|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,353.01M | 1,449.07M | 607.43M | 1,597.45M | 1,440.95M | 1,398.24M | 55.28M | 1,305.12M | 1,487.61M | 1,677.42M | 937.84M | 2,332.21M | 2,147.31M | 2,363.51M | 1,868.61M | 2,890.35M | 3,125.41M | 2,546.92M | 2,418.52M | 5,282.79M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.58M | 95.08M | 99.33M | 119.21M | 150.39M | 152.06M | 153.79M | 99.10M | 78.00M | 80.00M | 82.37M | 76.34M | 69.00M | 66.00M | 61.59M | 71.98M | 81.00M | 80.99M | 134.62M | 140.41M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.13M | 50.97M | -62.28M | -68.91M | -115.82M | -57.80M | 75.97M | -98.78M | -103.17M | -86.28M | -254.75M | -107.08M | -209.39M | -200.98M | -73.92M | -163.93M | -135.75M | 20.54M | -169.96M | 58.82M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.10M | -102.21M | 507.14M | -101.97M | -205.37M | -102.51M | -123.69M | -120.01M | -121.48M | | -512.08M | 1.82M | | | 372.14M | 27.87M | -120.14M | -142.29M | 423.33M | 29.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -63.76M | 82.38M | -403.27M | 922.84M | 102.75M | 556.81M | 443.86M | 2,178.74M | 1,440.23M | 1,992.32M | 1,663.01M | 2,212.52M | 1,290.85M | 2,321.10M | 1,536.89M | 2,789.20M | 2,423.26M | 2,825.17M | 2,111.64M | 5,290.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,806.80M | 2,963.05M | 3,741.32M | 3,166.36M | 3,261.35M | 3,653.59M | 3,944.83M | 3,459.98M | 3,410.02M | 3,573.35M | 3,754.08M | 3,670.80M | 3,769.69M | 3,699.52M | 4,161.50M | 3,823.11M | 3,832.07M | 4,002.74M | 4,764.24M | 4,217.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.43M | 70.25M | 63.98M | 74.60M | 83.50M | 85.19M | 93.39M | 90.33M | 89.39M | 90.66M | 86.57M | 87.23M | 81.23M | 80.91M | 79.54M | 80.07M | 80.01M | 87.33M | 85.98M | 98.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.31M | 24.84M | 185.28M | -215.44M | -122.05M | 53.88M | 125.07M | -89.67M | 38.33M | -68.39M | 213.23M | -145.26M | -19.36M | 30.60M | 255.38M | -276.43M | 11.05M | 139.45M | 117.89M | 0.15M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -171.43M | 269.77M | -95.90M | 350.76M | -238.72M | 212.07M | -379.63M | 185.30M | 177.83M | -65.03M | -194.54M | 251.78M | -114.30M | 179.01M | -124.59M | 306.41M | -267.24M | 707.15M | 134.89M | 1,295.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.37M | 95.14M | 0.61M | 16.74M | -123.40M | -48.42M | 395.89M | 88.52M | 49.65M | -5.73M | 10.90M | 26.52M | 4.24M | -54.96M | -92.26M | 88.91M | 118.64M | 169.60M | 313.01M | 704.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.28M | 167.33M | 165.98M | 121.16M | 90.02M | 84.96M | 111.59M | 62.02M | 100.97M | 103.93M | 81.63M | 75.71M | 78.29M | 126.86M | 158.67M | 128.28M | 155.89M | 164.72M | 239.34M | 196.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 788.35M | 124.52M | 68.88M | | 563.99M | | | | | | | | | | | | | 585.74M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.94M | 400.00M | 493.23M | | | | | 769.95M | 962.41M | 176.25M | 8.45M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.28M | -188.63M | -954.33M | -245.68M | -158.89M | -84.96M | -1586.86M | -263.65M | 97.74M | 296.07M | 411.60M | -75.71M | -78.29M | -1869.11M | -158.67M | 485.66M | 768.68M | 43.87M | -256.53M | -781.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.92M | -32.83M | -3.70M | | -6.25M | -9.08M | -14.41M | -15.65M | 21.96M | 55.84M | -67.95M | 19.69M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -480.27M | -81.56M | -136.02M | -686.32M | 11.25M | 4.11M | 6.71M | -374.07M | -649.35M | -2475.11M | -2452.27M | -2132.94M | -1489.38M | 226.60M | -678.70M | -4028.32M | -2502.87M | -1737.03M | -2077.41M | -1230.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.48M | -63.84M | -4.24M | -11.45M | -145.20M | -180.06M | 166.56M | 26.42M | 39.63M | -122.71M | 139.34M | -95.79M | -122.72M | 153.45M | -351.27M | 150.15M | 287.47M | -21.72M | -29.38M | -49.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -631.84M | -251.65M | -1497.86M | -20.61M | -190.09M | 295.90M | -969.73M | 1,567.44M | 928.25M | -309.43M | -238.32M | -91.93M | -399.54M | 832.04M | 348.25M | -603.31M | 976.54M | 1,110.30M | -251.67M | 3,227.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.04M | -84.95M | -569.25M | 801.68M | 12.73M | 471.85M | 332.26M | 2,116.72M | 1,339.26M | 1,888.39M | 1,581.38M | 2,136.81M | 1,212.56M | 2,194.24M | 1,378.22M | 2,660.92M | 2,267.37M | 2,660.45M | 1,872.31M | 5,094.07M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -655.31M | -187.81M | -1493.62M | -9.16M | -44.89M | 475.96M | -1136.30M | 1,541.01M | 888.62M | -186.72M | -377.66M | 3.86M | -276.82M | 678.59M | 699.52M | -753.46M | 689.07M | 1,132.02M | -222.30M | 3,277.52M |