|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.82M | 171.40M | 206.84M | 631.95M | 190.06M | 235.60M | -110.95M | 33.03M | -32.70M | 116.89M | -663.58M | -875.38M | -310.10M | -800.93M | -412.32M | -118.02M | -98.07M | -77.45M | 28.23M | 33.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.77M | 13.55M | 13.51M | 11.80M | 10.11M | 11.09M | 16.42M | 11.80M | 6.50M | 11.40M | 3.55M | 7.60M | 8.55M | 14.43M | 2.40M | 17.70M | 0.80M | 12.36M | -5.12M | 0.57M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.83M | -2.56M | 38.53M | 3.20M | 19.20M | 19.30M | -11.34M | 16.70M | 4.04M | -6.46M | 1.99M | 49.00M | 8.60M | -1.80M | 50.00M | 10.30M | 9.00M | 36.00M | 46.50M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.53M | 212.23M | 234.17M | 179.39M | 164.63M | 213.90M | 181.09M | 135.65M | 76.53M | 158.19M | 135.42M | 74.34M | 35.26M | 59.20M | 76.69M | 0.38M | 51.75M | 18.57M | 160.06M | -14.26M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 4.39M | 4.78M | 5.29M | 3.93M | 3.90M | 3.92M | 4.01M | 4.08M | 3.88M | 3.80M | 3.70M | 3.79M | 4.78M | 5.08M | 5.80M | 6.71M | 6.86M | 6.92M | 6.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 79.07M | 88.44M | 87.66M | 88.76M | 87.32M | 84.64M | 84.86M | 87.59M | 367.97M | 80.65M | 79.93M | 77.21M | 103.86M | 206.47M | 66.20M | 65.43M | 68.24M | 69.48M | 69.67M | 73.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.26M | 6.21M | 28.53M | -21.65M | 6.09M | 23.59M | 25.55M | -15.70M | -9.91M | 19.33M | 1.68M | -18.88M | -15.38M | 13.39M | 44.35M | -35.40M | 23.52M | -33.84M | 67.40M | -61.81M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.06M | -3.15M | 4.89M | -7.65M | 13.99M | 1.21M | -3.52M | 2.49M | 4.32M | -4.14M | -16.43M | -4.13M | 32.55M | -40.13M | 47.83M | -3.83M | -2.34M | -0.91M | -7.89M | -0.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,283.61M | 1,217.12M | 1,071.09M | 724.79M | -633.63M | 881.08M | 360.72M | 13.29M | 221.90M | -154.48M | 33.72M | 29.89M | 75.73M | -42.08M | 16.25M | 39.31M | 63.02M | 7.76M | 31.91M | 12.72M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.28M | 41.70M | 179.58M | 1,711.61M | 106.03M | 367.93M | | 0.10M | 489.32M | 100.00M | 308.08M | 6.60M | 1,506.75M | 248.31M | 92.42M | 19.84M | 28.08M | 49.04M | 23.59M | 18.50M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 43.55M | | | 13.52M | | | | 12.43M | | 11.66M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -181.26M | -1257.10M | -638.48M | 879.03M | -344.91M | 324.18M | -462.25M | 17.18M | 391.82M | -61.66M | 170.22M | -119.26M | 1,202.12M | 143.75M | 91.74M | -89.42M | -72.32M | -95.14M | -7.87M | -76.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | -0.76M | -30.24M | -6.37M | -11.55M | -35.53M | -0.17M | -0.22M | 12.66M | -0.20M | 1.01M | -2.29M | -75.00M | -47.31M | -3.20M | -47.14M | | | | -0.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.29M | 677.73M | 510.97M | -1263.82M | 201.09M | -480.97M | 201.17M | -89.12M | -461.82M | -66.66M | -402.73M | 22.07M | -853.52M | -548.13M | -99.81M | 426.32M | -154.80M | -34.46M | -8.98M | -23.22M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.44M | 165.13M | 167.23M | 176.49M | 174.03M | 174.02M | 174.00M | 176.58M | 173.72M | 173.85M | 91.23M | 92.76M | 89.81M | 90.34M | 48.17M | 48.16M | 48.38M | 48.29M | 48.42M | 55.35M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | -4.42M | 2.91M | -4.72M | -10.06M | -14.95M | 16.85M | 2.93M | 15.26M | -13.95M | 7.16M | -2.89M | -2.91M | 13.77M | -13.19M | 4.02M | 11.79M | -2.25M | 1.15M | -1.78M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.02M | -367.15M | 106.66M | -205.40M | 20.82M | 57.12M | -79.99M | 63.70M | 6.53M | 29.88M | -97.09M | -22.84M | 383.86M | -345.19M | 68.62M | 337.29M | -175.37M | -111.02M | 143.21M | -114.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1107.08M | -1004.89M | -836.92M | -545.41M | 798.26M | -667.18M | -179.62M | 122.36M | -145.37M | 312.67M | 101.70M | 44.46M | -40.47M | 101.28M | 60.43M | -38.93M | -11.27M | 10.81M | 128.15M | -26.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.02M | -367.15M | 106.66M | -205.40M | 20.82M | 57.12M | -79.99M | 63.70M | 6.53M | 29.88M | -97.09M | -22.84M | 383.86M | -345.19M | 68.62M | 337.29M | -175.37M | -111.02M | 143.21M | -114.26M |