|
Net Income (Quarter)
|
-0.30M | -1.80M | 19.90M | 29.60M | 136.80M | 6.30M | 3.30M | 3.60M | 1.60M | 0.50M | 89.30M | 3.00M | 7.00M | -1.00M | 45.00M | 1.00M | -3.00M | | 18.00M | 7.00M | 5.00M | -13.00M | 8.00M | | | | 60.00M | 82.00M | 207.00M | 5.00M | 16.00M | 10.00M | -1.00M | 18.00M | 132.00M | | | | | 199.00M | | | | | 5.00M | -28.00M | -2.00M | 5.00M | 6.00M | -3.00M | | | | | | -88.00M | 242.00M | 462.00M | -115.00M | 268.00M | 342.00M | 269.00M | 496.00M | 82.00M | 284.00M | 363.00M | -85.00M |
|
Share-based Compensation (Quarter)
|
| 7.70M | 6.10M | 5.60M | 5.70M | 5.80M | 8.00M | 6.50M | 6.70M | 6.90M | 6.90M | 6.00M | 5.00M | 6.00M | 10.00M | 7.00M | 9.00M | 8.00M | 11.00M | 12.00M | 13.00M | 14.00M | 12.00M | 13.00M | 19.00M | 12.00M | 12.00M | 14.00M | 15.00M | 15.00M | 14.00M | 10.00M | 14.00M | 13.00M | 7.00M | 7.00M | 8.00M | 7.00M | 9.00M | 9.00M | 9.00M | 9.00M | 11.00M | 9.00M | 10.00M | 10.00M | 10.00M | 11.00M | 10.00M | 10.00M | 11.00M | 13.00M | 11.00M | 13.00M | 12.00M | 14.00M | 14.00M | 15.00M | 17.00M | 16.00M | 17.00M | 15.00M | 34.00M | 21.00M | 20.00M | 23.00M | 24.00M |
|
Gains from Investment Securities (Quarter)
|
| -7.90M | 23.10M | 21.10M | 33.30M | -25.80M | -10.00M | 0.70M | 21.10M | -5.50M | -12.30M | 3.00M | 3.00M | 79.00M | -54.00M | 36.00M | 68.00M | -23.00M | -77.00M | 1.00M | 2.00M | | 68.00M | 20.00M | -13.00M | 2.00M | 18.00M | | -6.00M | 6.00M | 7.00M | | 4.00M | -4.00M | 18.00M | 1.00M | 2.00M | 59.00M | -56.00M | 3.00M | 2.00M | 4.00M | 25.00M | | | 1.00M | 326.00M | 1.00M | -95.00M | 1,086.00M | -975.00M | 309.00M | 432.00M | -660.00M | 996.00M | | 89.00M | 972.00M | -1044.00M | -22.00M | 66.00M | -59.00M | 142.00M | 7.00M | 97.00M | 36.00M | 56.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | 3.00M | | 2.00M | | 2.00M | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 84.50M | 12.60M | -88.10M | 136.00M | 21.20M | 119.40M | -66.50M | 53.40M | 68.40M | 54.70M | -45.00M | 238.00M | 184.00M | 243.00M | -36.00M | 250.00M | 130.00M | 140.00M | -242.00M | 231.00M | 300.00M | 305.00M | 41.00M | 348.00M | 284.00M | 278.00M | 92.00M | 282.00M | 371.00M | 417.00M | 4.00M | 287.00M | 272.00M | 174.00M | 18.00M | 332.00M | 321.00M | 272.00M | -4.00M | 376.00M | 328.00M | 421.00M | 105.00M | 448.00M | 412.00M | 613.00M | 665.00M | 851.00M | 1,084.00M | 1,490.00M | 667.00M | 828.00M | 1,482.00M | 1,378.00M | 1,418.00M | 1,721.00M | 1,076.00M | 2,263.00M | 1,591.00M | 1,363.00M | 2,366.00M | 1,495.00M | 1,115.00M | 1,896.00M | 1,311.00M | 1,506.