|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -566.58M | 958.02M | -174.70M | 812.03M | 594.51M | 695.84M | 261.20M | -67.93M | 32.64M | 59.24M | 34.67M | -74.60M | -25.19M | 158.81M | 219.47M | 166.57M | 85.61M | 202.92M | 548.21M | 286.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 18.81M | -10.38M | -54.44M | 10.40M | 92.97M | -11.46M | -15.90M | 18.46M | 30.01M | -9.02M | -17.33M | 16.07M | 24.71M | -16.30M | 15.86M | 15.50M | 27.50M | -34.73M | 13.27M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 76.86M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.29M | 31.28M | 31.29M | 31.28M | 31.29M | 31.28M | 31.29M | 31.28M | 31.29M | 31.28M | 31.29M | 31.28M | 31.31M | 31.31M | 31.31M | 31.31M | 31.31M | 31.31M | 31.31M | 31.31M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.46M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -7.42M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -36.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.88M | -46.80M | -94.46M | 131.66M | -0.57M | -49.27M | -143.35M | 40.68M | -15.65M | 55.90M | -60.83M | 45.99M | -48.56M | 66.58M | -86.55M | 1.02M | -9.01M | 49.55M | -46.57M | 7.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | -6.01M | 2.95M | 19.61M | -8.90M | 13.87M | -20.60M | -0.70M | -11.29M | 17.69M | 2.70M | -9.25M | -1.94M | -0.19M | 2.19M | 6.19M | -10.50M | 9.11M | -4.60M | -6.24M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 438.85M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.37M | 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 | 2.09M | 0.42M | 0.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.94M | 153.28M | 184.56M | 208.95M | 195.59M | 191.56M | 273.15M | 244.44M | 242.26M | 204.49M | 188.91M | 173.32M | 147.07M | 105.55M | 175.13M | 181.20M | 166.97M | 162.17M | 184.55M | 307.82M |
|
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 | 19.86M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,794.31M | 8.89M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -341.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.17M | -0.13M | -0.14M | -0.17M | -0.13M | -0.16M | -0.18M | -0.24M | -0.25M | -0.26M | -0.27M | -0.28M | -0.29M | -0.34M | -0.38M | -0.39M | -0.43M | -0.26M | -0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -97.61M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.35M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | | | | | | | | | | | | | | | | | 210.00M | -210.00M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 138.74M | 321.89M | 381.12M | 713.76M | 892.09M | 283.73M | 70.75M | -89.17M | -58.88M | 107.68M | 72.70M | -29.82M | 19.10M | 172.45M | 282.61M | 311.16M | 143.12M | 208.58M | 674.51M | 131.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.54M | | | | | | | | | | | | | | | | | 210.00M | -210.00M | |