|
Net Income (Quarter)
|
20.46M | 22.85M | 25.67M | 23.61M | 20.49M | 23.65M | 35.94M | 38.42M | 37.53M | 36.30M | 46.01M | 47.87M | 50.78M | 55.40M | 54.16M | 49.35M | 52.20M | 36.96M | 52.76M | 42.52M | 42.20M | 33.40M | -53.12M | 99.89M | 58.09M | 53.88M | -20.22M | 58.75M | 50.14M | 48.95M | 92.59M | 79.61M | 70.44M | -7.96M | 42.66M | 63.45M | 63.13M | 55.78M | 43.81M | 35.73M | 58.29M | 75.37M | 59.78M | 7.07M | 61.45M | 38.85M | 79.09M | 109.32M | 63.03M | 99.24M | 55.77M | 61.27M | 84.94M | 61.30M | 51.77M | 53.66M | 27.57M | -69.77M | -0.32M | 17.42M | -119.86M | 32.06M | 34.65M | 80.15M | 89.43M | 13.14M | -95.30M |
|
Gains from Investment Securities (Quarter)
|
| 1.07M | -0.90M | 1.00M | 1.93M | 7.42M | -5.10M | 1.21M | 0.79M | 1.25M | 1.50M | 1.39M | 29.20M | 6.48M | -38.12M | 5.65M | -0.37M | | -27.68M | 10.56M | 0.77M | -1.47M | 8.52M | 7.50M | 0.35M | -1.59M | -30.59M | 4.12M | | 169.00M | 157.32M | -0.52M | 0.38M | 9.75M | 83.80M | 5.27M | 14.19M | 26.58M | 21.44M | 5.67M | | | -0.20M | 3.94M | 5.29M | 55.86M | 251.80M | -1.95M | 59.58M | 276.15M | -414.82M | 14.42M | 8.55M | -37.48M | 191.26M | 6.32M | 0.42M | 893.89M | -892.42M | 31.82M | -33.80M | 1.64M | 315.97M | 60.02M | 872.92M | 19.78M | -876.23M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.40M | -0.11M | 0.00M | 0.29M | -0.59M | 0.85M | 0.08M | 0.00M | -1.17M | 1.17M | 1.02M | -0.77M | 1.01M | -0.09M | | -0.05M | | -1.66M | | 0.65M | 12.50M | 124.23M | | -0.04M | | -1.20M | -0.00M | 0.03M | | 0.02M | -1.31M | -1.25M | 28.99M | 2.56M | -0.49M | | | 4.58M | 6.09M | | | 0.29M | | | 6.48M | -0.00M | | | | | | | | | | | 113.00M | 5.36M | | 168.30M | | 22.88M | | | | |
|
Cash from Operations (Quarter)
|
| 75.24M | 65.08M | 57.20M | 85.87M | 97.25M | 118.71M | 64.49M | 125.23M | 90.38M | 120.86M | 70.54M | 160.66M | 125.34M | 186.41M | 89.04M | 186.47M | 178.57M | 202.31M | 116.41M | 198.85M | 157.30M | 183.32M | 138.92M | 216.23M | 184.06M | 257.63M | 180.61M | 216.02M | 230.42M | 284.19M | 219.07M | 300.25M | 162.24M | 341.75M | 236.99M | 436.10M | 360.76M | 351.48M | 350.70M | 476.61M | 284.63M | 401.87M | 226.66M | 485.71M | 468.37M | 525.80M | 327.88M | 522.62M | 399.80M | 451.94M | 277.69M | 505.89M | 419.39M | 456.42M | 349.73M | 464.39M | 358.36M | 462.31M | 352.27M | 573.21M | 566.51M | 769.48M | 399.08M | 641.24M | 652.86M | 718.95M |
|
Amortizatization of Intangibles (Quarter)
|
| -27.07M | -1.83M | 11.51M | 11.95M | 15.80M | -35.21M | -1.81M | 34.06M | 16.07M | -46.28M | 0.24M | 0.24M | 14.50M | 73.93M | 0.16M | 15.40M | 15.70M | -56.11M | 19.48M | 18.40M | 16.50M | 80.96M | 0.48M | 10.50M | 10.10M | -2.48M | -2.27M | 6.40M | 13.00M | -132.64M | 0.67M | 17.50M | 19.90M | 0.84M | 108.36M | 55.10M | 50.20M | 414.03M | 103.93M | 37.40M | 30.70M | 0.59M | 0.92M | 49.70M | 25.40M | 1.03M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| 2.11M | 2.25M | 2.41M | 2.93M | 2.71M | 2.41M | 2.45M | 2.51M | 2.29M | 2.21M | 2.21M | 1.80M | 2.33M | 2.36M | 2.43M | 2.47M | 2.83M | 2.92M | 2.08M | 2.40M | 2.27M | 2.21M | 2.22M | 2.07M | 2.08M | 2.12M | 2.26M | 2.64M | 2.55M | 2.46M | 2.44M | 2.51M | 2.62M | 3.06M | 3.06M | 2.95M | 2.91M | 2.61M | 4.49M | 2.91M | 2.90M | 5.32M | 5.18M | 4.64M | 4.64M | 4.74M | 4.67M | 4.90M | 4.75M | 4.38M | 4.97M | 4.39M | 4.41M | 5.08M | 5.41M | 7.34M | 6.96M | 7.13M | 6.93M | 11.73M | 5.71M | 4.29M | 7.58M | 7.61M | 7.73M | 9.