|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,537.20M | 2,219.30M | 2,149.90M | 1,638.80M | 1,104.40M | 1,188.00M | 1,981.60M | 1,903.00M | 1,802.00M | 2,311.00M | 2,318.00M | 2,039.00M | 1,930.00M | 2,022.00M | 2,255.00M | 2,017.00M | 1,869.00M | 2,253.00M | 2,278.00M | 2,163.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.30M | 36.50M | 34.10M | 41.30M | 54.30M | 38.30M | 38.30M | 36.10M | 50.00M | 45.00M | 43.00M | 37.00M | 50.00M | 38.00M | 40.00M | 44.00M | 45.00M | 44.00M | 39.00M | 37.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -368.90M | -45.80M | -12.10M | -50.50M | -136.30M | -196.30M | 37.10M | -86.00M | -152.00M | -176.00M | -271.00M | -138.00M | -226.00M | -137.00M | -73.00M | -44.00M | -41.00M | 35.00M | -77.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.00M | -42.50M | -43.80M | 525.80M | -72.00M | -234.20M | 93.80M | 830.60M | 31.00M | 46.00M | | -459.00M | 31.00M | 17.00M | 103.00M | 1,789.00M | 73.00M | | 53.00M | -197.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,124.00M | 1,733.20M | 2,617.80M | 2,666.50M | 2,133.30M | 618.10M | 2,433.90M | 2,201.70M | 2,420.00M | 1,673.00M | 3,029.00M | 2,489.00M | 2,390.00M | 1,689.00M | 2,736.00M | 2,631.00M | 2,428.00M | 1,998.00M | 3,428.00M | 2,697.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 453.90M | 463.40M | 469.20M | 481.60M | 479.70M | 462.20M | 465.60M | 463.50M | 490.00M | 492.00M | 498.00M | 497.00M | 510.00M | 502.00M | 532.00M | 553.00M | 520.00M | 544.00M | 559.00M | 576.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -237.10M | 545.90M | -174.00M | | -473.40M | 1,168.30M | -190.30M | | -195.00M | 976.00M | -453.00M | | -70.00M | 663.00M | -79.00M | | -111.00M | 731.00M | -570.00M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 368.70M | 482.60M | 28.60M | 257.50M | 86.70M | 110.50M | 531.20M | -563.30M | 503.00M | 526.00M | 570.00M | 757.00M | 547.00M | 110.00M | 794.00M | -1299.00M | 551.00M | 744.00M | 1,011.00M | -1952.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.60M | 52.20M | 60.10M | 8.30M | 16.50M | 6.30M | 33.10M | 44.70M | 21.00M | 59.00M | 16.00M | 99.00M | 8.00M | 14.00M | 10.00M | 155.00M | 49.00M | 11.00M | 22.00M | 308.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -244.60M | -413.50M | -384.90M | -1122.70M | -554.50M | -319.20M | -733.10M | -1071.20M | -741.00M | -670.00M | -933.00M | -840.00M | -2493.00M | -846.00M | -1266.00M | -742.00M | -771.00M | -869.00M | -1112.00M | -1069.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.90M | -13.10M | -11.70M | -14.00M | -12.60M | -19.60M | 80.90M | -10.70M | -10.00M | 44.00M | -42.00M | -33.00M | -12.00M | 13.00M | -27.00M | -30.00M | 40.00M | -126.00M | -35.00M | -46.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2263.90M | -1306.30M | -927.40M | -1098.00M | -3830.10M | -686.70M | -546.40M | -1516.80M | -558.00M | -3094.00M | -137.00M | -586.00M | -3661.00M | -869.00M | -1087.00M | -1878.00M | -1543.00M | -555.00M | -1786.00M | -3241.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 962.30M | 963.30M | 963.90M | 1,029.10M | 1,025.10M | 1,016.90M | 1,014.70M | 1,111.30M | 1,111.00M | 1,109.00M | 1,105.00M | 1,208.00M | 1,206.00M | 1,199.00M | 1,197.00M | 1,268.00M | 1,266.00M | 1,265.00M | 1,262.00M | 1,323.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.90M | 16.30M | -49.10M | -42.40M | -122.20M | -75.40M | -198.60M | 142.20M | 3.00M | 8.00M | -89.00M | 19.00M | 21.00M | -21.00M | 46.00M | -148.00M | 39.00M | 65.00M | 6.00M | -24.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -429.40M | 29.70M | 1,256.40M | 403.40M | -2373.50M | -463.20M | 955.80M | -245.10M | 1,124.00M | -2083.00M | 1,871.00M | 1,083.00M | -3742.00M | -46.00M | 429.00M | -136.00M | 153.00M | 638.00M | 537.00M | -1639.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,755.30M | 1,250.60M | 2,589.20M | 2,409.00M | 2,046.60M | 507.60M | 1,902.70M | 2,765.00M | 1,917.00M | 1,147.00M | 2,459.00M | 1,732.00M | 1,843.00M | 1,579.00M | 1,942.00M | 3,930.00M | 1,877.00M | 1,254.00M | 2,417.00M | 4,649.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -384.50M | 13.40M | 1,305.50M | 445.80M | -2251.30M | -387.80M | 1,154.40M | -386.30M | 1,121.00M | -2091.00M | 1,959.00M | 1,063.00M | -3764.00M | -26.00M | 383.00M | 11.00M | 114.00M | 574.00M | 530.00M | -1613.00M |