|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.24M | 9.73M | 14.25M | 14.03M | 14.34M | 17.79M | 11.59M | 16.49M | 15.49M | 16.29M | 34.59M | 17.12M | 14.51M | 15.53M | 12.48M | 10.06M | 12.53M | 10.29M | 8.23M | 11.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 7.41M | 4.77M | 8.91M | -6.62M | 30.82M | -29.73M | 7.85M | 4.67M | 7.68M | -16.95M | 0.88M | 0.77M | 0.98M | 0.34M | 5.56M | -4.27M | 15.92M | -15.03M | 5.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.93M | 42.62M | | | | 38.78M | 26.19M | | 6.50M | 20.65M | 36.10M | | 30.76M | 5.74M | 186.56M | 32.15M | 35.40M | 7.00M | 1,714.40M | 5.50M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 239.76M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.27M | 23.84M | -53.24M | -0.42M | 0.27M | -54.06M | 54.60M | 0.29M | -46.71M | 47.32M | -94.23M | -30.34M | 30.99M | 0.33M | 0.33M | 0.35M | -25.77M | -6.46M | 33.21M | -5.62M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 190.05M | 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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.48M | 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 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.03M | 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 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.60M | | 97.56M | 300.71M | 140.15M | 40.35M | -1762.48M | 873.37M | 54.00M | 25.04M | -1971.65M | 693.27M | -492.22M | | 2,003.55M | 147.04M | -147.04M | | | 137.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.55M | 125.33M | | 375.38M | 618.95M | | | 86.00M | 174.41M | 312.24M | 16.67M | | | 990.42M | 68.18M | 80.84M | 1.60M | 2,093.77M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | | | | | | | | 2.92M | | | | 0.11M | 0.11M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.98M | 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 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1698.58M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 301.00M | 254.80M | 381.40M | 17.60M | 166.50M | 149.90M | 0.01M | 79.34M | 32.30M | 136.68M | 111.18M | 10.12M | | 241.13M | -215.38M | 54.41M | -49.00M | -0.10M | 160.18M | 18.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,281.83M | 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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -97.17M | 85.80M | 36.97M | 30.50M | 61.72M | 471.89M | -371.95M | 63.19M | 71.43M | 498.42M | 214.45M | 221.82M | 222.13M | 227.41M | 227.23M | 66.03M | 391.18M | -252.67M | 747.24M | 60.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.83M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.84M | 308.82M | 152.00M | -109.63M | 198.89M | 322.69M | 2,163.64M | -567.80M | 424.47M | 392.85M | 2,400.26M | -352.11M | 904.02M | 477.39M | -1729.38M | 60.90M | 607.29M | 433.48M | 312.38M | 58.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.99M | 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 |