|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 443.44M | 436.62M | 692.98M | 396.23M | 489.92M | 451.68M | 86.14M | 125.00M | 206.00M | 201.00M | 495.00M | 148.00M | 142.00M | 245.00M | 501.00M | 191.00M | 239.00M | 396.00M | 450.00M | 342.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 0.47M | 2.25M | 36.86M | 45.46M | 41.49M | -85.81M | 46.00M | 4.00M | 4.00M | 42.00M | 30.00M | 39.00M | 43.00M | 34.00M | 21.00M | 42.00M | 47.00M | 10.00M | 48.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.00M | -19.00M | -40.00M | -84.00M | -3.00M | | -66.00M | -200.00M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.64M | 150.20M | 137.17M | 146.74M | 168.51M | 54.26M | 19.49M | 178.00M | 5.00M | 6.00M | 67.00M | 22.00M | 8.00M | 13.00M | 89.00M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.49M | 10.00M | 26.41M | | 47.50M | 4.00M | | | -13.00M | 3.00M | 6.00M | 7.00M | -16.00M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 420.57M | 973.00M | 1,163.88M | -393.51M | 454.42M | 753.89M | 814.19M | -745.00M | -11.00M | 383.00M | 853.00M | -492.00M | 287.00M | 573.00M | 1,340.00M | -546.00M | 57.00M | 827.00M | 1,221.00M | -825.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.00M | 45.00M | 48.00M | 55.00M | 48.00M | 55.00M | 49.00M | 47.00M | 51.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.76M | 2.92M | 1.66M | 1.74M | 3.13M | 1.46M | 1.00M | 1.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.08M | 122.56M | 162.27M | 149.03M | 162.36M | 142.14M | 159.47M | 162.00M | 155.00M | 149.00M | 157.00M | 158.00M | 161.00M | 178.00M | 177.00M | 142.00M | 182.00M | 181.00M | 189.00M | 182.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.84M | 535.78M | 553.59M | -725.22M | 530.98M | -180.94M | 439.18M | -844.00M | 33.00M | 142.00M | 703.00M | -211.00M | -577.00M | 877.00M | 477.00M | -859.00M | 72.00M | 356.00M | 716.00M | -89.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.60M | 84.40M | | -80.10M | -12.70M | 9.20M | | 31.80M | -65.40M | -112.10M | | -56.90M | -23.20M | 36.00M | | 81.00M | 29.00M | 24.00M | | 60.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.35M | 45.47M | 88.59M | 42.06M | 54.67M | 64.27M | -161.00M | | 135.00M | 76.00M | 94.00M | 68.00M | 67.00M | 77.00M | 177.00M | 64.00M | 70.00M | 88.00M | 168.00M | 81.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.00M | 22.00M | | | | 229.00M | 13.00M | | | | 321.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.41M | 27.57M | 12.22M | 12.10M | 29.91M | 4.71M | 40.28M | 15.00M | 6.00M | 7.00M | 26.00M | 22.00M | 7.00M | 19.00M | 43.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.59M | -210.91M | -725.59M | -95.62M | -233.32M | -274.81M | -228.25M | -115.00M | -255.00M | -167.00M | -144.00M | -900.00M | -407.00M | -187.00M | -20.00M | -462.00M | -5.00M | -197.00M | -963.00M | 64.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -43.29M | -1.23M | 0.21M | -13.17M | -15.62M | 6.58M | -34.00M | -24.00M | -13.00M | -218.00M | -123.00M | -23.00M | 5.00M | -246.00M | -167.00M | -81.00M | -35.00M | -238.00M | 27.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.94M | -104.15M | -764.87M | -209.01M | -551.49M | -452.23M | -553.28M | 761.00M | 314.00M | -169.00M | -752.00M | 1,192.00M | 50.00M | -315.00M | -1148.00M | 1,256.00M | -96.00M | -328.00M | -36.00M | 545.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.65M | 0.97M | 0.21M | 0.16M | 0.37M | 0.26M | 0.10M | 0.90M | | 41.00M | | | 9.00M | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.06M | -38.62M | -9.29M | -49.02M | -131.53M | -134.53M | 149.07M | 14.00M | -11.00M | -51.00M | 61.00M | -44.00M | -24.00M | 53.00M | -108.00M | 44.00M | 63.00M | -25.00M | -17.00M | -3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 255.10M | 619.31M | -335.88M | -747.15M | -461.91M | -107.67M | 181.73M | -85.00M | 37.00M | -4.00M | 18.00M | -244.00M | -94.00M | 124.00M | 64.00M | 292.00M | 19.00M | 277.00M | 205.00M | -219.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 374.22M | 927.54M | 1,075.29M | -435.56M | 399.76M | 689.62M | 975.19M | -745.00M | -146.00M | 307.00M | 759.00M | -560.00M | 220.00M | 496.00M | 1,163.00M | -610.00M | -13.00M | 739.00M | 1,053.00M | -906.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 247.04M | 657.94M | -326.59M | -698.14M | -330.38M | 26.86M | 32.66M | -99.00M | 48.00M | 47.00M | -43.00M | -200.00M | -70.00M | 71.00M | 172.00M | 248.00M | -44.00M | 302.00M | 222.00M | -216.00M |