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 29.60M | 2.00M | 23.00M | 22.50M | 22.30M | 22.60M | 20.50M | 19.30M | 18.50M | 14.70M | 17.00M | 26.00M | 34.00M | 26.00M | 52.00M | 52.00M | 55.00M | 50.00M | 132.00M | 103.00M | 121.00M | 120.00M | 100.00M | 1.00M | 1.00M | 104.00M | 100.00M | 102.00M | 113.00M | 116.00M | 112.00M | 110.00M | 109.00M | 58.00M | 47.00M | 45.00M | 46.00M | 44.00M | 44.00M | 44.00M | 44.00M | 46.00M | 43.00M | 46.00M | 100.00M | 107.00M | 183.00M | 105.00M | 252.00M | -108.00M | 115.00M | 120.00M | 126.00M | 130.00M | 134.00M | 151.00M | 153.00M | 155.00M | 167.00M | 189.00M | 189.00M | 194.00M | 196.00M | 200.00M | 227.00M | 221.00M |
|
Change in Receivables (Quarter)
|
| -34.80M | -13.50M | -7.10M | 17.40M | 6.30M | 11.60M | -24.40M | 12.90M | 1.90M | -6.40M | 7.00M | 30.00M | -25.00M | | -16.00M | 28.00M | 2.00M | -14.00M | 37.00M | 6.00M | 10.00M | -31.00M | 18.00M | 47.00M | -8.00M | -64.00M | -10.00M | 41.00M | 12.00M | -29.00M | -15.00M | 45.00M | -24.00M | 5.00M | -6.00M | 27.00M | -29.00M | -7.00M | -12.00M | 63.00M | 25.00M | -40.00M | -20.00M | 11.00M | 36.00M | 56.00M | -14.00M | 72.00M | 23.00M | 39.00M | -27.00M | | -87.00M | -64.00M | -45.00M | 35.00M | -27.00M | | -8.00M | 24.00M | 2.00M | 25.00M | -34.00M | 50.00M | 2.00M | -4.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -21.00M | -17.00M | -9.00M | | -7.00M | -22.00M | 12.00M | -5.00M | 12.00M | -115.00M | -3.00M | 8.00M | 3.00M | -5.00M | -5.00M | 2.00M | 4.00M | -3.00M | -5.00M | 5.00M | 6.00M | -6.00M | | 1.00M | -7.00M | -86.00M | 217.00M | -163.00M | 57.00M | 739.00M | 181.00M | -220.00M | 888.00M | 1,207.00M | 224.00M | -253.00M | 2,447.00M | -2458.00M | 505.00M | 313.00M | 2,077.00M | 900.00M | -18.00M | 1.00M | 12.00M | -7.00M |
|
Change in Accured Expenses (Quarter)
|
| | | -88.60M | | | | -85.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -150.00M | 125.00M | 9.00M | | -106.00M | 122.00M | 85.00M | | -228.00M | 177.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 16.00M | 123.00M | 43.00M | 63.00M | -39.00M | -30.00M | 3.00M | 5.00M | -2.00M | -8.00M | 63.00M | 38.00M | -71.00M | -163.00M | 31.00M | -88.00M | 35.00M | -61.00M | 58.00M | 13.00M | -14.00M | -4.00M | -32.00M | 80.00M | -43.00M | 19.00M | 144.00M | -230.00M | 26.00M | 200.00M | 143.00M | 3.00M | 53.00M | -133.00M | -28.00M | 35.00M | 47.00M | -104.00M | 33.00M | 46.00M | -54.00M | 58.00M | 11.00M | -63.00M | 60.00M | 473.00M |
|
Other Working Capital Changes (Quarter)
|
