|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 931.30M | 869.90M | 869.60M | 786.60M | 435.10M | 521.00M | 909.10M | 822.30M | 553.40M | 622.10M | 439.10M | 732.10M | 951.80M | 900.30M | 1,244.50M | 1,478.50M | 1,543.90M | 1,724.10M | 2,037.70M | 2,444.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.10M | -103.30M | -26.20M | 43.70M | -11.80M | 52.60M | 34.10M | -18.40M | 24.70M | -49.60M | -15.80M | 19.10M | 4.00M | -25.50M | -49.80M | 28.20M | 25.00M | -20.40M | -66.70M | -34.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | -5.10M | 1,946.50M | 1.30M | -0.90M | -8.10M | 22.30M | -6.40M | -7.00M | -0.50M | 20.50M | -5.50M | 0.60M | -0.50M | -2.20M | -14.30M | -8.70M | 12.20M | -97.60M | -11.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,061.50M | 1,220.60M | 1,227.70M | 820.70M | 309.90M | 590.10M | 1,081.90M | 1,185.20M | 797.10M | 1,049.80M | 541.00M | 659.70M | 962.10M | 1,439.40M | 1,360.50M | 721.40M | 976.80M | 1,559.60M | 1,494.30M | 1,694.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.40M | 203.40M | 206.60M | 196.60M | 209.00M | 192.00M | 198.70M | 203.70M | 209.20M | 212.50M | 208.20M | 209.00M | 209.60M | 213.10M | 214.20M | 223.80M | 206.20M | 207.80M | 230.70M | 225.70M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203.40M | 57.70M | -134.70M | -172.90M | -121.20M | 1.20M | 328.30M | -131.50M | -194.70M | 63.10M | 10.10M | 152.80M | 328.30M | -92.00M | -340.60M | 358.60M | 9.60M | 161.70M | 231.80M | 65.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.10M | 9.50M | -13.00M | 41.50M | 47.30M | -30.90M | -50.20M | -29.60M | 14.00M | 2.40M | 73.60M | 8.20M | 16.70M | -29.40M | 60.60M | -85.30M | 45.10M | 25.00M | -6.90M | -97.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.50M | 332.30M | 148.70M | -525.00M | -218.70M | -24.90M | 50.60M | 12.70M | -185.50M | 226.50M | 98.30M | 151.80M | -145.60M | 22.60M | 357.00M | -273.70M | -121.20M | 368.90M | 352.10M | -109.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.20M | -12.90M | 135.70M | -122.20M | 181.50M | 188.60M | -168.90M | 10.20M | -2.60M | -104.00M | 131.00M | 301.60M | -288.50M | -186.20M | 215.50M | -42.00M | 61.90M | -81.50M | 161.00M | -21.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 219.80M | 243.10M | 196.80M | 205.20M | 224.60M | 227.90M | 290.90M | 238.10M | 252.50M | 262.70M | -737.10M | 213.80M | 331.80M | 246.40M | 235.30M | 317.80M | 235.70M | 349.20M | 422.60M | 441.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.90M | 81.00M | 1,361.00M | -80.40M | -163.90M | -242.30M | 1,251.30M | -67.70M | -140.30M | 246.80M | 378.90M | -270.00M | -0.10M | -10.30M | 1,246.30M | -27.10M | 457.30M | -99.50M | 1,363.70M | -170.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -360.10M | -314.20M | -60.80M | -124.90M | -60.60M | 14.40M | -495.80M | -170.40M | -112.10M | -509.00M | -607.00M | 56.20M | -331.70M | -236.00M | -161.80M | -290.70M | -692.90M | -249.70M | -451.30M | -271.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -1.60M | 4.60M | -1.70M | -2.00M | -0.30M | 4.30M | -1.60M | -2.70M | -2.00M | 6.70M | -1.60M | | -2.30M | 4.30M | 6.40M | -3.00M | -4.90M | -6.10M | 0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -542.50M | -697.40M | -775.10M | -774.80M | -968.40M | -580.10M | -687.70M | -774.70M | -775.80M | -775.10M | -775.50M | -620.10M | | -471.00M | -554.00M | 432.90M | -1060.40M | -648.20M | -731.50M | -819.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 541.10M | 695.80M | -1694.10M | 773.10M | 966.40M | 579.80M | -2313.80M | 773.10M | 773.10M | 773.10M | 773.10M | 618.50M | | 468.80M | 549.90M | 553.30M | 557.40M | 643.30M | -1744.10M | 819.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.90M | -19.60M | 26.50M | -75.80M | -15.00M | 47.00M | -13.20M | -10.00M | -10.00M | 2.40M | 25.90M | 4.90M | -7.30M | 47.10M | -41.30M | -5.40M | -4.90M | -47.10M | 43.60M | 6.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 127.00M | 189.40M | 418.30M | -154.80M | -734.10M | 71.40M | -114.80M | 230.10M | -100.80M | -231.90M | -815.60M | 100.70M | 623.10M | 779.50M | 603.30M | 858.20M | -781.40M | 614.60M | 355.00M | 610.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 841.70M | 977.50M | 1,030.90M | 615.50M | 85.30M | 362.20M | 791.00M | 947.10M | 544.60M | 787.10M | 1,278.10M | 445.90M | 630.30M | 1,193.00M | 1,125.20M | 403.60M | 741.10M | 1,210.40M | 1,071.70M | 1,252.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.90M | 209.00M | 391.80M | -79.00M | -719.10M | 24.40M | -101.60M | 240.10M | -90.80M | -234.30M | -841.50M | 95.80M | 630.40M | 732.40M | 644.70M | 863.60M | -776.50M | 661.70M | 311.50M | 604.10M |