|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.82M | 408.74M | 87.36M | 182.97M | 205.28M | 183.71M | 164.79M | 237.42M | 264.63M | 234.87M | 803.91M | 272.59M | 255.70M | 206.79M | 919.90M | 249.48M | -110.92M | -120.42M | -224.07M | 216.49M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.85M | -0.28M | -0.41M | | | | -0.22M | | | | 12.85M | | | | -1.59M | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.94M | 2.58M | 119.30M | 0.02M | 11.99M | | 0.95M | | | 3.95M | 7.40M | 1.76M | 16.87M | 5.85M | 7.31M | 5.15M | 18.98M | 16.72M | 12.71M | 4.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 656.59M | 675.99M | 860.33M | 1,080.99M | 949.16M | 897.09M | 754.73M | 934.29M | 836.53M | 877.89M | 837.86M | 860.76M | 837.91M | 901.72M | 575.47M | 800.00M | 851.96M | 747.18M | 726.62M | 779.56M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.97M | 58.31M | 913.73M | -119.63M | 179.45M | -88.94M | -59.51M | -291.51M | 54.34M | 46.56M | 389.21M | -228.43M | -25.81M | 87.83M | 235.97M | -123.46M | 361.13M | -393.29M | 250.63M | -199.62M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -173.49M | -104.22M | -1.29M | -18.07M | -161.45M | -164.54M | 7.28M | 0.32M | -95.06M | -90.86M | 2.50M | 13.51M | -111.86M | -98.65M | 1.77M | -1.59M | -237.17M | -72.83M | -45.20M | -15.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,237.04M | 1,214.24M | 1,139.70M | 1,075.08M | 1,146.35M | 787.82M | 1,470.03M | 804.32M | 1,044.77M | 1,017.66M | 920.83M | 842.54M | 927.48M | 1,053.59M | 1,275.23M | 863.89M | 1,003.80M | 120.11M | 761.50M | 728.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -494.79M | -695.61M | 4,250.83M | -620.71M | -424.69M | -631.40M | 3,707.70M | -609.55M | -473.16M | -501.05M | 3,815.57M | -434.23M | -378.23M | -363.52M | 2,927.08M | -374.18M | -209.88M | -455.66M | 2,540.53M | -247.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.04M | 34.44M | 10.48M | 1.71M | 0.69M | 1.19M | 8.30M | 2.30M | 3.35M | 1.88M | -6.41M | 2.10M | 2.45M | 6.63M | 22.95M | 2.85M | 2.18M | 3.07M | 10.03M | 1.68M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 0.85M | 6.19M | 4.04M | 3.73M | 0.84M | 0.23M | 0.01M | 0.01M | 0.51M | 2.84M | 1.02M | 2.91M | 2.80M | 16.92M | 3.08M | 1.38M | 2.20M | 0.48M | 0.84M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.35M | 0.31M | 0.37M | 0.31M | 0.33M | 0.20M | 0.43M | 0.37M | 0.16M | 0.16M | 0.17M | 0.16M | 0.03M | 0.00M | 42.15M | -14.77M | | 7.37M | 0.09M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | 35.65M | 14.43M | 7.28M | 14.73M | 54.49M | 2.99M | 43.99M | -30.75M | 3.58M | 61.05M | 17.22M | 15.65M | 3.03M | 2.39M | 1.34M | 285.67M | 179.93M | 35.57M | 18.22M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -920.94M | -1069.06M | -345.48M | -770.52M | -672.47M | -1079.34M | 301.07M | -696.37M | -681.17M | -723.39M | -471.19M | -484.75M | -260.82M | -412.15M | -828.00M | -319.94M | 94.26M | -717.13M | -285.21M | -326.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.37M | -12.49M | 394.01M | -4.99M | -3.59M | -0.31M | 31.00M | -2.72M | -0.61M | -0.95M | 4.31M | -1.76M | -0.84M | -8.58M | 22.14M | -5.84M | -4.28M | -1.88M | 11.86M | -0.80M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,731.83M | 1,909.85M | -3111.12M | 1,695.79M | 1,571.04M | 1,419.22M | -2237.68M | 1,413.87M | 1,517.93M | 1,518.71M | -2894.74M | 1,276.77M | 1,305.71M | 1,417.11M | -1651.85M | 1,238.07M | 1,213.68M | 575.77M | -1779.04M | 975.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 316.09M | 145.18M | 794.23M | 304.55M | 473.88M | -291.52M | 1,771.09M | 107.95M | 363.61M | 294.28M | 449.64M | 357.79M | 666.65M | 641.44M | 447.23M | 543.96M | 1,098.06M | -597.02M | 476.29M | 401.79M |