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 40.23M | 41.97M | 46.02M | 47.91M | 54.32M | 58.51M | 57.56M | 60.96M | 62.98M | 65.53M | 69.22M | 73.65M | 83.87M | 155.81M | 93.29M | 96.71M | 121.20M | 105.89M | 111.14M | 137.09M | 137.47M | 197.87M | 129.07M | 131.52M | 136.97M | 118.23M | 169.02M | 175.59M | 178.13M | 311.83M | 131.81M | 178.11M | 199.91M | 185.77M | 186.43M | 298.79M | 293.96M | -117.26M | 207.55M | 290.56M | 286.72M | 551.10M | 291.46M | 349.17M | 365.84M | 359.92M | 369.73M | 368.98M | 369.04M | 378.88M | 382.13M | 376.97M | 388.70M | 430.13M | 421.20M | 432.57M | 420.61M | 420.48M | 431.10M | 425.34M | 460.00M | 455.36M | 443.01M | 461.17M | 497.00M | 493.46M |
|
Change in Receivables (Quarter)
|
| 4.53M | 8.13M | 9.41M | -0.40M | 28.29M | -12.82M | 5.84M | 1.38M | 2.39M | 11.64M | -1.48M | 4.90M | 49.44M | 7.26M | 15.58M | -19.77M | 15.78M | -11.07M | -2.13M | -18.45M | 36.96M | -4.95M | -18.73M | 13.90M | 6.21M | 8.74M | -3.22M | 4.34M | 45.38M | -32.74M | -9.46M | 33.17M | 18.00M | 32.00M | 30.25M | -20.94M | 28.19M | -16.18M | 50.26M | -5.23M | -7.52M | -29.07M | -19.29M | 4.17M | 41.16M | -28.47M | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 25.25M | -1.40M | -0.75M | 14.77M | 30.15M | -8.74M | -20.29M | 24.44M | -11.01M | 2.81M | -36.16M | 23.77M | 5.19M | 29.34M | -28.86M | 18.24M | 23.92M | 20.82M | -26.05M | 29.77M | -0.05M | 21.11M | -42.48M | 46.83M | 8.87M | 22.90M | -39.32M | 49.44M | 117.02M | -88.71M | -38.42M | 55.50M | -69.68M | 36.21M | -83.21M | 32.95M | 53.92M | 59.80M | 49.58M | 126.79M | -75.87M | -27.84M | -68.92M | 51.11M | 74.86M | 27.32M | -76.30M | 8.93M | 26.92M | 102.91M | -51.36M | 88.45M | -31.22M | 36.25M | -12.42M | 80.01M | -54.97M | -237.05M | -147.56M | 208.26M | 3.34M | 302.69M | -133.79M | 173.69M | 74.68M | 261.77M |
|
Other Working Capital Changes (Quarter)
|
| 3.44M | 1.65M | 8.18M | -1.62M | -2.93M | -1.74M | 10.73M | 2.19M | -1.53M | 0.77M | 11.47M | -2.72M | 4.35M | -3.61M | 10.86M | -0.79M | -0.71M | -5.83M | 14.23M | -0.90M | -0.43M | -1.22M | 14.85M | 0.58M | -0.56M | -11.94M | 15.42M | 38.45M | 92.88M | -76.84M | 13.04M | -7.68M | -3.72M | 0.17M | 1.75M | -4.71M | 23.75M | -11.65M | 35.12M | -11.06M | 1.34M | -9.80M | 34.61M | -3.80M | -1.94M | -14.51M | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| 18.34M | 100.55M | 375.00M | -221.30M | 95.04M | 1,070.26M | 135.11M | | | -294.40M | 185.96M | 36.14M | 374.54M | 249.12M | 258.73M | -141.44M | 37.51M | 15.52M | 224.12M | 207.10M | -406.91M | 828.08M | | 380.15M | -331.72M | 50.82M | 1.33M | 0.34M | 547.69M | 323.92M | 13.59M | 21.24M | 729.05M | 386.74M | | 76.29M | 40.70M | 1,208.17M | 9.08M | 771.49M | -705.60M | 1,361.93M | 377.30M | 477.59M | 521.91M | 687.27M | 508.52M | 572.92M | 666.63M | 772.70M | 518.73M | 548.29M | 686.49M | 889.58M | 738.68M | 629.98M | 1,097.80M | 1,059.14M | 659.32M | 655.49M | 781.53M | 735.41M | 787.30M | 704.32M | 687.39M | 1,002.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.39M | 11.41M | 26.54M | | | 43.27M | 142.29M | | | 35.77M | | 323.55M | | | | 20.20M | 69.13M | 137.18M | 58.21M | 90.82M | | | | | | 526.36M | | 21.55M | 16.70M | | | | | | | | | | | 2,319.91M | 149.09M | 814.10M | 426.48M | 5.77M | 518.48M | 62.08M | 1,015.27M | 82.36M | 459.91M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.65M | -20.65M | | | | 116.00M | | | | 75.70M | 116.74M | 108.55M | 108.55M | 4.35M | | | | | | | | | -52.99M | 49.18M | 16.23M | 324.04M | 121.36M | 41.96M | 71.04M | 81.26M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 702.44M | | | 594.26M | 526.36M | | 21.55M | 16.70M | 685.48M | -679.35M | 713.63M | -657.65M | | | | -200.66M | 52.99M | 97.78M | 2,319.91M | -2228.70M | 85.59M | 11.84M | 2.44M | | 74.90M | 73.24M | 5.10M | 0.18M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -98.34M | -160.42M | -442.75M | -143.73M | -872.89M | -278.33M | -137.56M | -193.46M | -260.66M | -239.12M | -316.83M | -329.60M | -1438.50M | -391.00M | -355.64M | -356.61M | -20.25M | -328.11M | -227.54M | -176.27M | -61.07M | -179.29M | -149.07M | -92.79M | -183.38M | -2102.26M | -154.13M | -144.91M | -775.38M | -229.18M | -215.57M | -247.90M | -254.51M | -639.18M | -177.28M | -348.30M | -268.20M | -2242.22M | 165.69M | -552.20M | -321.54M | 433.06M | -137.44M | -541.37M | -840.70M | -1079.83M | 185.46M | -744.10M | -621.17M | 118.10M | -719.09M | -708.74M | -2300.10M | -971.47M | -749.01M | -530.00M | 1,180.30M | -1016.40M | 6.62M | -281.84M | -1118.95M | -511.99M | -903.18M | 161.34M | -729.56M | -759.07M |
|
Other financing activities (Quarter)
|
| -16.92M | 0.12M | -0.01M | 0.53M | 18.39M | -16.11M | 0.14M | -0.10M | 5.99M | -6.26M | 1.60M | -1.02M | 33.73M | -32.38M | 0.04M | 0.24M | 0.11M | 0.10M | -0.07M | 0.12M | 1.12M | -0.66M | 0.05M | -0.30M | -0.13M | -0.12M | -0.12M | -0.15M | -0.11M | -0.15M | -0.15M | 0.15M | -0.36M | -8.23M | 0.06M | | 63.68M | 2.38M | 28.22M | 34.53M | -1.79M | -76.44M | 34.81M | -47.62M | 93.86M | 21.22M | 29.53M | -51.13M | 130.05M | -142.25M | -12.40M | 30.37M | -32.83M | 59.16M | 4.68M | -0.05M | -0.06M | -0.10M | 0.78M | -20.02M | -2.04M | 51.32M | -0.14M | 1.87M | -26.14M | 27.98M |
|
Cash from Financing Activities (Quarter)
|
| -5.06M | 126.50M | 364.04M | 349.67M | 499.51M | 104.85M | 105.72M | 51.76M | 181.12M | 120.16M | 231.90M | 190.47M | 1,341.50M | 184.76M | 252.45M | 152.27M | -127.46M | 124.57M | 124.57M | -11.90M | -139.50M | -0.14M | 6.16M | -101.62M | -30.32M | 1,876.31M | -50.81M | -69.09M | 540.64M | -70.12M | -2.89M | -16.54M | 242.98M | 97.66M | -43.21M | -90.62M | -74.70M | 1,965.80M | -503.64M | -19.29M | 10.70M | -759.79M | 91.01M | 313.82M | 826.32M | -295.46M | -416.67M | 141.32M | 198.18M | -513.46M | 478.30M | 154.79M | 1,934.44M | 401.62M | 390.91M | 93.42M | -592.61M | 1,071.75M | -809.71M | 857.30M | 474.35M | 1,541.50M | -1018.00M | 555.83M | -176.50M | 151.93M |
|
Dividends Paid - Common (Quarter)
