|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 399.69M | 650.31M | 797.73M | 186.17M | 1,219.72M | 646.44M | 1,069.17M | 620.07M | 498.63M | 1,279.49M | 799.14M | -2215.76M | 630.81M | 911.50M | 1,063.45M | 1,363.34M | 639.52M | 622.30M | 821.26M | 1,482.21M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.34M | 26.52M | 28.16M | 93.63M | 40.17M | 41.35M | 42.25M | 149.93M | 14.70M | 54.10M | 103.37M | 70.69M | 67.24M | 63.29M | 46.73M | 197.65M | 11.60M | 49.42M | 46.68M | -129.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 12.70M | -3.81M | -11.62M | 7.49M | 10.06M | 6.16M | -14.44M | 3.58M | 1.72M | 4.54M | -5.06M | 0.33M | 10.17M | -8.30M | 16.02M | 6.68M | -4.32M | -5.31M | 11.83M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.96M | 80.79M | 114.53M | 128.75M | 95.67M | 96.55M | 124.09M | 94.18M | 135.08M | 100.58M | 300.45M | 144.09M | 126.65M | 129.15M | 161.50M | 145.18M | 138.95M | 153.37M | 162.37M | 190.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 816.69M | 649.21M | 814.07M | 716.07M | 841.53M | 803.95M | 1,203.34M | 1,277.62M | 1,114.30M | 1,215.14M | 1,969.20M | 1,074.42M | 1,055.46M | 1,086.45M | 1,434.85M | 1,335.45M | 1,160.75M | 1,241.72M | 1,447.73M | 1,158.24M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | 2.08M | 2.46M | 2.02M | 1.98M | 2.29M | 2.60M | 16.86M | 17.62M | 18.13M | 19.77M | 19.06M | 18.04M | 20.07M | 20.33M | 20.44M | 20.84M | 21.92M | 21.69M | 21.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 397.57M | 392.74M | 390.81M | 396.82M | 396.65M | 402.31M | 401.45M | 612.37M | 602.37M | 602.17M | 642.01M | 638.35M | 637.50M | 637.30M | 649.26M | 656.44M | 652.06M | 657.22M | 648.00M | 668.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.80M | -27.78M | 252.85M | -29.41M | -103.81M | -7.00M | 220.56M | -0.72M | -62.12M | 126.31M | 173.15M | 17.72M | -133.32M | -76.12M | 266.24M | 137.75M | -133.03M | 37.48M | 180.10M | 141.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422.40M | -427.78M | 229.04M | 104.85M | 451.34M | 1,418.08M | 362.39M | 886.56M | 51.87M | 3,397.22M | -941.42M | 1,688.05M | 126.18M | 399.38M | 1,851.33M | 829.34M | 776.18M | 377.48M | 805.05M | 822.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 727.61M | 1,101.97M | 988.37M | 1,404.35M | 1,495.26M | 158.34M | 68.40M | 341.63M | 54.90M | 719.72M | 535.82M | 453.88M | 199.54M | 850.96M | 738.43M | 2,001.46M | 157.01M | 99.38M | 84.55M | 1,905.24M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.05M | 3.83M | 18.30M | 5.98M | 4.90M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.63M | 8.50M | 10.86M | 1.28M | 14.30M | 22.95M | 21.28M | 18.47M | 21.17M | 267.33M | 16.40M | 43.38M | 1.36M | 16.03M | 36.67M | 4.27M | 28.31M | 30.72M | 17.13M | 28.27M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 3.73M | 22.75M | 18.55M | -45.03M | 5.32M | 15.91M | 9.81M | 6.07M | 10.36M | 2.44M | | 3.22M | 4.85M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -107.09M | -408.91M | -380.57M | -1093.49M | 283.43M | -2242.44M | -1252.45M | -1287.59M | -1049.15M | -3464.03M | -698.95M | -1207.26M | -1084.07M | -623.83M | -1711.12M | 319.96M | -1550.51M | -1034.97M | -1070.09M | 25.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 4.24M | 3.02M | 67.03M | 0.43M | 10.65M | 0.84M | 1.37M | | 1.70M | 0.06M | 19.35M | 1.27M | 4.76M | 15.21M | 51.85M | 13.23M | 13.24M | 32.74M | 11.40M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,029.82M | 588.04M | 206.90M | 772.94M | 1,841.45M | 443.57M | 1,109.33M | 722.14M | 2,545.04M | 2,960.18M | 241.75M | 8.12M | 1,858.30M | 1,158.66M | 1,266.81M | 222.06M | 520.22M | 1,258.26M | 1,176.93M | 505.49M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.27M | -54.96M | 100.03M | 393.54M | -492.55M | 620.01M | -67.10M | 233.81M | -1337.86M | 419.87M | -410.15M | 761.06M | 53.96M | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.20M | | | | 21.00M | | | | 17.70M | | | | 15.90M | | | | 15.10M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 468.00M | 468.18M | 468.18M | 468.50M | 587.38M | 587.73M | 587.64M | 731.96M | 806.50M | 807.23M | 806.29M | 808.57M | 891.81M | 892.81M | 892.86M | 893.00M | 939.92M | 941.59M | 941.26M | 941.97M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -592.31M | -322.66M | -443.82M | 350.47M | 242.48M | -13.52M | 258.35M | -371.52M | 172.41M | 2,279.54M | -1047.66M | -84.00M | 2.39M | -355.80M | 445.06M | -1091.61M | -275.56M | 181.95M | -251.72M | -1218.28M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.30M | 7.73M | -6.06M | -2.00M | -10.81M | -23.22M | -10.46M | 23.70M | 6.47M | -22.04M | -12.86M | 6.39M | -3.58M | -9.06M | 13.73M | -26.08M | 17.84M | 6.27M | -5.97M | -5.45M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.99M | -74.63M | -16.38M | -28.95M | 1,356.63M | -1475.23M | 198.77M | -357.80M | 244.02M | 8.61M | 209.73M | -210.45M | -29.80M | 97.76M | 182.52M | 537.72M | -647.47M | 394.96M | 119.94M | -40.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.30M | 1,076.99M | 585.03M | 611.21M | 390.18M | -614.13M | 840.94M | 391.06M | 1,062.43M | -2182.08M | 2,910.62M | -613.63M | 929.28M | 687.07M | -416.49M | 506.11M | 384.57M | 864.24M | 642.68M | 335.69M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.29M | -82.36M | -10.31M | -26.95M | 1,367.44M | -1452.01M | 209.23M | -381.50M | 237.55M | 30.64M | 222.59M | -216.85M | -26.22M | 106.82M | 168.79M | 563.80M | -665.32M | 388.69M | 125.91M | -34.92M |