|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,571.46M | 2,223.26M | 2,216.20M | 2,227.11M | 2,727.24M | 1,799.04M | 1,246.61M | 1,231.63M | 1,587.08M | 1,221.26M | -5330.96M | 959.00M | 712.00M | 303.00M | 345.00M | 226.00M | 706.00M | 683.00M | 530.00M | 870.00M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.67M | 184.13M | 188.79M | 195.48M | 201.79M | 212.66M | 217.07M | 221.09M | 227.75M | 232.32M | 249.85M | 257.00M | 271.00M | 281.00M | 285.00M | 303.00M | 303.00M | 304.00M | 316.00M | 321.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | 20.10M | 38.12M | 26.42M | 1.80M | 16.30M | 37.16M | 20.40M | 11.70M | 3.10M | 28.89M | 21.00M | 4.00M | 4.00M | 18.00M | 26.00M | 13.00M | 6.00M | 31.00M | 30.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.66M | 64.38M | -155.08M | -18.76M | -17.46M | 3.10M | 110.12M | -28.19M | -16.42M | 18.86M | 45.75M | -40.00M | -38.00M | -14.00M | -16.00M | -31.00M | 14.00M | 19.00M | 143.00M | -34.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.92M | 0.27M | 0.01M | 0.85M | 0.35M | 0.36M | 0.41M | 0.86M | 0.87M | 0.87M | 0.01M | 0.62M | 0.63M | 0.38M | 0.28M | 0.65M | 0.29M | 0.31M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.22M | 1.77M | 0.18M | 0.93M | 0.86M | -129.59M | 7.11M | 0.80M | 0.75M | -63.46M | 3.00M | 0.00M | 0.73M | 19.00M | -2.00M | 0.86M | 0.85M | -17.00M | -18.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.00M | | 12.00M | 8.00M | | | 15.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.35M | 0.55M | 0.52M | 81.42M | 40.95M | 38.06M | 0.31M | 60.36M | 69.89M | 59.13M | 0.43M | 0.38M | 0.50M | 45.77M | 0.49M | 0.49M | 0.60M | 0.59M | 60.00M | 60.73M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,352.78M | 1,737.18M | 2,610.41M | 2,472.17M | 2,261.57M | 2,804.78M | 2,533.48M | 1,207.17M | 1,920.42M | 2,464.01M | 1,520.39M | 460.00M | 1,485.00M | 1,301.00M | 733.00M | 364.00M | 732.00M | 1,339.00M | 799.00M | 886.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.73M | 34.80M | 52.50M | 41.41M | 45.86M | 77.21M | 70.52M | 58.77M | 58.46M | 58.47M | 62.30M | 59.00M | 61.00M | 69.00M | 73.00M | 65.00M | 63.00M | 63.00M | 63.00M | 63.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182.67M | 184.13M | 188.79M | 195.48M | 201.79M | 212.66M | 217.07M | 221.09M | 227.75M | 232.32M | 249.85M | 257.00M | 271.00M | 281.00M | 285.00M | 303.00M | 303.00M | 304.00M | 316.00M | 321.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 568.45M | 529.65M | -230.58M | 92.39M | 556.17M | -543.82M | -605.75M | 67.50M | 202.81M | -441.94M | -492.38M | 208.00M | -54.00M | -201.00M | -272.00M | 291.00M | 415.00M | -92.00M | -186.00M | 463.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 878.02M | 302.78M | 330.60M | -124.20M | 282.18M | -529.04M | -590.93M | 138.69M | 35.74M | -383.49M | 284.06M | 14.00M | -347.00M | -163.00M | -22.00M | 150.00M | 202.00M | -57.00M | 71.00M | 183.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 501.32M | -383.63M | 40.41M | -165.48M | 363.54M | -497.82M | -196.24M | 394.60M | -152.53M | -77.59M | 196.52M | -392.00M | 77.00M | 108.00M | -114.00M | 378.00M | -3.00M | -79.00M | -216.00M | 226.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 315.49M | 450.12M | 161.65M | -658.27M | 405.51M | 374.00M | 33.76M | -858.92M | 284.93M | 226.97M | 56.03M | -596.00M | 170.00M | 112.00M | -71.00M | -308.00M | 173.00M | 155.00M | -18.00M | -168.