| -82.90M | 55.90M | 13.20M | -11.10M | -14.00M | -13.20M | 12.80M | -16.30M | -6.50M | 15.00M | 9.00M | 4.00M | -8.00M | -54.00M | 21.00M | 1.00M | 25.00M | -44.00M | 49.00M | 26.00M | -19.00M | -33.00M | 37.00M | 11.00M | 19.00M | 28.00M | 2.00M | 41.00M | -20.00M | -19.00M | 41.00M | 24.00M | -15.00M | 10.00M | 14.00M | 5.00M | -5.00M | -69.00M | 76.00M | -28.00M | -66.00M | -103.00M | 205.00M | -23.00M | -27.00M | -70.00M | 148.00M | -293.00M | 41.00M | -95.00M | 561.00M | 3.00M | 250.00M | -429.00M | 174.00M | -241.00M | 198.00M | -105.00M | 262.00M | 3.00M | -81.00M | 110.00M | 14.00M | 11.00M | 25.00M | 38.00M |
|
Capital Expenditures (Quarter)
|
| 1.70M | 47.10M | 5.90M | -3.20M | 25.50M | 25.70M | 3.30M | 14.10M | 5.50M | 13.10M | 11.00M | 16.00M | 16.00M | 36.00M | 30.00M | 47.00M | 39.00M | 29.00M | 36.00M | 47.00M | 61.00M | 66.00M | 43.00M | 60.00M | 69.00M | 69.00M | 50.00M | 130.00M | 50.00M | 60.00M | 46.00M | 42.00M | 44.00M | 17.00M | 20.00M | 19.00M | 17.00M | 27.00M | 22.00M | 25.00M | 22.00M | 27.00M | 28.00M | 20.00M | 27.00M | 35.00M | 22.00M | 32.00M | 39.00M | 38.00M | 43.00M | 34.00M | 30.00M | 31.00M | 34.00M | 35.00M | 32.00M | 31.00M | 35.00M | 41.00M | 40.00M | 30.00M | 37.00M | 38.00M | 38.00M | 34.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.30M | 50.70M | 9.90M | 2.60M | 4.10M | 3.50M | 1.70M | 2.10M | 13.10M | -10.90M | 2.00M | | | | | | | 1.00M | 2.00M | | | 3.00M | 14.00M | | | -12.00M | | | | 6.00M | | | 2.00M | 2.00M | 21.00M | | | | | | 1.00M | 3.00M | 9.00M | | | | | 3.00M | | -3.00M | 5.00M | | 3.00M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| 5.80M | 43.70M | 0.40M | -0.80M | 10.80M | | 0.30M | | | -0.30M | 11.00M | 4.00M | 70.00M | 98.00M | | | 19.00M | -19.00M | | 2,248.00M | 5.00M | | 11.00M | -11.00M | | | | | | -229.00M | | | | 202.00M | | | | | | | | | | 976.00M | 100.00M | | 5.00M | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | 49.20M | | 225.60M | | | | 32.00M | | 135.00M | 120.00M | | | | | | | 25.00M | | | | 49.00M | 56.00M | 135.00M | 21.00M | -175.00M | 25.00M | -25.00M | 75.00M | -75.00M | 20.00M | 24.00M | 281.00M | -221.00M | 19.00M | 23.00M | 18.00M | 13.00M | 17.00M | 10.00M | 10.00M | 9.00M | 2.00M | -2.00M | | 241.00M | 24.00M | 20.00M | 68.00M | 379.00M | 34.00M | 59.00M | 28.00M | 214.00M | 90.00M | 97.00M | 115.00M | 121.00M | 36.00M | 88.00M | 100.00M | 397.00M | 81.00M | 99.00M | 150.00M | 364.