|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 113.00M | 5.36M | | 168.30M | | 22.88M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,319.91M | 149.09M | 814.10M | 426.48M | 5.77M | 518.48M | 62.08M | 1,015.27M | 82.36M | 459.91M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -52.99M | 49.18M | 16.23M | 324.04M | 121.36M | 41.96M | 71.04M | 81.26M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |