|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 471.60M | 742.80M | 544.80M | 359.10M | 223.60M | 205.70M | 168.80M | 273.10M | 246.60M | 338.40M | 256.30M | 175.30M | 232.00M | -55.70M | 232.10M | 11.60M | 116.70M | 188.50M | 346.80M | 346.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.40M | 45.30M | 59.40M | 53.10M | 48.40M | 47.30M | 69.50M | 52.50M | 15.90M | 44.70M | 66.80M | 65.20M | 62.60M | 51.50M | 73.20M | 46.70M | 50.10M | 44.80M | 75.60M | 52.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.30M | 46.00M | -34.80M | 38.10M | 52.60M | 42.10M | -122.50M | 66.80M | 106.50M | -9.30M | -57.70M | 42.70M | -20.00M | -89.60M | 1.60M | -41.50M | 1.60M | -8.90M | 63.10M | 29.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.90M | -3.70M | -8.30M | -1.70M | -23.00M | 7.90M | -17.80M | -11.00M | -29.80M | -14.60M | -31.60M | -25.80M | -77.90M | -36.90M | -31.60M | -107.60M | -49.70M | 14.50M | -18.90M | -20.40M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 389.20M | | 24.40M | | 202.20M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 193.00M | 506.10M | 166.40M | 104.10M | 819.80M | 866.40M | -256.30M | -73.30M | 654.30M | 764.50M | -251.90M | 136.60M | 528.40M | 558.20M | -145.20M | -50.10M | 1,282.10M | -20.70M | -255.10M | -27.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.00M | 57.90M | 58.30M | 60.40M | 81.80M | 81.50M | 83.20M | 86.00M | 85.40M | 86.50M | 85.80M | 84.60M | 84.00M | 83.80M | 112.60M | 112.50M | 112.20M | 69.20M | 55.10M | 50.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.40M | 19.40M | 18.40M | 16.60M | 14.60M | 15.20M | 12.40M | 12.60M | 12.20M | 12.80M | 13.40M | 14.90M | 15.00M | 18.70M | 20.20M | 18.80M | 19.90M | 20.90M | 22.80M | 25.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.10M | 7.70M | 22.40M | 20.30M | 26.10M | 27.00M | 25.10M | 27.80M | 25.40M | 26.00M | 25.70M | 31.80M | 29.00M | 30.00M | 30.20M | 30.50M | 33.50M | 31.10M | 28.80M | 29.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | 140.60M | -19.00M | -24.30M | | -14.60M | 159.00M | -74.60M | | 36.70M | 18.40M | 6.30M | | -10.20M | 58.40M | -72.50M | | 121.90M | 208.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.10M | 2.80M | 44.60M | -23.30M | 11.90M | -29.50M | 13.60M | 22.40M | -42.40M | 3.60M | -0.20M | -9.80M | -13.80M | 14.40M | -1.10M | -2.20M | -12.20M | -3.50M | 12.40M | -8.30M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | -22.40M | -22.70M | -7.40M | -19.90M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.30M | 116.50M | -6.30M | -155.90M | 207.30M | 19.70M | 59.80M | 25.60M | -169.70M | 213.20M | -39.70M | 62.30M | -78.40M | 59.70M | 95.00M | -395.10M | 608.10M | -340.90M | -562.30M | 413.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.50M | 37.90M | 174.50M | -279.40M | -71.40M | -3.80M | 158.80M | -187.30M | -30.40M | 57.80M | 107.90M | -285.10M | 49.40M | 34.40M | 55.00M | -321.30M | 22.00M | 62.80M | 20.30M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.10M | 44.40M | 16.70M | 25.80M | 13.10M | 34.70M | 27.40M | 15.40M | 78.70M | 27.30M | 19.50M | 41.70M | 46.10M | 69.80M | 71.80M | 37.50M | 14.00M | 31.20M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | -4.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 372.30M | | 982.40M | | 493.70M | 6.80M | | | | -177.90M | 2.80M | | | | | | 69.70M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 175.90M | 210.30M | 388.80M | 337.20M | 146.00M | 154.40M | 217.60M | 167.80M | 138.90M | 84.30M | 317.60M | 226.00M | 605.90M | 257.30M | 168.40M | 311.80M | -36.30M | 332.30M | 218.70M | 237.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -658.10M | -679.90M | -728.60M | -422.70M | -1528.60M | -649.30M | -1042.60M | -1178.70M | -1056.90M | -332.10M | -137.60M | -273.20M | -811.90M | -1201.00M | -656.50M | -364.10M | -880.70M | -441.40M | -317.20M | -1358.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 136.60M | 117.60M | -59.30M | 5.10M | 271.30M | 280.70M | -1.90M | 94.80M | 37.70M | 30.00M | 135.20M | 37.50M | 171.80M | -24.20M | 85.70M | 213.80M | 124.90M | 481.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.10M | 487.20M | 467.30M | 808.60M | 213.30M | 95.80M | 958.90M | 1,027.90M | 505.80M | -385.90M | -159.00M | 391.10M | 274.30M | 909.20M | 87.90M | 292.40M | -16.40M | 88.50M | 487.40M | 1,491.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 141.80M | 141.10M | 143.10M | 147.40M | 146.60M | 146.00M | 148.40M | 153.40M | 153.00M | 152.50M | 155.70M | 165.70M | 167.90M | 167.10M | 166.20M | 173.20M | 173.20M | 171.10M | 170.20M | 176.40M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.20M | -27.30M | -8.00M | -19.60M | -40.50M | -9.10M | 59.70M | 0.50M | 5.80M | -31.70M | 25.70M | -9.80M | -3.40M | 30.80M | -50.00M | 15.80M | 32.90M | -9.50M | -4.20M | -20.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -242.80M | 286.10M | -102.90M | 470.40M | -536.00M | 303.80M | -280.30M | -223.60M | 109.00M | 14.80M | -522.80M | 244.70M | -12.60M | 297.20M | -763.80M | -106.00M | 417.90M | -383.10M | -89.10M | 84.20M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 178.90M | 461.70M | 149.70M | 78.30M | 806.70M | 831.70M | -283.70M | -88.70M | 575.60M | 737.20M | -271.40M | 94.90M | 482.30M | 488.40M | -217.00M | -87.60M | 1,268.10M | -51.90M | -255.10M | -27.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -253.00M | 313.40M | -94.90M | 490.00M | -495.50M | 312.90M | -340.00M | -224.10M | 103.20M | 46.50M | -548.50M | 254.50M | -9.20M | 266.40M | -713.80M | -121.80M | 385.00M | -373.60M | -84.90M | 104.80M |