|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288.70M | 223.80M | 568.00M | 287.80M | 301.70M | 252.20M | 507.60M | 290.00M | 315.60M | 218.50M | 622.60M | 210.00M | -56.90M | 453.10M | 725.50M | 243.00M | 270.20M | -208.40M | 806.10M | 301.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.40M | -6.90M | 103.80M | 59.40M | 24.60M | 92.30M | 56.50M | 56.90M | 42.50M | 63.50M | 184.30M | 137.20M | 46.80M | 160.70M | 55.60M | 164.40M | 76.20M | 72.30M | 27.80M | 162.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 780.50M | 26.00M | 1,076.80M | 685.80M | 296.90M | 1.20M | 796.10M | 958.20M | 784.10M | 480.00M | 863.60M | 1,037.40M | 729.00M | 581.80M | 1,162.60M | 853.30M | 938.90M | 424.60M | 1,218.40M | 992.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 271.60M | | 278.10M | 279.60M | 280.30M | 284.60M | 305.50M | 313.90M | 320.30M | 324.50M | 333.40M | 336.60M | 340.50M | 344.00M | 359.90M | 368.90M | 373.40M | 376.30M | 379.80M | 384.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -92.40M | 411.60M | 174.30M | -210.60M | -114.60M | 493.00M | -60.70M | -468.80M | -71.20M | 260.10M | 61.30M | -315.50M | -69.80M | 485.50M | 180.30M | -316.70M | -231.60M | 779.80M | -77.90M | -401.60M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | -9.90M | -267.00M | 203.40M | 352.40M | -117.50M | -293.60M | 80.30M | 146.10M | 25.30M | -166.60M | 87.20M | 94.10M | 23.30M | -237.20M | 127.00M | 139.60M | -39.20M | -191.10M | 132.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.20M | 142.00M | -293.80M | 295.30M | 80.70M | 39.30M | -424.70M | 36.30M | 37.80M | 96.60M | -229.80M | 139.50M | -61.40M | 251.40M | -195.40M | 23.30M | 26.80M | 191.70M | -201.00M | 98.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117.00M | -124.70M | 26.30M | 17.10M | 25.10M | 58.40M | 63.70M | -92.60M | -1.20M | 86.60M | 33.40M | -86.50M | 101.10M | -34.20M | 74.20M | -80.60M | 95.20M | -2.30M | 102.80M | -207.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -84.50M | | -62.50M | 73.40M | -68.70M | | -48.80M | | | 15.70M | | | | 90.40M | | | | 53.30M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | -3.80M | -21.30M | -2.10M | -22.00M | 13.10M | -89.40M | 78.50M | -66.90M | 69.40M | -36.90M | -12.60M | 51.30M | 32.60M | -13.00M | -25.40M | 5.30M | 21.70M | 10.20M | 29.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 617.80M | -1627.90M | 383.50M | 645.30M | -1028.80M | | 442.60M | | | 2,050.30M | | 1,138.40M | -1138.40M | 2,781.10M | 406.10M | 1,124.40M | 1,564.60M | 1,303.00M | 817.90M | 1,262.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | 0.30M | 0.30M | | | | 0.50M | 2.00M | | | | | | | | | 21.70M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.30M | 9.70M | 55.30M | 4.00M | | 4.60M | 25.80M | | 2.40M | | | 0.30M | 0.50M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 15.40M | | | | 10.40M | | | -10.30M | 14.80M | | | -6.70M | 39.70M | | -22.80M | 22.90M | | 10.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -614.10M | -623.10M | -338.20M | -599.30M | -1048.40M | -656.50M | -1267.90M | -833.50M | -670.30M | -786.50M | -436.20M | -814.60M | -802.40M | -1749.30M | -1101.80M | -871.00M | -1597.70M | -1304.20M | -886.40M | -1314.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -15.70M | -1.20M | 24.20M | 10.10M | -42.20M | -9.70M | 12.00M | 0.70M | -9.80M | 3.70M | 1.00M | -7.00M | -3.80M | -5.90M | 3.60M | -3.50M | 44.90M | -11.20M | -9.70M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.90M | 575.40M | -706.50M | -101.20M | 762.60M | 721.50M | 417.60M | -112.60M | -112.50M | 330.30M | -476.50M | -36.00M | 131.50M | 848.70M | 40.40M | -56.50M | 707.30M | 832.80M | -295.60M | 310.40M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.20M | 19.00M | 12.80M | 112.40M | 201.40M | 281.70M | 797.30M | 15.30M | 12.80M | 11.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 213.70M | 213.60M | 229.60M | 229.40M | 229.50M | -688.50M | | | | 984.20M | 28.10M | 499.10M | -499.10M | | 283.60M | -283.60M | | | 310.10M | 310.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | -21.70M | 32.10M | -14.70M | 11.10M | 66.20M | -54.20M | 12.10M | 1.30M | 23.80M | -49.10M | 186.80M | 58.10M | -318.80M | 101.20M | -74.20M | 48.50M | -46.80M | 36.40M | -11.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 162.70M | 1,653.90M | 693.30M | 40.50M | 1,325.70M | 1.20M | 353.50M | 958.20M | 784.10M | -1570.30M | 863.60M | -101.00M | 1,867.40M | -2199.30M | 756.50M | -271.10M | -625.70M | -878.40M | 1,218.40M | -269.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | -21.70M | 32.10M | -14.70M | 11.10M | 66.20M | -54.20M | 12.10M | 1.30M | 23.80M | -49.10M | 186.80M | 58.10M | -318.80M | 101.20M | -74.20M | 48.50M | -46.80M | 36.40M | -11.40M |