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.40M | -28.09M | 51.48M | 672.14M | -638.70M | -335.78M | -34.66M | 330.78M | 65.56M | -155.67M | -52.67M | 248.00M | -115.00M | -116.00M | 80.00M | 72.00M | 63.00M | 42.00M | -53.00M | 78.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.75M | -26.16M | -19.19M | -126.50M | 29.32M | -59.03M | 248.20M | -24.48M | -45.83M | -95.38M | 154.69M | -168.00M | 121.00M | -45.00M | 164.00M | -60.00M | 20.00M | 11.00M | 77.00M | -132.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 388.87M | 504.71M | 414.90M | 447.68M | 521.11M | 461.33M | 517.88M | 531.73M | 525.35M | 439.16M | 717.75M | 670.00M | 801.00M | 823.00M | 879.00M | 859.00M | 954.00M | 807.00M | 802.00M | 661.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 4.92M | 3.82M | 7.29M | 8.71M | 11.28M | 4.72M | 2.28M | 3.01M | 3.33M | 6.38M | 4.00M | 6.00M | 2.00M | 5.00M | 3.00M | 36.00M | 3.00M | 3.00M | 14.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,346.91M | 79.82M | 347.18M | 3,118.69M | 83.90M | 3.24M | | | | | -1.00M | 110.00M | 563.00M | 86.00M | 1.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.74M | 187.39M | 93.99M | 80.33M | 139.66M | 219.35M | 150.65M | 228.09M | 180.77M | 508.48M | 399.67M | 422.00M | 434.00M | 354.00M | 277.00M | 127.00M | 590.00M | 221.00M | 202.00M | 326.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -379.41M | -1695.11M | -497.34M | -981.68M | -3554.59M | -450.92M | -715.81M | -769.78M | -609.88M | -460.88M | -655.46M | -890.00M | -711.00M | -1169.00M | -964.00M | -1180.00M | -543.00M | -786.00M | -717.00M | -446.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.34M | 11.63M | 10.41M | -3.88M | -3.55M | 15.01M | -3.92M | 43.82M | 16.15M | 16.35M | -4.56M | -4.00M | 13.00M | 19.00M | 18.00M | 21.00M | 10.00M | 18.00M | 69.00M | -7.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -747.12M | -797.08M | -1648.01M | -189.31M | -425.03M | -1310.68M | -585.98M | -920.67M | -668.72M | -654.94M | -348.66M | -1396.00M | -691.00M | -510.00M | -461.00M | 414.00M | -1410.00M | -273.00M | -46.00M | -472.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172.74M | -125.92M | 362.85M | 137.59M | 130.95M | 135.62M | 129.85M | 337.81M | 50.96M | 23.63M | 22.60M | 134.00M | 130.00M | 130.00M | -42.00M | 172.00M | 86.00M | 127.00M | -136.00M | 220.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | -6.36M | -2.04M | 3.67M | -4.49M | -4.40M | -0.78M | 3.24M | 0.23M | -2.63M | 2.16M | -3.00M | -2.00M | 2.00M | -13.00M | | | -5.00M | 3.00M | -2.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 231.02M | -761.37M | 463.02M | 1,304.85M | -1722.54M | 1,038.77M | 1,230.91M | -480.04M | 642.05M | 1,345.55M | 518.44M | -1829.00M | 81.00M | -376.00M | -705.00M | -402.00M | -1210.00M | 275.00M | 39.00M | -34.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 963.91M | 1,232.47M | 2,195.51M | 2,024.49M | 1,740.46M | 2,343.45M | 2,015.60M | 675.44M | 1,395.07M | 2,024.85M | 802.64M | -210.00M | 684.00M | 478.00M | -146.00M | -495.00M | -222.00M | 532.00M | -3.00M | 225.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 226.25M | -755.01M | 465.06M | 1,301.18M | -1718.05M | 1,043.18M | 1,231.69M | -483.28M | 641.82M | 1,348.19M | 516.27M | -1826.00M | 83.00M | -378.00M | -692.00M | -402.00M | -1221.00M | 280.00M | 36.00M | -32.00M |