|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 470.80M | 495.50M | 380.50M | -486.20M | 600.50M | 720.40M | 769.40M | -2097.30M | 733.90M | 1,221.10M | 1,228.50M | -2496.40M | 1,195.30M | 1,122.60M | 972.10M | -1003.80M | 505.10M | 723.80M | 590.00M | -37.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.50M | | | | -16.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.10M | 3.60M | -37.90M | -33.10M | -26.70M | 184.70M | -184.70M | | 58.50M | 51.70M | -127.70M | -29.00M | -17.90M | -0.40M | -30.90M | -24.80M | 3.40M | 5.30M | -5.30M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 536.90M | 330.80M | 282.50M | 1,036.50M | 459.30M | 638.20M | 680.70M | 1,248.80M | 684.80M | 975.50M | 1,343.00M | 1,186.70M | 1,469.00M | 440.00M | 1,286.20M | 1,445.70M | 910.30M | 833.40M | 1,527.80M | 1,144.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 251.70M | 230.70M | 209.90M | -422.30M | 74.00M | 196.90M | 203.00M | 92.50M | 221.10M | 223.40M | 233.90M | 245.50M | 235.00M | 231.90M | 226.80M | 98.20M | 205.10M | 207.30M | 205.80M | 209.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.20M | -133.40M | -25.80M | 103.90M | 381.00M | 59.10M | 121.40M | -119.80M | 448.60M | 31.30M | 38.20M | -87.40M | 240.60M | 332.40M | -536.30M | -193.60M | 230.90M | -65.80M | -139.90M | -127.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 270.90M | 572.40M | 505.90M | -721.20M | 230.90M | 77.00M | 215.60M | -250.80M | 401.70M | 92.60M | -44.30M | -99.30M | 203.80M | 59.40M | -176.90M | -128.80M | -33.00M | 4.10M | -160.80M | -106.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -79.50M | 810.50M | -800.30M | 169.00M | 209.30M | -140.60M | -22.90M | 292.80M | 663.10M | 116.40M | 102.60M | -506.30M | 73.60M | -321.30M | 746.70M | -768.80M | 155.90M | -197.90M | -272.00M | -118.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.10M | 307.80M | -169.60M | 692.40M | 138.40M | 128.50M | 3,292.60M | 1,499.20M | 1,199.30M | 1,711.10M | -2413.20M | 197.80M | 191.30M | 220.30M | 225.80M | 201.30M | 1,332.00M | -1004.50M | 225.60M | 5,561.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 240.90M | 232.50M | 212.70M | 218.00M | 188.10M | 160.20M | 163.00M | 176.40M | 171.40M | 145.50M | 132.10M | 165.50M | 169.10M | 183.80M | 168.70M | 174.50M | 200.20M | 152.60M | 147.50M | 180.50M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 153.20M | 232.60M | 156.90M | 184.30M | 203.90M | 222.40M | 165.20M | 126.60M | 206.60M | 284.50M | 169.10M | 143.40M | 294.10M | 200.70M | 220.00M | 388.40M | 384.50M | 385.90M | 403.10M | 274.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -215.70M | -451.00M | -358.70M | -337.30M | -406.10M | -472.90M | -439.50M | -714.50M | -292.70M | -752.00M | -886.40M | -939.90M | -526.10M | -1043.70M | -1185.50M | -1732.00M | -392.60M | -617.50M | -503.30M | -753.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -508.30M | -143.20M | -738.40M | 507.00M | -156.40M | -189.60M | -72.90M | 723.80M | -690.80M | 492.20M | 358.10M | 942.70M | -1880.00M | 300.70M | 812.90M | 643.30M | -2134.70M | -291.10M | -262.00M | -394.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 353.70M | 118.10M | 118.10M | 118.10M | 639.40M | 118.20M | 118.30M | 128.80M | 1,105.30M | 130.70M | 141.30M | 141.30M | 1,816.50M | 157.30M | 157.30M | 157.40M | 1,747.00M | 173.30M | 173.40M | 173.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.50M | 13.20M | -27.40M | -5.70M | -10.20M | -59.30M | -76.10M | 109.30M | 17.90M | 20.10M | -54.30M | 85.90M | -50.10M | -20.00M | 64.10M | -145.40M | 73.90M | 107.40M | -8.50M | 8.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -219.60M | -250.20M | -842.00M | 1,200.50M | -113.40M | -83.60M | 92.20M | 1,367.40M | -280.80M | 735.80M | 760.40M | 1,275.40M | -987.20M | -323.00M | 977.70M | 211.60M | -1543.10M | 32.20M | 754.00M | 4.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.80M | 23.00M | 452.10M | 344.10M | 320.90M | 509.70M | -2611.90M | -250.40M | -514.50M | -735.60M | 3,756.20M | 988.90M | 1,277.70M | 219.70M | 1,060.40M | 1,244.40M | -421.70M | 1,837.90M | 1,302.20M | -4417.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -187.10M | -263.40M | -814.60M | 1,206.20M | -103.20M | -24.30M | 168.30M | 1,258.10M | -298.70M | 715.70M | 814.70M | 1,189.50M | -937.10M | -303.00M | 913.60M | 357.00M | -1617.00M | -75.20M | 762.50M | -4.10M |