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| 177.40M | -1033.60M | 5.60M | -96.90M | 442.10M | -570.20M | 202.30M | -268.70M | -12.30M | 817.70M | 99.00M | -86.00M | -10.00M | 591.00M | -43.00M | 3.00M | 535.00M | 250.00M | 257.00M | -261.00M | 4.00M | 161.00M | 75.00M | 330.00M | 307.00M | -329.00M | 69.00M | 96.00M | 23.00M | 50.00M | 105.00M | 178.00M | -127.00M | -182.00M | 120.00M | 189.00M | 113.00M | -237.00M | -268.00M | 102.00M | 648.00M | -87.00M | 382.00M | -377.00M | 1,925.00M | -2075.00M | -645.00M | 648.00M | 6,275.00M | -6544.00M | 1,984.00M | -1980.00M | 1.00M | 2,566.00M | | 1,628.00M | 2,562.00M | 1,685.00M | 1,783.00M | 2,394.00M | 3,818.00M | 4,279.00M | 1,890.00M | 4,561.00M | -4912.00M | -2837.00M |
|
Cash from Investing Activities (Quarter)
|
| -135.10M | 12.20M | 128.90M | 290.80M | -107.10M | 14.10M | 49.90M | -37.20M | -36.40M | 187.70M | -42.00M | -68.00M | -42.00M | -158.00M | -23.00M | -38.00M | -97.00M | 98.00M | -2524.00M | 146.00M | -68.00M | -274.00M | 1.00M | -107.00M | -316.00M | -149.00M | 171.00M | -271.00M | -192.00M | 101.00M | 224.00M | 175.00M | -221.00M | -99.00M | -32.00M | 86.00M | -96.00M | -312.00M | 94.00M | 26.00M | -281.00M | -359.00M | -439.00M | 86.00M | -687.00M | -1291.00M | -1060.00M | -2058.00M | -1745.00M | -2586.00M | -3414.00M | -2477.00M | -1999.00M | -2634.00M | -2285.00M | -1946.00M | -1529.00M | -3330.00M | -1096.00M | -1925.00M | -1995.00M | -2846.00M | -785.00M | -3483.00M | -2058.00M | -2608.00M |
|
Other financing activities (Quarter)
|
| -2.10M | 3.60M | 1.00M | | 7.30M | -36.60M | | | | 6.00M | 5.00M | | 2.00M | 1.00M | 3.00M | -1.00M | 12.00M | 3.00M | 2.00M | 685.00M | -682.00M | 682.00M | 7.00M | -24.00M | | 17.00M | | | | | | | | | -7.00M | | | | | | | | | | | | | | | 8.00M | | | | | | | 14.00M | | -19.00M | 13.00M | 6.00M | | -13.00M | 3.00M | 8.00M | |
|
Cash from Financing Activities (Quarter)
|
| -34.70M | -58.50M | -43.40M | -173.60M | 4.70M | 26.40M | -36.20M | -26.00M | -21.70M | -121.10M | 143.00M | -127.00M | 63.00M | -27.00M | -64.00M | -54.00M | -9.00M | 467.00M | 1,574.00M | -54.00M | -183.00M | -277.00M | -161.00M | 291.00M | -175.00M | -227.00M | -207.00M | -125.00M | -144.00M | 48.00M | -249.00M | -323.00M | -260.00M | -197.00M | -136.00M | -58.00M | -123.00M | -125.00M | -224.00M | 80.00M | -122.00M | -216.00M | -152.00M | 929.00M | 793.00M | 526.00M | 702.00M | 1,652.00M | 2,338.00M | 308.00M | 1,180.00M | 1,282.00M | 565.00M | 1,068.00M | 1,402.00M | 540.00M | 526.00M | 625.00M | 255.00M | 1,935.00M | -291.00M | -140.00M | 675.00M | 375.00M | 969.00M | 244.00M |
|
Dividends Paid - Common (Quarter)
|