|
| -62.98M | 23.17M | 10.10M | 111.49M | 49.96M | 14.21M | 6.52M | 4.71M | 4.44M | 245.62M | 157.37M | 83.98M | -212.43M | 305.51M | 8.05M | 290.39M | -267.27M | 369.77M | 11.73M | 315.05M | -277.76M | 405.19M | 232.88M | -195.97M | 431.90M | -389.39M | 22.42M | 22.42M | 21.53M | 455.24M | 17.39M | 430.83M | 199.00M | 54.76M | 216.70M | 216.51M | 216.60M | 20.33M | 234.98M | 234.37M | 234.68M | 292.74M | 560.60M | 310.98M | 312.32M | 13.77M | 673.75M | 348.15M | 347.36M | 9.95M | 704.91M | 366.48M | 369.10M | 10.16M | 737.98M | 384.01M | 388.47M | 10.18M | 788.52M | 415.78M | 418.76M | 10.19M | 848.61M | 433.30M | 436.38M | 10.18M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | | -1.21M | 0.91M | -10.99M | 2.75M | -19.89M | 18.30M | 2.62M | 0.03M | 0.15M | 9.41M | 5.85M | -13.96M | 1.94M | 0.54M | 6.71M | -18.78M | 2.18M | 13.57M | -13.45M | 10.39M | -22.03M | 21.77M | -32.18M | -20.04M | -11.07M | 23.00M | 78.17M | -0.69M | -34.80M | -8.26M | 46.38M | 13.44M | -60.52M | -27.05M | -104.39M | -26.44M | -124.87M | -2.48M | 40.46M |
|
Change in Cash (Quarter)
|
| -28.16M | 31.17M | -21.51M | 291.81M | -276.13M | -54.77M | 32.65M | -16.47M | 10.83M | 1.90M | -14.39M | 21.53M | 28.34M | -19.83M | -14.15M | -17.87M | 30.86M | -1.22M | 13.43M | 10.68M | -43.27M | 3.89M | -3.99M | 21.82M | -29.65M | 31.69M | -24.33M | 2.01M | -4.32M | -15.11M | 0.61M | 35.81M | 150.71M | -199.77M | 16.49M | -2.82M | 17.87M | 75.06M | 12.75M | -94.88M | -26.21M | 75.14M | 180.23M | 258.16M | 453.99M | -849.49M | 96.67M | -80.17M | -23.20M | 56.58M | 36.89M | -48.05M | 53.72M | -113.42M | -8.37M | 27.81M | 946.05M | 517.65M | -450.82M | 1,148.67M | -78.08M | 1,798.98M | -1522.09M | 1,358.41M | -253.20M | 111.81M |
|
Free Cash Flow (Quarter)
|
| 56.90M | -35.47M | -317.80M | 307.17M | 2.21M | -951.55M | -70.62M | 125.23M | 90.38M | 415.25M | -115.43M | 124.52M | -249.20M | -62.70M | -169.69M | 327.91M | 141.06M | 186.79M | -107.71M | -8.25M | 564.22M | -644.76M | 138.92M | -163.92M | 515.78M | 206.81M | 179.28M | 215.68M | -317.27M | -39.73M | 205.48M | 279.00M | -566.81M | -44.99M | 236.99M | 359.81M | 320.06M | -856.70M | 341.62M | -294.88M | 990.23M | -960.06M | -150.63M | 8.12M | -53.54M | -161.47M | -180.65M | -50.31M | -266.83M | -320.76M | -241.05M | -42.40M | -267.11M | -433.15M | -388.95M | -165.59M | -739.44M | -596.83M | -307.04M | -82.27M | -215.01M | 34.06M | -388.22M | -63.09M | -34.53M | -283.21M |
|
Net Cash Flow (Quarter)
|
| -28.16M | 31.17M | -21.51M | 291.81M | -276.13M | -54.77M | 32.65M | -16.47M | 10.83M | 1.90M | -14.39M | 21.53M | 28.34M | -19.83M | -14.15M | -17.87M | 30.86M | -1.22M | 13.43M | 10.68M | -43.27M | 3.89M | -3.99M | 21.82M | -29.65M | 31.69M | -24.33M | 2.01M | -4.32M | -15.11M | 0.61M | 35.81M | 150.71M | -199.77M | 16.49M | -2.82M | 17.87M | 75.06M | 12.75M | -94.88M | -26.21M | 75.14M | 180.23M | 258.16M | 453.99M | -849.49M | 96.67M | -80.17M | -23.20M | 56.58M | 36.89M | -48.05M | 53.72M | -113.42M | -8.37M | 27.81M | 946.05M | 517.65M | -450.82M | 1,148.67M | -78.08M | 1,798.98M | -1522.09M | 1,358.41M | -253.20M | 111.81M |