|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,781.06M | 2,666.82M | 3,535.26M | 3,274.84M | 2,508.65M | 2,287.12M | 495.78M | 299.08M | 976.94M | 847.13M | -1298.47M | 645.58M | 651.95M | 653.80M | -566.66M | 466.22M | 574.52M | 468.57M | -575.84M | 310.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | | | | 3.78M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.59M | | | | 5.17M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.11M | -13.28M | -12.04M | 119.43M | -12.03M | | | 92.48M | | | | | | | | 0.47M | | | | 46.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.94M | -5.48M | -2.59M | -0.31M | -0.33M | 1.11M | -4.56M | -0.09M | -2.36M | -4.92M | 214.66M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.22M | | | | -16.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.00M | -0.01M | -4.91M | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,507.41M | 4,665.17M | | | | 4,066.27M | | 4,034.89M | 4,386.74M | | 4,171.60M | 4,161.92M | 4,424.71M | | | | 3,531.96M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.66M | | | | -4.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.04M | | | | 11.67M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.47M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | | | | 3.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -483.75M | -612.82M | -589.24M | 4,204.05M | -689.11M | -764.53M | -705.98M | 5,643.86M | -1227.81M | -1202.49M | 8,555.59M | -1388.25M | 1,257.79M | -1.34M | 5,598.01M | -2.06M | -88.61M | -18.87M | 4,023.90M | -4.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 52.40M | 0.49M | 6.74M | -0.64M | 79.45M | 13.13M | -3.84M | 0.53M | | 2.58M | 0.53M | 1.26M | 2.39M | 3.34M | 1.70M | 0.18M | 166.49M | 423.86M | 1.20M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 8.48M | -3.45M | 0.52M | 0.04M | 2.06M | 0.27M | 3.50M | 6.39M | 1.77M | 1.98M | 2.95M | -1.71M | 0.07M | 7.21M | 0.83M | 5.20M | -9.54M | 8.74M | 0.34M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.56M | 16.98M | -1.72M | -7.97M | 5.03M | -26.91M | -17.58M | 28.51M | 38.59M | 7.94M | -68.71M | 53.48M | 1,934.87M | 368.18M | -2321.28M | 502.54M | 92.90M | -0.33M | -737.70M | 132.13M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1694.61M | -282.09M | -1589.87M | -1304.10M | -790.77M | -703.77M | -1870.69M | 87.19M | -1652.29M | -800.54M | -623.03M | -1123.66M | 970.19M | 805.14M | -3889.63M | 20.11M | -872.27M | -135.98M | -3670.82M | 108.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 537.24M | 15.08M | 21.30M | -537.41M | 381.30M | 65.84M | 25.58M | 0.84M | 57.42M | 87.37M | 53.76M | 27.49M | -1450.57M | -442.83M | 1,966.00M | -627.89M | -1150.70M | -455.01M | 2,754.26M | -533.68M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 946.16M | -1665.20M | 1,416.42M | -1346.78M | 2,050.05M | -63.96M | 964.46M | -1737.04M | -661.48M | -262.06M | -1116.59M | 1,013.47M | -1257.65M | -1346.52M | -72.35M | 2.26M | 435.07M | -136.57M | 1,369.33M | 0.30M |
|
Net Debt Issuances and Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.41M | -560.11M | -263.37M | 1,897.02M | -0.25M | -603.70M | -229.64M | 1,682.90M | -324.56M | -150.70M | 1,092.45M | -0.55M | -276.77M | -140.00M | 1,015.57M | -0.00M | -270.45M | -136.57M | 1,025.44M | -0.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.50M | 12.44M | 56.70M | -16.42M | 23.60M | 104.29M | 148.38M | -270.07M | -11.12M | 28.21M | -53.83M | 48.12M | -46.64M | 0.07M | 159.31M | 4.08M | -4.24M | 0.00M | -3.85M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -187.52M | -467.60M | 1,259.79M | -595.96M | 1,290.70M | -445.37M | 1,290.93M | 410.55M | -501.53M | 607.20M | -361.18M | 152.68M | 225.29M | -299.98M | -5.59M | 6.33M | 74.78M | -6.58M | 122.57M | 120.96M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,277.03M | | | -2478.36M | 3,965.60M | | | -2013.28M | | | | 5,023.99M | -4595.92M | -738.06 | | 282.47M | 714.72 | -722.24 | 4,397.56M | 126.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483.75M | 612.82M | 589.24M | -4204.05M | 689.11M | 764.53M | 705.98M | -5643.86M | 1,227.81M | 1,202.49M | -8555.59M | 1,388.25M | -1257.79M | 1.34M | -5598.01M | -13.98M | 88.61M | 18.87M | -4023.90M | 15.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -748.45M | -1947.29M | -173.45M | -2650.88M | 1,259.28M | -767.73M | -906.23M | -1649.85M | -2313.77M | -1062.60M | -1739.62M | -110.19M | -287.46M | -541.38M | -3961.98M | 6.33M | -437.20M | -272.55M | -2301.50M | 120.96M |