|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 1,088.61M | | 18.77M | | 13.07M | | 2,282.18M | | 2,358.76M | | 2,404.11M | | 2,410.42M | | 1,907.46M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 230.81M | | 203.82M | | | | | | 200.23M | | 188.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.90M | | 97.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -295.39M | | 39.79M | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 1,841.88M | | | | -13.20M | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | | 151.64M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | -348.11M | | -222.48M | | 100.03M | | | | | | | | | | -8.98M | | 21.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | 259.03M | | | | | | 117.65M | | 131.84M | | 72.84M | | 903.56M | | 119.37M | | 81.14M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 259.73M | | 52.84M | | 84.80M | | | | 12.84M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 1,869.48M | | 2,179.53M | | 3,514.27M | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | 147.07M | | -359.27M | | | | | | 1,030.22M | | 516.42M | | -608.40M | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.54M | | -143.66M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | -20.76M | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -552.31M | | -308.04M | | -518.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | 261.55M | | | | | | 173.64M | | 310.18M | | 450.87M | | 184.93M | | 515.97M | | 403.04M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | 2,838.65M | | 2,574.21M | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | 35.98M | | | | | | 3,727.50M | | 2.43M | | 44.45M | | 78.19M | | 304.19M | | 852.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 117.65M | | 131.84M | | 72.84M | | 903.56M | | 119.37M | | 81.14M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 438.26M | | 367.87M | | | | | | 273.39M | | 267.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 230.81M | | 203.82M | | | | | | 200.23M | | 188.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | 0.99M | | 1.46M | | 0.77M | | 4.11M | | 0.40M | | -1.75M | | -7.51M | | | | -8.98M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | 2,365.35M | | 2,652.94M | | 2,832.43M | | -207.39M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | -171.27M | | -303.03M | | -57.99M | | -10.30M | | 14.29M | | 42.58M | | -8.69M | | -413.29M | | -7.98M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1,110.35M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | -80.61M | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | 1,052.84M | | 1,013.72M | | 3,514.27M | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | 2,795.70M | 2,420.06M | 2,431.16M | 2,526.02M | 2,722.26M | 2,571.22M | 2,831.43M | | 3,476.25M | | 6,062.09M | | 4,458.73M | | 2,485.21M | | 2,347.73M | | 3,291.09M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | 2,838.65M | | 2,574.21M | | | | | | | | | | | | | | | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | 2,838.65M | | 2,574.21M | | | | | | | | | | | | | | | | |