|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 199.40M | 236.70M | 420.80M | 143.90M | 335.50M | 138.10M | 175.90M | -8.70M | 3.20M | 59.30M | 172.40M | 65.60M | 84.50M | 154.80M | 241.90M | 57.50M | 110.50M | 222.40M | 401.80M | 159.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -2.50M | -31.20M | -34.40M | -44.40M | -16.20M | 200.10M | 43.70M | 72.40M | -2.10M | 24.80M | 24.40M | 125.90M | 21.70M | -34.40M | 22.70M | 109.40M | -7.70M | -73.10M | 11.60M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.20M | 30.60M | -297.70M | -77.10M | -124.50M | 216.90M | -336.60M | 3.80M | 1.60M | -131.80M | 284.90M | -0.60M | 2.60M | -1.30M | 17.00M | -31.00M | 40.10M | -212.50M | 232.20M | 5.20M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 7.70M | 4.60M | 5.50M | 6.30M | 5.60M | 9.60M | 7.10M | 11.90M | 2.70M | -1.40M | 9.90M | 21.80M | 3.00M | 3.30M | 9.40M | 9.00M | 18.80M | 4.40M | 3.80M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 215.70M | 456.40M | 762.10M | -716.40M | 177.00M | 137.50M | 601.80M | -716.30M | 237.00M | 325.70M | 729.40M | -677.50M | 273.90M | 261.60M | 927.30M | -767.60M | 332.80M | 617.10M | 1,011.80M | -755.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.00M | 1.20M | 1.30M | 1.20M | 1.20M | 1.10M | 1.00M | 1.10M | 1.00M | 1.20M | 1.40M | 1.20M | 1.50M | 1.40M | 1.70M | 1.50M | 1.60M | 1.50M | 1.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.30M | 24.00M | 28.60M | 18.60M | 25.80M | 25.30M | 16.10M | 16.70M | 36.30M | 13.50M | 18.80M | 11.20M | 45.60M | 22.10M | 18.50M | 22.00M | 44.00M | 22.40M | 26.30M | 23.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.50M | 52.80M | 57.20M | 54.40M | 55.40M | 55.70M | 62.60M | 57.50M | 59.90M | 59.10M | 61.90M | 61.00M | 62.30M | 65.50M | 67.00M | 71.60M | 67.70M | 57.60M | 55.90M | 57.80M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.90M | 150.50M | 355.80M | -76.20M | 11.60M | 114.30M | 241.60M | -160.60M | 20.80M | -18.30M | 147.00M | -156.20M | 41.30M | 55.20M | 267.60M | -163.50M | -8.40M | 11.00M | 309.70M | -121.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 118.70M | 400.40M | 459.00M | -181.20M | -492.40M | 181.60M | 208.70M | -56.00M | -577.20M | 204.40M | 507.30M | -599.10M | 22.50M | 249.20M | 457.90M | -650.50M | 568.40M | 57.50M | 85.50M | -642.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.70M | -92.80M | 166.60M | 58.70M | -37.40M | 53.30M | -114.50M | 26.50M | -21.60M | 10.50M | 8.60M | -8.60M | -7.60M | 11.00M | 5.30M | 6.90M | -8.00M | 40.80M | 15.80M | 4.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.20M | 41.80M | 64.30M | 46.60M | 40.30M | 49.10M | 69.80M | 49.30M | 38.90M | 49.50M | 49.20M | 43.20M | 38.20M | 44.90M | 59.20M | 44.50M | 44.40M | 49.50M | 77.20M | 64.90M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | 25.60M | 34.90M | 5.60M | 7.50M | 6.00M | 5.30M | 9.20M | 3.50M | 8.80M | 2.20M | 5.70M | 3.90M | 4.70M | 4.90M | 4.90M | 22.70M | 14.50M | 9.70M | 21.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | 394.60M | 2.00M | | 3.70M | | | 13.60M | | | | | 1.50M | 20.10M | | | | 1.60M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -116.00M | -102.20M | -489.80M | -94.00M | 30.90M | -84.70M | -95.30M | -74.00M | -86.70M | -59.70M | -70.00M | -54.30M | -99.80M | -64.90M | -97.80M | -152.80M | -47.60M | -51.20M | -85.00M | -61.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.80M | -5.40M | 17.30M | 14.90M | -34.60M | -21.60M | -101.40M | -23.80M | -0.70M | -6.70M | 0.50M | -23.30M | -2.70M | -8.60M | 25.40M | -31.80M | -2.20M | -9.10M | 30.30M | -70.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.00M | -275.40M | -183.10M | 806.50M | -205.20M | -100.80M | -513.60M | 775.30M | -271.40M | -272.70M | -605.50M | 703.40M | -136.80M | -217.60M | -800.20M | 900.70M | -283.20M | -544.70M | -716.00M | 649.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | -7.60M | -3.70M | -6.70M | -30.90M | -26.00M | 24.30M | 4.50M | -0.70M | -13.40M | 15.90M | -9.70M | -5.00M | 12.90M | -26.20M | 11.70M | 23.80M | -4.30M | 0.70M | -12.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.40M | 71.20M | 85.50M | -10.60M | -28.20M | -74.00M | 17.20M | -10.50M | -121.80M | -20.10M | 69.80M | -38.10M | 32.30M | -8.00M | 3.10M | -8.00M | 25.80M | 16.90M | 211.50M | -179.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.50M | 414.60M | 697.80M | -763.00M | 136.70M | 88.40M | 532.00M | -765.60M | 198.10M | 276.20M | 680.20M | -720.70M | 235.70M | 216.70M | 868.10M | -812.10M | 288.40M | 567.60M | 934.60M | -819.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.70M | 78.80M | 89.20M | -3.90M | 2.70M | -48.00M | -7.10M | -15.00M | -121.10M | -6.70M | 53.90M | -28.40M | 37.30M | -20.90M | 29.30M | -19.70M | 2.00M | 21.20M | 210.80M | -166.90M |