|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.41M | 48.72M | 249.21M | 325.00M | 128.55M | 71.64M | 271.86M | 357.67M | 137.81M | 118.52M | 311.29M | 432.02M | 165.56M | 134.02M | 351.86M | 485.58M | 186.43M | 174.89M | 402.96M | 581.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.47M | 11.16M | 11.81M | 28.31M | 0.78M | 12.75M | 29.69M | 29.37M | 16.35M | 32.81M | 44.11M | 65.99M | 28.56M | 34.05M | 71.11M | 99.86M | 43.64M | 54.00M | 93.04M | 135.44M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | -3.35M | -2.37M | 15.19M | -20.69M | 4.61M | -5.62M | -3.90M | 47.88M | 134.23M | 0.08M | 27.95M | 11.39M | -55.48M | -2.74M | -9.87M | 62.01M | -60.41M | 23.29M | -17.97M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 243.78M | 74.22M | 61.82M | 578.66M | 288.83M | 48.27M | 188.90M | 2,703.82M | 328.79M | 238.24M | 245.28M | 746.59M | 411.19M | 330.68M | 282.02M | 922.94M | 496.37M | 348.12M | 308.06M | 723.49M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.35M | 124.71M | 127.86M | 133.37M | 134.23M | 140.19M | 146.02M | 148.32M | 150.73M | 159.26M | 164.61M | 165.09M | 166.83M | 173.45M | 180.53M | 182.75M | 185.79M | 185.68M | 194.65M | 195.69M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | -293.87M | 305.53M | -87.44M | -31.40M | -120.71M | 241.38M | -158.26M | -34.84M | -6.50M | 263.48M | -98.58M | -61.03M | -45.17M | 304.09M | -169.21M | -100.04M | 11.63M | 366.27M | 173.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 512.23M | 611.58M | 684.18M | 505.85M | 536.01M | 718.38M | 795.66M | 619.69M | 668.14M | 722.49M | 769.65M | 645.88M | 713.61M | 807.99M | 891.19M | 839.67M | 866.93M | 963.61M | 1,033.35M | 1,003.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -506.25M | -611.34M | -679.75M | -502.22M | -532.60M | -715.39M | -792.51M | -617.88M | -666.93M | -717.96M | -764.38M | -644.89M | -709.83M | -803.67M | -888.94M | -828.60M | -876.13M | -967.62M | -1035.64M | -1000.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.15M | 14.29M | 6.39M | 1.81M | -9.93M | | 7.86M | | | | 8.92M | | 2.23M | -12.28M | 5.99M | | 4.15M | 0.24M | 5.47M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -78.22M | 129.22M | 765.21M | 242.05M | -10.65M | 390.60M | 723.65M | -2162.36M | 301.07M | 440.86M | 785.29M | -123.38M | 714.13M | 102.59M | 887.47M | -138.63M | 548.24M | 109.69M | 895.29M | 32.23M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.91M | 82.64M | 90.41M | 93.53M | 95.31M | 96.66M | 104.55M | 106.17M | 108.35M | 111.27M | 119.90M | 121.67M | 125.15M | 126.23M | 135.45M | 138.42M | 138.44M | 141.45M | 160.41M | 164.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -340.69M | -407.90M | 147.28M | 318.49M | -254.42M | -276.52M | 120.04M | -76.42M | -37.06M | -38.87M | 266.20M | -21.68M | 415.49M | -370.41M | 280.55M | -44.29M | 168.48M | -509.80M | 167.71M | -244.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -268.45M | -537.36M | -622.36M | 72.81M | -247.18M | -670.11M | -606.76M | 2,084.13M | -339.35M | -484.25M | -524.37M | 100.72M | -302.42M | -477.31M | -609.17M | 83.27M | -370.56M | -615.49M | -725.29M | -280.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -340.69M | -407.90M | 147.28M | 318.49M | -254.42M | -276.52M | 120.04M | -76.42M | -37.06M | -38.87M | 266.20M | -21.68M | 415.49M | -370.41M | 280.55M | -44.29M | 168.48M | -509.80M | 167.71M | -244.40M |