| 101.40M | 33.70M | 0.70M | 0.60M | 114.80M | 40.50M | 26.50M | -25.50M | 78.00M | 26.00M | 30.00M | 32.00M | -55.00M | 121.00M | 37.00M | 36.00M | 36.00M | 44.00M | 3.00M | -3.00M | 150.00M | -149.00M | | 2.00M | 4.00M | | 58.00M | 57.00M | -109.00M | 233.00M | 2.00M | 134.00M | -121.00M | -15.00M | 4.00M | | 3.00M | 321.00M | 6.00M | 163.00M | -166.00M | 8.00M | 90.00M | -85.00M | 277.00M | 107.00M | 104.00M | -95.00M | 5.00M | 5.00M | | 245.00M | -230.00M | 5.00M | 20.00M | | 346.00M | 134.00M | 130.00M | -113.00M | 374.00M | 141.00M | 136.00M | -110.00M | 380.00M | -344.00M |
|
Change in Cash (Quarter)
|
| -85.30M | 66.70M | -2.60M | 253.20M | -81.20M | 37.60M | -52.80M | -9.80M | 10.30M | 121.30M | 56.00M | 43.00M | 205.00M | 58.00M | -123.00M | 158.00M | 24.00M | 705.00M | -1192.00M | 323.00M | 49.00M | -246.00M | -119.00M | 532.00M | -207.00M | -98.00M | 56.00M | -114.00M | 35.00M | 566.00M | -21.00M | 139.00M | -209.00M | -122.00M | -150.00M | 360.00M | 102.00M | -165.00M | -134.00M | 482.00M | -75.00M | -154.00M | -486.00M | 1,463.00M | 518.00M | -152.00M | 307.00M | 445.00M | 1,677.00M | -788.00M | -1567.00M | -367.00M | 48.00M | -188.00M | 535.00M | 315.00M | 73.00M | -442.00M | 750.00M | 1,373.00M | 80.00M | -1491.00M | 1,005.00M | -1212.00M | 222.00M | -858.00M |
|
Free Cash Flow (Quarter)
|
| 82.80M | -34.50M | -94.00M | 139.20M | -4.30M | 93.70M | -69.80M | 39.30M | 62.90M | 41.60M | -56.00M | 222.00M | 168.00M | 207.00M | -66.00M | 203.00M | 91.00M | 111.00M | -278.00M | 184.00M | 239.00M | 239.00M | -2.00M | 288.00M | 215.00M | 209.00M | 42.00M | 152.00M | 321.00M | 357.00M | -42.00M | 245.00M | 228.00M | 157.00M | -2.00M | 313.00M | 304.00M | 245.00M | -26.00M | 351.00M | 306.00M | 394.00M | 77.00M | 428.00M | 385.00M | 578.00M | 643.00M | 819.00M | 1,045.00M | 1,452.00M | 624.00M | 794.00M | 1,452.00M | 1,347.00M | 1,384.00M | 1,686.00M | 1,044.00M | 2,232.00M | 1,556.00M | 1,322.00M | 2,326.00M | 1,465.00M | 1,078.00M | 1,858.00M | 1,273.00M | 1,472.00M |
|
Net Cash Flow (Quarter)
|
| -85.30M | -33.70M | -2.60M | 253.20M | -81.20M | 159.90M | -52.80M | -9.80M | 10.30M | 121.30M | 56.00M | 43.00M | 205.00M | 58.00M | -123.00M | 158.00M | 24.00M | 705.00M | -1192.00M | 323.00M | 49.00M | -246.00M | -119.00M | 532.00M | -207.00M | -98.00M | 56.00M | -114.00M | 35.00M | 566.00M | -21.00M | 139.00M | -209.00M | -122.00M | -150.00M | 360.00M | 102.00M | -165.00M | -134.00M | 482.00M | -75.00M | -154.00M | -486.00M | 1,463.00M | 518.00M | -152.00M | 307.00M | 445.00M | 1,677.00M | -788.00M | -1567.00M | -367.00M | 48.00M | -188.00M | 535.00M | 315.00M | 73.00M | -442.00M | 750.00M | 1,373.00M | 80.00M | -1491.00M | 1,005.00M | -1212.00M | 222.00M | -858.00M |