M | 304.22M | -516.28M | -1428.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,331.31M | 391.41M | 1,410.20M | 796.21M | 421.57M | 1,049.53M | 976.81M | 1,991.65M | 659.38M | 874.17M | 1,467.71M | 1,402.84M | 510.88M | 1,457.88M | 553.59M | 1,520.31M | 1,882.29M | 1,683.22M | 1,433.19M | 1,199.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 743.22M | -373.38M | 1,048.49M | -886.56M | -655.54M | 750.84M | 210.73M | 822.58M | 29.56M | -449.53M | 491.99M | 56.68M | 186.67M | 198.60M | -368.66M | -216.81M | 915.40M | 311.28M | -502.94M | -1423.80M |