|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | 90.20M | 8.80M | 71.90M | -658.30M | 89.40M | -512.10M | 81.70M | 131.80M | -68.10M | 16.10M | 48.30M | -82.70M | -0.50M | -36.90M | -429.10M | -193.20M | -126.60M | -414.80M | 15.90M | -28.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | 23.00M | 32.80M | 33.10M | 29.20M | 30.00M | 31.80M | 20.80M | 10.90M | 29.20M | 24.50M | 24.10M | 10.90M | 27.00M | 11.90M | 12.40M | 21.70M | 28.30M | 8.40M | 9.90M | 7.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | 8.70M | 24.40M | 18.60M | 35.40M | 0.10M | -8.00M | 21.90M | -22.40M | -18.40M | 8.70M | -3.00M | -74.70M | -28.20M | -54.30M | -195.50M | 148.70M | -22.60M | -183.30M | -54.40M | 21.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | 14.70M | 12.60M | 3.30M | 13.70M | | 57.70M | 25.90M | 32.00M | 18.00M | 22.90M | -11.30M | -23.70M | 7.20M | 73.00M | 23.20M | 41.50M | -1.70M | 81.80M | 42.70M | -110.50M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | 2.30M | 0.60M | 0.10M | 642.10M | 4.00M | 558.80M | 3.80M | 26.50M | 16.00M | 25.20M | 8.30M | 17.50M | 3.30M | 9.30M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | 203.50M | 240.20M | 274.10M | 298.40M | 122.30M | 224.80M | 144.70M | 377.00M | 62.40M | 225.60M | 218.50M | 390.50M | 23.30M | 156.90M | 177.50M | 398.60M | 24.60M | 141.20M | 178.20M | 461.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 6.80M | 9.10M | 8.50M | 9.10M | 9.50M | 9.00M | 9.30M | 8.80M | 8.50M | 7.90M | 7.10M | 6.70M | 6.20M | 5.10M | 3.80M | 8.10M | 7.00M | 7.60M | 7.40M | 8.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | 243.10M | 241.20M | 252.00M | 228.40M | 214.10M | 213.30M | 234.30M | 249.00M | 234.60M | 240.50M | 230.50M | 302.70M | 247.80M | 236.70M | 245.40M | 238.40M | 228.80M | 217.50M | 213.60M | 245.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | 96.30M | 63.80M | -7.50M | | 162.70M | 50.20M | 104.20M | | 153.90M | 39.20M | 44.90M | | 162.90M | 37.40M | -0.90M | | 175.90M | 61.80M | 20.60M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | 135.60M | 198.60M | 210.50M | 191.60M | 164.20M | 154.90M | 175.00M | 166.00M | 114.10M | 159.00M | 149.80M | 162.10M | 109.70M | 140.50M | 126.50M | 163.70M | 96.70M | 139.30M | 122.20M | 141.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | 20.40M | 0.20M | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | 520.60M | | 24.80M | -3.00M | 212.30M | -3.30M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 20.40M | 0.20M | | 0.20M | 0.50M | 0.30M | 2.80M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | -126.40M | -214.50M | -734.40M | -193.30M | -189.00M | -153.90M | -401.70M | -378.00M | -132.10M | -159.00M | -161.40M | -163.30M | -116.90M | -165.50M | -230.90M | -175.20M | -95.00M | -151.90M | -170.70M | -174.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | -4.90M | 39.00M | 47.00M | 27.90M | 2.60M | -9.40M | -2.10M | 8.90M | -4.20M | 19.60M | -13.40M | -4.30M | -4.30M | 4.70M | 44.00M | -48.00M | -5.10M | 0.40M | 0.60M | 59.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 333.00M | -29.60M | 227.20M | -104.00M | -78.20M | 109.30M | -9.20M | -51.10M | -35.40M | -97.30M | -122.20M | 192.50M | -225.70M | -54.80M | 47.00M | -152.90M | 3.40M | -35.60M | 85.40M | -96.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.30M | | 46.30M | | 1.90M | | | 0.40M | 40.80M | | 34.20M | | 10.70M | 11.80M | 32.60M | 29.10M | | | 44.20M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | 2.80M | -2.40M | -7.10M | -5.80M | 2.00M | -4.40M | -1.10M | 1.20M | -4.20M | | -1.10M | -2.60M | -0.80M | -1.80M | -3.60M | -4.70M | -11.80M | -14.40M | -10.60M | -3.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | 412.90M | -6.30M | -240.20M | -4.70M | -142.90M | 175.80M | -267.30M | -50.90M | -109.30M | -30.70M | -66.20M | 417.10M | -320.10M | -65.20M | -10.00M | 65.80M | -78.80M | -60.70M | 82.30M | 186.90M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 67.90M | 41.60M | 63.60M | 106.80M | -41.90M | 69.90M | -30.30M | 211.00M | -51.70M | 66.60M | 68.70M | 228.40M | -86.40M | 16.40M | 51.00M | 234.90M | -72.10M | 1.90M | 56.00M | 320.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | 410.10M | -3.90M | -233.10M | 1.10M | -144.90M | 180.20M | -266.20M | -52.10M | -105.10M | -30.70M | -65.10M | 419.70M | -319.30M | -63.40M | -6.40M | 70.50M | -67.00M | -46.30M | 92.90M | 190.40M |