|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 495.10M | 545.60M | 557.10M | 237.50M | 218.90M | 168.30M | 300.80M | 165.80M | 164.40M | 168.70M | -667.10M | 214.20M | 195.90M | 103.60M | 238.70M | 267.30M | 197.40M | 356.40M | -995.90M | 219.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.20M | 33.20M | 34.10M | 29.50M | 27.60M | 26.00M | 23.10M | 37.80M | 32.00M | 23.90M | 20.90M | 21.10M | 18.40M | 51.00M | 14.10M | 15.20M | 23.70M | 20.90M | 20.20M | 34.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.40M | -12.10M | 366.30M | -45.50M | 165.40M | 53.60M | -99.30M | 40.70M | 21.30M | -39.00M | 42.20M | 15.90M | 23.40M | 27.90M | -22.10M | 10.60M | -9.10M | 28.50M | 22.40M | 4.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 507.70M | 601.00M | -3.70M | -375.40M | 123.10M | 492.00M | 463.50M | -98.90M | 331.30M | 354.10M | 714.30M | -54.40M | 489.10M | 438.40M | 316.90M | -84.60M | 547.90M | 606.20M | 455.80M | 212.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.80M | 51.00M | 50.40M | 49.50M | 49.30M | 47.90M | 48.60M | 46.80M | 47.40M | 42.20M | 46.40M | 45.10M | 46.40M | 44.00M | 44.10M | 41.50M | 40.10M | 38.30M | 36.00M | 33.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2347.20M | -1161.20M | -329.90M | -137.70M | -371.60M | -212.60M | -190.90M | 70.70M | -467.70M | -106.50M | 54.80M | -365.10M | -32.60M | 32.40M | 45.60M | 205.90M | -179.80M | 97.10M | -117.60M | 172.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2218.70M | -1065.20M | -573.50M | -770.10M | -493.30M | 15.10M | -36.00M | -326.60M | -206.60M | 97.30M | -185.80M | -689.40M | 158.90M | 346.50M | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -689.40M | 158.90M | 346.50M | 10.50M | -311.80M | 179.10M | 284.10M | -362.20M | -54.70M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.90M | 26.00M | 35.60M | 23.90M | 33.20M | 62.70M | 73.10M | 38.10M | 46.70M | 39.20M | 40.30M | 21.00M | 26.70M | 28.40M | -7.00M | 23.40M | 17.50M | 19.80M | 23.60M | 14.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.10M | 7.00M | 5.30M | 6.20M | 4.80M | 6.90M | 114.30M | 0.90M | -122.10M | 42.60M | 31.80M | -14.70M | 176.80M | 8.30M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.30M | -120.10M | 228.80M | 21.20M | 33.70M | -34.40M | 77.40M | 21.00M | 14.10M | -52.30M | 44.00M | 0.10M | 1.60M | 78.60M | -18.50M | -96.70M | 96.80M | | -0.10M | -107.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -83.80M | -364.40M | -259.80M | -79.10M | -76.70M | -82.20M | -137.60M | 45.50M | -94.70M | 66.50M | -261.60M | -287.30M | 344.70M | 27.90M | -16.90M | -92.00M | -275.40M | -254.80M | -352.20M | -733.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -482.70M | 359.10M | 103.10M | -55.30M | -477.70M | -265.80M | -168.10M | -178.50M | -171.10M | -125.50M | -110.30M | -148.30M | -711.70M | -409.10M | -392.50M | 529.30M | -724.80M | -310.10M | 356.10M | 271.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.20M | 59.20M | 130.10M | 77.80M | 85.60M | 14.20M | 59.20M | 59.20M | 118.40M | 90.10M | 90.20M | 59.20M | 124.20M | -5.80M | 59.20M | 59.20M | 128.50M | -27.50M | 44.40M | 95.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | -23.90M | -3.60M | -20.40M | -45.00M | -48.60M | 45.40M | 11.70M | 6.50M | -25.50M | 31.30M | -14.10M | -5.20M | 36.10M | -47.10M | 20.40M | 39.00M | -9.70M | -4.20M | -14.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.80M | 595.70M | -160.40M | -509.80M | -431.30M | 144.00M | 157.80M | -231.90M | 65.50M | 295.10M | 342.40M | -490.00M | 122.10M | 57.20M | -92.50M | 352.70M | -452.30M | 41.30M | 459.70M | -249.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 480.80M | 575.00M | -39.30M | -399.30M | 89.90M | 429.30M | 390.40M | -137.00M | 284.60M | 314.90M | 674.00M | -75.40M | 462.40M | 410.00M | 323.90M | -108.00M | 530.40M | 586.40M | 432.20M | 198.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -58.80M | 595.70M | -160.40M | -509.80M | -431.30M | 144.00M | 157.80M | -231.90M | 65.50M | 295.10M | 342.40M | -490.00M | 122.10M | 57.20M | -92.50M | 352.70M | -452.30M | 41.30M | 459.70M | -249.30M |