|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.60M | 364.30M | 492.20M | 343.20M | 3,133.90M | 1,311.60M | 8.80M | -134.50M | 393.70M | 1,250.10M | -790.70M | 495.40M | 350.70M | -232.10M | 1,097.80M | 62.90M | 433.50M | 241.90M | 13.40M | 412.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | | | | 68.10M | | | | 68.50M | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 992.80M | 973.40M | 1,147.40M | 31.50M | 807.20M | 1,171.00M | 1,163.20M | 695.30M | 1,102.50M | 1,050.60M | 944.00M | 584.20M | 1,431.70M | 1,128.00M | 1,459.00M | 977.30M | 811.90M | 1,003.80M | 1,743.70M | 187.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.70M | -32.70M | 172.50M | 25.40M | 91.00M | -30.10M | 30.00M | 41.20M | 54.00M | -21.10M | 27.90M | 16.80M | 17.90M | 76.50M | -42.40M | 16.40M | 23.20M | 24.00M | 34.40M | 33.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.20M | 71.60M | 216.80M | | -280.50M | | | 130.60M | 0.10M | 35.50M | 68.50M | 13.30M | 14.60M | 9.50M | | 142.90M | 48.60M | 10.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.40M | -1924.50M | -2826.40M | 126.80M | -224.70M | 587.90M | 568.50M | -1104.10M | 21.70M | -49.50M | -215.00M | -1343.20M | -287.80M | 2.40M | -3770.40M | -952.70M | -249.70M | 167.80M | -3101.20M | -959.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 1,140.40M | 1,576.00M | 468.50M | 212.70M | -681.60M | 1,086.70M | -307.60M | 307.70M | -548.40M | 548.60M | 0.10M | 435.40M | -435.30M | 0.20M | -1.50M | 33.80M | -33.40M | 443.90M | -0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -655.30M | 1,679.10M | 865.60M | 250.90M | -150.60M | -692.40M | -1123.30M | 201.70M | -1691.20M | -510.70M | -585.60M | 219.70M | -495.70M | 227.50M | 348.80M | -360.80M | -778.90M | 306.50M | 651.40M | 395.70M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.60M | 14.40M | 29.40M | 19.60M | 29.40M | 53.00M | 79.70M | 19.80M | 13.60M | 10.00M | 14.40M | 12.90M | 21.00M | 9.20M | 24.60M | 14.00M | 13.30M | 6.30M | 10.10M | 28.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 165.20M | 168.20M | 168.50M | 6.70M | 161.70M | 157.40M | 633.10M | 2.80M | 154.90M | 156.10M | 159.00M | 162.40M | 165.20M | 165.10M | 165.70M | 1.60M | 169.70M | 172.90M | -504.00M | 173.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.90M | 728.00M | -813.40M | 409.20M | 431.90M | 1,066.50M | 608.40M | -207.10M | -567.00M | 490.40M | 143.40M | -539.30M | 648.20M | 1,357.90M | -1962.60M | -336.20M | -216.70M | 1,478.10M | -706.10M | -377.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 874.10M | 1,006.10M | 974.90M | 6.10M | 716.20M | 1,201.10M | 1,133.20M | 654.10M | 1,048.50M | 1,071.70M | 916.10M | 567.40M | 1,413.80M | 1,051.50M | 1,501.40M | 960.90M | 788.70M | 979.80M | 1,709.30M | 153.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 413.90M | 728.00M | -813.40M | 409.20M | 431.90M | 1,066.50M | 608.40M | -207.10M | -567.00M | 490.40M | 143.40M | -539.30M | 648.20M | 1,357.90M | -1962.60M | -336.20M | -216.70M | 1,478.10M | -706.10M | -377.00M |