|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.24M | 14.25M | 14.03M | 14.34M | 4.74M | 24.64M | 7.85M | 24.12M | 16.29M | -23.67M | 23.96M | 7.67M | 14.04M | 13.96M | 10.06M | -3.79M | 26.62M | 8.23M | 5.95M | 10.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 4.77M | 0.97M | 1.31M | 0.47M | 0.62M | 0.28M | 1.36M | 0.94M | 0.67M | 0.88M | 0.77M | 0.98M | 0.34M | 0.17M | 1.12M | 0.46M | 0.43M | 0.23M | 0.37M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.62M | | | | 38.78M | 26.19M | | 168.57M | 20.65M | 36.10M | | 30.76M | 5.74M | 186.56M | 32.15M | 35.40M | 7.00M | 1,714.37M | 5.50M | 222.47M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 308.82M | 249.56M | 191.09M | 339.03M | 363.04M | 401.16M | 305.57M | 478.47M | 417.89M | 428.62M | 341.16M | 411.80M | 477.39M | 274.18M | 207.95M | 460.24M | 433.48M | 312.38M | 196.62M | 336.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.84M | -53.24M | -0.42M | -30.25M | 30.79M | -74.46M | 0.29M | 0.30M | -70.24M | 70.85M | 0.32M | -53.17M | 53.83M | -86.66M | -15.22M | 15.91M | -32.56M | 33.21M | -5.62M | -8.38M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | 2.91M | 3.10M | 3.24M | 3.23M | 3.98M | 3.64M | 3.73M | 4.06M | 4.06M | 4.14M | 4.15M | 4.22M | 4.62M | 4.69M | 4.62M | 4.50M | 4.48M | 4.43M | 4.42M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 210.84M | 239.25M | 240.66M | 242.08M | 254.93M | 264.48M | 265.30M | 273.56M | 269.37M | 285.25M | 287.55M | 290.72M | 294.00M | 330.11M | 342.06M | 346.12M | 340.23M | 322.06M | 305.44M | 304.38M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.04M | -1.39M | -36.05M | 8.39M | 48.73M | 56.78M | -32.74M | 63.60M | 61.42M | 18.39M | -1.65M | -3.90M | 85.38M | -136.65M | -156.15M | 7.36M | 62.12M | -31.15M | -87.44M | -40.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.56M | -2.72M | 22.62M | -15.72M | 10.83M | 1.24M | 25.42M | -30.16M | 25.64M | -21.70M | 40.73M | -37.68M | 33.29M | 0.72M | 37.03M | -26.28M | 26.90M | 18.93M | 35.27M | -35.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.00M | 547.64M | 1,903.80M | 140.00M | 170.00M | 2,323.93M | 419.03M | 54.00M | 25.04M | -12.35M | 194.00M | 7.05M | | 46.54M | 645.84M | -645.84M | | | 137.63M | 403.32M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.55M | 125.33M | | 375.38M | 618.95M | | | 365.23M | 174.41M | 312.24M | 16.67M | | | 990.42M | 68.18M | 80.84M | 1.60M | 2,093.77M | | 4.77M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 394.95M | 0.47M | | | | | | | | | | | 2.92M | | | | 0.11M | 0.11M | 1.80M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | 146.07M | 44.84M | 45.39M | 59.44M | 48.65M | 49.38M | 59.95M | 39.96M | 34.10M | 40.55M | 45.46M | 55.75M | 32.16M | 12.69M | 29.44M | 34.93M | 91.94M | 35.00M | 41.27M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1296.94M | -1673.93M | -2488.80M | -607.40M | -624.42M | -1359.84M | -1039.66M | -394.44M | -676.46M | -390.06M | -894.85M | -573.62M | -488.48M | 446.26M | -654.78M | -374.87M | -407.88M | 1,799.63M | -584.81M | -409.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 254.80M | 381.40M | 819.61M | 166.50M | 25.00M | -1427.84M | 79.34M | 32.30M | 426.09M | -420.16M | 82.85M | 76.79M | 91.61M | -215.38M | 5.41M | 90.65M | -90.75M | 160.18M | 8.81M | 9.57M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 998.68M | 1,473.60M | 2,752.57M | -83.67M | 610.12M | 950.75M | 1,174.81M | -422.25M | -133.60M | 55.19M | 624.43M | -3.97M | 24.95M | -738.72M | 370.77M | -40.68M | 30.75M | -2144.64M | 258.00M | 124.96M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 492.30M | 770.55M | 646.32M | 403.40M | 199.70M | 737.40M | | | | 103.85M | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.80M | -363.52M | 183.85M | 187.70M | -231.86M | 52.49M | 209.13M | -74.51M | 498.42M | -387.94M | 111.54M | 60.33M | 499.50M | 227.23M | 229.99M | -88.55M | 542.98M | 227.03M | 60.11M | 123.84M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -2.05M | 0.08M | -0.47M | -0.24M | -0.26M | -0.31M | 0.12M | -0.42M | -0.69M | 0.19M | -0.04M | -0.07M | -1.51M | -0.04M | -0.50M | -0.11M | 2.21M | -0.19M | -0.44M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.48M | 47.17M | 454.94M | -352.50M | 348.51M | -8.19M | 440.41M | -338.09M | -392.58M | 93.06M | 70.92M | -165.84M | 13.78M | -19.79M | -76.09M | 44.19M | 56.23M | -30.42M | -130.37M | 51.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 217.82M | -298.08M | -1712.71M | 199.03M | 193.04M | -1922.77M | -113.46M | 424.47M | 392.85M | 440.97M | 147.16M | 404.75M | 477.39M | 227.64M | -437.89M | 1,106.08M | 433.48M | 312.38M | 58.99M | -66.35M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.57M | 49.23M | 454.86M | -352.04M | 348.74M | -7.93M | 440.71M | -338.21M | -392.16M | 93.75M | 70.73M | -165.80M | 13.86M | -18.28M | -76.06M | 44.69M | 56.34M | -32.63M | -130.18M | 52.19M |