|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.10M | -534.45M | -566.58M | 883.73M | -174.70M | 812.03M | 594.51M | 1,207.41M | 261.20M | -67.93M | 32.64M | 71.42M | 34.67M | -74.60M | -25.19M | 40.17M | 219.47M | 166.57M | 85.61M | 202.92M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | 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 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.95M | -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 | -93.67M | 53.46M | 49.01M | 43.28M | 68.21M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.19M | 0.21M | 3.62M | 0.01M | 2.54M | 2.56M | 1.21M | 0.00M | 0.00M | 2.21M | 0.34M | 0.47M | 1.54M | 0.41M | 0.41M | 0.14M | 0.28M | 0.28M | 1.70M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.76M | 7.89M | 0.48M | 0.56M | 0.01M | 0.98M | 0.99M | 60.11M | 1.43M | 0.42M | 0.32M | -82.78M | 9.02M | 10.82M | 0.26M | 98.17M | 9.71M | 1.12M | 1.13M | -5.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.06M | 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 |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 563.73M | 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 |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 3.34M | 2.25M | -3.12M | 1.45M | 1.06M | 0.94M | 0.88M | 0.87M | 0.86M | 0.87M | 1.40M | 0.71M | 0.61M | 0.57M | 2.10M | 0.47M | 0.36M | 0.09M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 194.81M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.53M | -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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.78M | 34.13M | 0.12M | 61.11M | -3.56M | 40.76M | -44.42M | 1.60M | -143.35M | 148.72M | -0.75M | -4.98M | 0.78M | 1.62M | -1.30M | 2.07M | 12.45M | -5.28M | -7.70M | 14.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | 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 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | 270.62M | -225.00M | 30.18M | 7.53M | 64.54M | 517.02M | -440.08M | 4.63M | 105.82M | 649.40M | 204.49M | 27.04M | 16.53M | 465.73M | -498.37M | 30.41M | 26.23M | -52.68M | 681.51M |
|
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 |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -122.97M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.64M | -3.88M | -3.18M | -23.67M | -10.38M | -54.44M | -0.21M | -65.69M | -11.46M | -15.90M | -0.09M | -29.79M | -9.02M | -17.33M | -0.67M | -35.67M | -16.30M | -10.32M | -0.13M | 10.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -440.76M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.70M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | -4.54M | | | | | | | | | | | | | | | | | 210.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 560.39M | 37.92M | 537.68M | 444.99M | 558.14M | 858.17M | 570.65M | 915.37M | 339.27M | 49.45M | -466.02M | 107.68M | 234.57M | 126.97M | -299.56M | 776.38M | 427.33M | 466.12M | 362.77M | -310.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | -4.54M | | | | | | | | | | | | | | | | | 210.00M |