|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -534.45M | -566.58M | 958.02M | -174.70M | 812.03M | 594.51M | 766.99M | 261.20M | -67.93M | 32.64M | 71.42M | 34.67M | -74.60M | -25.19M | 158.81M | 219.47M | 166.57M | 85.61M | 202.92M | 548.21M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 5.30M | 5.25M | 4.65M | 8.17M | 10.40M | 12.22M | 13.02M | 13.51M | 18.46M | 14.53M | 16.08M | 17.15M | 16.07M | 17.17M | 15.14M | 15.86M | 15.50M | 14.31M | 11.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -175.97M | -158.66M | 263.27M | -57.38M | 229.09M | 135.62M | 133.09M | 62.15M | -29.86M | 13.63M | 16.12M | 6.16M | -17.36M | -3.02M | -104.42M | 53.46M | 49.01M | 43.28M | 68.21M | 143.82M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 3.55M | 3.62M | 1.36M | 0.08M | 1.21M | 0.08M | 0.89M | 0.34M | 0.34M | 0.00M | 0.47M | 1.54M | 0.41M | 1.80M | 0.89M | 0.28M | 1.49M | 0.28M | 0.69M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 0.48M | 123.90M | 0.35M | 0.35M | 0.44M | -27.72M | 31.29M | 1.46M | 0.32M | -82.78M | 31.29M | 10.82M | 0.26M | -104.63M | 0.29M | 1.12M | 0.29M | -64.29M | 0.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | 26.25M | 20.91M | 22.46M | 23.36M | 33.92M | 69.98M | 15.56M | 15.71M | 13.48M | 6.56M | 5.19M | 0.31M | 13.46M | 28.48M | 5.62M | 6.30M | 12.23M | 5.21M | 0.95M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.54M | 312.68M | 475.16M | 565.67M | 922.71M | 1,087.67M | 475.29M | 343.90M | 155.26M | 183.38M | 312.18M | 261.61M | 143.50M | 166.18M | 278.00M | 457.74M | 492.36M | 310.09M | 370.74M | 859.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | 2.25M | 2.37M | 1.45M | 1.06M | 0.94M | 0.88M | 0.87M | 0.86M | 0.87M | -0.34M | 0.71M | 0.61M | 0.57M | 0.52M | 0.47M | 0.36M | 0.09M | 2.09M | 0.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 188.66M | 183.64M | 178.72M | 170.83M | 174.20M | 170.24M | 204.52M | 168.46M | 172.61M | 177.15M | 231.88M | 191.25M | 189.41M | 190.26M | 194.90M | 187.29M | 188.53M | 189.72M | 188.02M | 207.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 3.65M | 44.23M | -33.24M | -20.38M | -1.61M | 11.72M | -5.28M | 6.68M | 0.04M | -8.99M | -2.50M | -16.57M | 2.60M | -8.95M | 5.97M | -8.73M | 5.50M | -2.59M | -1.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.85M | 32.43M | -40.29M | 37.66M | 12.71M | 8.84M | -26.85M | 34.60M | -21.90M | -0.47M | -29.07M | 3.24M | 3.37M | -2.34M | 31.02M | 11.99M | -27.13M | 12.46M | 0.33M | 60.72M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.28M | -48.03M | 61.11M | -94.46M | 117.02M | -29.78M | 1.60M | 0.53M | 4.85M | -123.69M | 117.96M | -60.83M | 45.99M | 15.94M | 0.17M | 12.45M | -5.28M | -101.71M | 108.13M | -9.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | -6.01M | 0.00M | 0.00M | 0.00M | 13.87M | -20.60M | -0.70M | 833.00 | 17.69M | 2.70M | -9.25M | 0.00M | -0.19M | 2.19M | 0.25M | 0.25M | 9.11M | -4.60M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78M | 19.49M | 552.22M | 184.56M | 208.95M | -273.37M | 28.87M | 73.53M | 36.92M | -97.37M | 3.31M | 188.91M | -145.33M | 465.73M | 105.55M | 0.60M | 355.73M | -115.17M | 444.31M | 184.55M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | | 0.20M | | 0.95M | 1.60M | 0.09M | 0.22M | 0.14M | | 0.36M | 0.06M | 7.07M | 2.02M | 0.57M | 10.95M | 4.43M | 0.32M | 737.12M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,794.31M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -179.90M | -202.58M | -205.33M | -215.12M | -259.72M | -243.53M | -225.25M | -350.80M | -287.24M | -276.10M | -226.63M | -226.81M | -187.31M | -174.13M | -125.90M | -207.89M | -197.49M | -448.81M | -223.62M | -2283.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.88M | -3.18M | -12.58M | -10.38M | -54.44M | -0.21M | 1.26M | -11.46M | -15.90M | -0.09M | -29.79M | -9.02M | -17.33M | -0.67M | -0.29M | -0.34M | -10.32M | -0.13M | 10.09M | -34.73M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.10M | -114.64M | -269.83M | -350.56M | -663.00M | -844.14M | -250.04M | 6.90M | 131.97M | 92.72M | -85.55M | -34.80M | 43.82M | 7.95M | -152.10M | -249.85M | -294.87M | 138.72M | 62.88M | 1,214.43M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.33M | 18.75M | 32.64M | 35.76M | 31.54M | 46.22M | 60.02M | 51.34M | 31.75M | 21.16M | 24.58M | 23.62M | 19.28M | 15.74M | 15.65M | 15.97M | 21.51M | 16.52M | 16.20M | 17.65M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | -4.54M | | | | | | | | | | | | | | | | | 210.00M | -210.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.76M | 293.19M | -77.05M | 381.12M | 713.76M | 1,361.04M | 446.42M | 270.38M | 118.34M | 280.75M | 308.87M | 72.70M | 288.83M | -299.56M | 172.45M | 457.13M | 136.63M | 425.26M | -73.56M | 674.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | -4.54M | | | | | | | | | | | | | | | | | 210.00M | -210.00M |