|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.19M | 428.21M | -402.14M | -23.09M | 219.11M | 312.44M | 672.32M | 838.99M | 880.51M | 125.39M | -149.61M | -1039.83M | -163.85M | -463.47M | 94.22M | -2400.46M | -14.99M | -43.06M | 76.21M | -934.43M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 5.87M | 6.24M | 5.45M | 4.25M | 10.99M | 9.42M | 5.83M | 10.54M | 9.48M | 9.45M | 7.08M | 9.32M | 6.12M | 9.00M | 7.70M | 6.97M | 10.10M | 10.98M | 12.22M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.38M | 47.09M | -66.63M | 77.42M | 27.75M | 11.73M | 38.49M | -171.31M | 14.10M | -158.82M | -38.04M | 81.89M | 116.45M | -245.53M | 16.31M | 343.18M | -5.67M | -33.24M | 49.22M | -91.48M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | -1.61M | -9.43M | -47.43M | 39.17M | 4.31M | -42.97M | -96.34M | | 124.77M | -124.77M | 1.20M | 27.27M | 243.66M | 77.43M | -232.32M | -358.97M | 426.74M | -67.58M | 7.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 157.95M | 227.90M | 104.73M | -146.33M | 206.18M | -145.87M | 895.29M | 956.81M | 720.98M | 73.71M | 628.85M | -96.96M | 97.48M | 367.66M | 227.11M | -4.38M | 547.21M | -9.03M | 355.60M | 388.49M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 181.10M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 62.26M | 61.42M | 62.08M | 68.23M | 66.57M | 70.99M | 77.71M | 85.56M | 87.27M | 93.08M | 105.44M | 144.14M | 123.75M | 138.28M | 163.50M | 163.11M | 161.75M | 168.73M | 164.48M | 163.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.19M | -57.13M | -448.46M | 438.99M | 219.40M | 668.64M | 116.20M | -899.58M | 764.07M | 391.34M | 176.63M | -1160.17M | 48.60M | -517.19M | -362.26M | 585.86M | 21.99M | 74.77M | -143.24M | 42.45M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 179.68M | 217.23M | 255.82M | 300.93M | 231.70M | 270.91M | 313.33M | 445.71M | 415.61M | 503.69M | 545.90M | 689.35M | 583.04M | 451.55M | 303.13M | 342.81M | 182.62M | 119.63M | 132.16M | 155.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.10M | | | 1.90M | 7.16M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | -0.69M | -0.15M | | 3.75M | -0.35M | -0.27M | | | | | | | | | | | | | 2.91M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.72M | 72.54M | -256.65M | -307.76M | -228.09M | -271.88M | -313.34M | -640.75M | -539.01M | -513.70M | -662.92M | -848.94M | -480.00M | -459.17M | -317.07M | -328.53M | -129.06M | 312.67M | -152.98M | -176.64M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -1.11M | -0.03M | 3.61M | -0.13M | -4.05M | -0.03M | 10.91M | | | -0.19M | 0.38M | -1.26M | -1.50M | | 5.95M | -0.01M | -0.04M | | 0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -143.25M | -51.28M | -63.90M | 308.65M | 57.62M | 918.91M | -65.28M | -299.36M | -118.68M | 245.88M | 99.70M | 397.00M | 1,557.30M | -112.72M | -109.97M | -92.88M | -120.01M | -90.63M | -90.53M | -533.02M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.13M | 45.51M | 45.60M | -36.10M | 45.64M | -19.11M | 111.64M | 144.27M | 46.28M | 47.03M | -93.32M | 105.63M | | 18.14M | 62.92M | -43.87M | 47.61M | -29.44M | 124.73M | 23.85M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.84M | 4.55M | -12.71M | -10.33M | -11.65M | -33.90M | -64.47M | 99.64M | 24.30M | 207.11M | -63.70M | -162.87M | -8.87M | -21.36M | 34.22M | -46.50M | 28.14M | 75.31M | 12.84M | 7.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.87M | 253.71M | -228.52M | -155.78M | 24.05M | 467.27M | 452.21M | 116.34M | 87.59M | 13.00M | 1.93M | -711.77M | 1,165.91M | -225.59M | -165.71M | -472.29M | 326.28M | 288.32M | 124.93M | -313.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.73M | 10.67M | -151.09M | -447.26M | -25.52M | -416.77M | 581.96M | 511.10M | 305.37M | -429.98M | 82.95M | -786.31M | -485.56M | -83.89M | -76.02M | -347.19M | 364.58M | -128.66M | 223.44M | 233.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.02M | 249.16M | -215.82M | -145.44M | 35.70M | 501.17M | 516.68M | 16.70M | 63.30M | -194.11M | 65.63M | -548.89M | 1,174.79M | -204.23M | -199.93M | -425.79M | 298.14M | 213.01M | 112.09M | -321.17M |