|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225.67M | 43.04M | 203.68M | 137.65M | 33.73M | -1.82M | 51.54M | 182.30M | 148.57M | 185.16M | -143.91M | 394.29M | 204.06M | 179.11M | 286.37M | 191.78M | 224.06M | 299.78M | 283.83M | 252.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.23M | 11.90M | 11.90M | 7.66M | 14.06M | 14.37M | 12.40M | 8.94M | 15.71M | 15.27M | 14.21M | 13.67M | 9.61M | 10.20M | 9.26M | 11.83M | 11.26M | 11.05M | 11.08M | 17.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.87M | 164.36M | -149.13M | 12.98M | 90.75M | -103.73M | 147.72M | | 57.12M | -39.70M | 4.58M | 6.79M | 7.76M | -2.17M | 1.61M | 24.51M | 1.10M | 79.52M | -94.14M | 22.71M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.78M | 475.24M | 187.53M | 133.31M | 380.45M | 403.24M | -118.97M | 240.56M | 396.75M | 368.80M | 249.45M | 384.14M | 518.10M | 587.03M | 355.55M | 309.08M | -1654.22M | 673.84M | 630.37M | 519.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.09M | -9.55M | -7.24M | -10.90M | -8.99M | -5.04M | -1.22M | 2.42M | 3.49M | 5.74M | 8.51M | 8.63M | 9.76M | 8.50M | 11.54M | 10.62M | 9.44M | 10.37M | 9.18M | 9.68M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.03M | 0.77M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.25M | 15.62M | 20.01M | 15.71M | 15.34M | 21.41M | 15.82M | 14.97M | 16.21M | 31.20M | 13.17M | 14.26M | 13.64M | 14.28M | 13.13M | 13.79M | 13.48M | 13.88M | 15.22M | 14.36M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 147.58M | -232.76M | -372.24M | -182.72M | -61.77M | 821.98M | -33.03M | 462.75M | -209.18M | 385.87M | -250.69M | 611.97M | -285.15M | 559.08M | -44.18M | 653.05M | 289.02M | -153.45M | 117.68M | 746.21M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.40M | -76.45M | -81.53M | 117.71M | -45.62M | 1.84M | -28.08M | 56.37M | -35.48M | -24.75M | 75.34M | 258.70M | -47.84M | -32.28M | -56.02M | 60.93M | -35.49M | -31.00M | -144.25M | 94.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 16.60M | 8.03M | 10.43M | 6.62M | 7.99M | 11.79M | -5.30M | 12.88M | 8.63M | 14.93M | 8.21M | 0.72M | 5.01M | 3.45M | 7.27M | 12.07M | 16.20M | 15.74M | 14.39M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4147.66M | 1,341.00M | -1357.01M | 57.30M | 3,362.52M | -3399.70M | 118.42M | 1,330.74M | -1271.87M | -29.70M | -29.17M | 39.79M | -15.30M | 76.33M | 53.83M | 82.62M | 624.27M | -395.98M | -212.04M | 0.51M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -322.46M | -522.65M | -327.74M | 322.62M | -484.42M | -71.94M | -527.88M | -177.53M | -4.58M | -564.69M | -108.81M | 211.04M | -621.23M | -700.34M | 1,390.98M | 462.29M | -184.51M | -565.97M | -340.54M | -323.44M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.72M | -43.44M | -43.41M | -60.28M | -79.62M | 34.60M | -44.32M | -58.58M | -46.37M | -45.48M | -51.94M | -123.50M | -83.66M | -95.20M | -114.94M | -511.66M | -93.42M | -152.00M | -330.18M | -124.93M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.56M | 94.85M | 35.63M | 7.56M | 7.56M | 97.76M | -82.64M | 40.32M | -25.20M | 100.44M | 38.21M | 40.21M | 37.30M | -54.82M | 129.08M | 7.56M | 66.80M | -51.67M | 7.56M | 7.56M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.56M | 0.61M | 2.10M | -6.62M | -25.20M | -28.57M | 30.56M | 0.19M | -6.83M | -9.59M | 27.97M | -14.09M | 0.28M | 24.77M | -39.30M | 9.44M | 8.58M | -7.00M | 3.45M | -4.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.16M | -90.24M | -181.51M | 389.02M | -208.78M | 337.33M | -660.61M | 4.64M | 338.98M | -250.96M | 116.67M | 457.59M | -186.51M | -183.74M | 1,592.30M | 269.15M | -1923.57M | -51.12M | -36.89M | 66.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 381.89M | 458.64M | 179.50M | 122.88M | 373.84M | 395.25M | -130.76M | 245.86M | 383.87M | 360.16M | 234.52M | 375.93M | 517.38M | 582.01M | 352.10M | 301.81M | -1666.29M | 657.65M | 614.62M | 505.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.60M | -90.85M | -183.62M | 395.64M | -183.59M | 365.91M | -691.17M | 4.45M | 345.80M | -241.37M | 88.70M | 471.68M | -186.79M | -208.51M | 1,631.59M | 259.71M | -1932.15M | -44.13M | -40.35M | 71.03M |