|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.50M | 380.50M | -486.20M | 600.50M | 720.40M | 769.40M | -2094.90M | 733.90M | 1,221.10M | 1,228.50M | 1,113.60M | 1,195.30M | 1,122.60M | 972.10M | -2653.10M | 505.10M | 723.80M | 590.00M | -1205.60M | 605.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 5.00M | | | -16.60M | -159.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.90M | 189.20M | -269.50M | 140.70M | 17.30M | 29.20M | -229.20M | -17.50M | 127.70M | -127.70M | | -17.90M | -0.40M | -30.90M | 22.90M | 3.40M | 5.30M | -5.30M | 14.00M | 62.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 971.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 230.70M | 209.90M | 72.50M | 74.00M | 196.90M | 203.00M | 204.60M | 221.10M | 223.40M | 233.90M | 615.70M | 235.00M | 231.90M | 226.80M | -295.30M | 205.10M | 207.30M | 205.80M | 209.20M | 200.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 279.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 29.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.20M | -800.30M | 169.00M | 550.30M | 260.00M | -764.50M | 794.50M | 663.10M | 116.40M | -427.20M | 402.20M | 584.90M | -42.50M | -43.40M | -219.60M | 165.20M | -216.50M | -106.60M | 42.30M | 234.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -793.80M | 548.10M | 283.20M | 138.40M | 334.00M | 3,087.10M | -3034.50M | 138.70M | 117.60M | 240.90M | 70.30M | 191.30M | 261.70M | 152.30M | 6,061.40M | 1,332.00M | -1004.50M | 4,156.80M | -3840.70M | 170.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 178.50M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 549.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -75.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1551.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 909.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -8.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -663.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,124.60M | -265.60M | 753.30M | 320.90M | 304.20M | -2406.40M | 4,283.30M | 546.10M | 857.90M | 1,102.10M | 1,116.40M | 1,277.70M | 178.30M | 1,133.90M | -4615.70M | -421.70M | 1,837.90M | -2629.00M | 4,985.00M | 801.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -654.90M |