|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,154.20M | 1,764.60M | 816.10M | 675.00M | 913.70M | 878.60M | 855.20M | 908.30M | 1,141.90M | 1,219.30M | 1,024.40M | 772.50M | 1,055.70M | 909.60M | 780.90M | 384.10M | 558.50M | 133.20M | 293.20M | 510.80M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 418.90M | | | | 363.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.00M | 63.80M | 95.80M | 53.40M | 57.40M | 64.90M | 85.20M | 74.10M | 69.20M | 74.20M | 94.80M | 78.20M | 63.60M | 71.70M | 100.60M | 77.70M | 66.00M | 74.00M | 126.10M | 93.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -88.00M | -33.00M | -0.30M | 28.70M | 6.60M | -72.80M | 15.80M | -13.20M | -32.80M | -29.20M | 26.10M | -22.10M | 12.60M | -30.40M | -14.90M | 2.50M | 60.50M | -138.70M | 302.60M | 60.40M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.90M | -56.30M | 113.60M | 8.50M | -26.40M | 30.60M | 106.20M | -18.20M | 58.60M | 1,147.60M | 143.00M | 707.90M | -752.80M | -25.40M | 121.40M | -124.80M | 189.90M | -203.80M | -5.40M | 115.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.70M | 26.60M | 12.30M | | 21.10M | 54.50M | 3.50M | | 28.30M | 14.20M | 20.40M | | 40.90M | 41.20M | 60.90M | | 109.70M | 28.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,748.90M | 1,520.70M | 1,870.90M | 161.90M | 1,264.80M | 1,099.70M | 1,593.20M | -3954.00M | 6,424.50M | 1,945.00M | 2,383.90M | 506.00M | 1,670.10M | 1,535.60M | 2,072.00M | 292.00M | 1,001.70M | 1,381.80M | 1,597.70M | 364.50M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.30M | 377.90M | 386.40M | 391.30M | 391.30M | 360.40M | 342.50M | 366.80M | 364.50M | 376.50M | 384.40M | 399.20M | 407.40M | 401.40M | 432.20M | 435.30M | 448.00M | 456.00M | 431.90M | 389.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.90M | 29.90M | 91.60M | -29.50M | 183.40M | 80.60M | -42.00M | 15.80M | -18.10M | 48.40M | -42.30M | -44.10M | 41.70M | 26.30M | 75.80M | -92.80M | 63.40M | 43.30M | 0.20M | 83.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.90M | 58.20M | 36.00M | 288.90M | 232.40M | 83.70M | -108.50M | -86.10M | 0.10M | -171.90M | -174.30M | 109.80M | 117.90M | -96.20M | -25.10M | 306.10M | 196.60M | -69.20M | 31.80M | 58.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.90M | 81.70M | 84.00M | 49.00M | 208.70M | 3.80M | -117.30M | 66.10M | 98.50M | 52.80M | -95.80M | 44.20M | 113.30M | -33.70M | 230.20M | 109.20M | -48.30M | -30.10M | -39.00M | -2.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.90M | 157.20M | | | | | 147.60M | -131.80M | 32.20M | 4.50M | 189.60M | -274.50M | 34.20M | -11.20M | 104.90M | -98.50M | 44.30M | 53.10M | 55.40M | -61.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.40M | -662.20M | 144.00M | -359.70M | -985.70M | 1,125.60M | 461.00M | 0.30M | -1517.40M | 1,149.80M | 44.50M | 84.40M | -203.10M | -216.80M | 38.30M | 27.10M | -70.40M | -115.70M | 81.90M | -40.90M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.80M | 484.30M | 416.80M | 455.10M | 423.50M | 545.90M | 516.80M | 485.20M | 632.10M | 699.50M | 595.90M | 659.10M | 724.30M | 798.20M | 692.90M | 589.20M | 567.40M | 456.00M | 323.70M | 272.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110.00M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.10M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | 46.80M | 45.60M | 10.10M | 3.80M | 7.80M | 253.30M | 16.70M | 245.00M | 101.90M | 253.50M | 245.20M | 233.10M | 36.40M | 87.60M | 53.40M | 135.90M | 114.90M | 77.20M | 28.80M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -407.20M | 666.70M | -401.00M | -479.90M | -495.40M | -770.00M | -279.30M | -627.70M | -499.20M | -864.60M | -568.80M | -695.20M | -585.50M | -849.70M | -855.20M | -644.00M | -595.70M | -390.50M | -322.90M | -330.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | -0.10M | | | | | | | -9.20M | -0.10M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -490.50M | -483.10M | -3969.20M | 260.40M | -1364.40M | -564.80M | -1007.80M | -275.60M | -829.50M | -877.70M | -2409.30M | -14.30M | -650.10M | -644.50M | -754.80M | -666.50M | 1,056.10M | -1932.80M | -743.00M | -1689.60M |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 530.20M | 530.80M | 576.00M | 563.20M | 561.90M | 562.20M | 608.30M | 609.10M | 607.40M | 607.00M | 648.10M | 645.40M | 645.50M | 646.00M | 691.90M | 693.00M | 693.20M | 693.30M | 705.10M | 706.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.20M | -1.70M | 13.00M | 1.60M | -140.90M | -124.00M | 62.00M | 21.00M | -89.00M | -8.20M | 43.10M | -32.70M | -19.60M | 65.70M | -76.80M | 18.50M | 39.10M | -11.30M | 9.00M | -3.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 872.40M | 1,702.60M | -2486.30M | -56.00M | -735.90M | -359.10M | 368.10M | -114.70M | 285.20M | 194.50M | -551.10M | -236.20M | 414.90M | 107.10M | 385.20M | -1000.00M | 1,501.20M | -952.80M | 193.60M | -1881.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,411.10M | 1,036.40M | 1,454.10M | -293.20M | 841.30M | 553.80M | 1,076.40M | -4439.20M | 5,792.40M | 1,245.50M | 1,788.00M | -153.10M | 945.80M | 737.40M | 1,379.10M | -297.20M | 434.30M | 925.80M | 1,274.00M | 91.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 851.20M | 1,704.30M | -2499.30M | -57.60M | -595.00M | -235.10M | 306.10M | -4857.30M | 5,095.80M | 202.70M | -594.20M | -203.50M | 434.50M | 41.40M | 462.00M | -1018.50M | 1,462.10M | -941.50M | 531.80M | -1655.50M |