|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.45M | 319.03M | 69.73M | 148.61M | 174.11M | 165.65M | 150.90M | 204.02M | 234.54M | 207.89M | 714.74M | 244.11M | 236.17M | 188.96M | 863.62M | 243.86M | -104.67M | -112.45M | -218.52M | 213.40M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.90M | 2.01M | 95.22M | 0.02M | 10.17M | | 0.87M | | | 3.49M | 6.58M | 1.58M | 15.58M | 5.34M | 6.86M | 5.03M | 17.91M | 15.61M | 12.40M | 4.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 496.25M | 527.62M | 686.66M | 878.01M | 805.02M | 808.87M | 691.10M | 802.87M | 741.43M | 777.03M | 744.93M | 770.84M | 773.92M | 824.00M | 540.26M | 781.97M | 803.95M | 697.74M | 708.60M | 768.45M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.52M | 45.51M | 729.29M | -97.17M | 152.20M | -80.20M | -54.49M | -250.51M | 48.16M | 41.21M | 346.05M | -204.56M | -23.84M | 80.26M | 221.53M | -120.67M | 340.78M | -367.26M | 244.41M | -196.78M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -131.13M | -81.34M | -1.03M | -14.68M | -136.93M | -148.36M | 6.66M | -0.19M | -83.79M | -80.42M | 2.23M | 11.51M | -102.73M | -90.15M | 1.66M | -1.55M | -223.80M | -68.01M | -44.08M | -14.88M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 934.95M | 947.72M | 909.65M | 873.20M | 972.26M | 710.35M | 1,346.10M | 691.18M | 926.00M | 900.75M | 818.70M | 754.52M | 856.65M | 962.78M | 1,197.21M | 844.43M | 947.23M | 112.16M | 742.61M | 717.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -373.96M | -542.93M | 3,392.77M | -504.15M | -360.19M | -569.32M | 3,395.14M | -523.81M | -419.37M | -443.48M | 3,392.38M | -388.87M | -349.35M | -332.19M | 2,748.00M | -365.75M | -198.05M | -425.51M | 2,477.51M | -243.66M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 26.88M | 8.36M | 1.39M | 0.59M | 1.08M | 7.60M | 1.97M | 2.97M | 1.66M | -5.70M | 1.88M | 2.27M | 6.06M | 21.55M | 2.79M | 2.06M | 2.87M | 9.78M | 1.66M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 0.66M | 4.94M | 3.28M | 3.16M | 0.76M | 0.21M | 0.01M | 0.01M | 0.45M | 2.52M | 0.91M | 2.69M | 2.56M | 15.88M | 3.01M | 1.30M | 2.06M | 0.47M | 0.82M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.27M | 0.25M | 0.30M | 0.27M | 0.30M | 0.18M | 0.37M | 0.33M | 0.15M | 0.14M | 0.16M | 0.15M | 0.02M | 0.00M | 41.20M | -13.93M | | 7.19M | 0.09M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.54M | 27.83M | 11.52M | 5.91M | 12.49M | 49.13M | 2.73M | 37.80M | -27.25M | 3.17M | 54.28M | 15.42M | 14.46M | 2.77M | 2.24M | 1.31M | 269.57M | 168.02M | 34.68M | 17.96M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -696.05M | -834.41M | -275.74M | -625.84M | -570.35M | -973.20M | 275.69M | -598.41M | -603.73M | -640.28M | -418.93M | -434.11M | -240.91M | -376.63M | -777.34M | -312.73M | 88.95M | -669.67M | -278.13M | -321.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.06M | -9.75M | 314.48M | -4.05M | -3.04M | -0.28M | 28.39M | -2.34M | -0.54M | -0.84M | 3.83M | -1.57M | -0.78M | -7.84M | 20.79M | -5.71M | -4.04M | -1.75M | 11.56M | -0.79M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,308.92M | 1,490.65M | -2483.12M | 1,377.36M | 1,332.46M | 1,279.66M | -2049.04M | 1,214.99M | 1,345.36M | 1,344.23M | -2573.68M | 1,143.39M | 1,205.99M | 1,294.97M | -1550.79M | 1,210.17M | 1,145.28M | 537.66M | -1734.90M | 961.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.90M | 113.31M | 633.91M | 247.37M | 401.92M | -262.86M | 1,621.79M | 92.76M | 322.27M | 260.47M | 399.77M | 320.41M | 615.74M | 586.15M | 419.87M | 531.70M | 1,036.18M | -557.51M | 464.47M | 396.06M |