|
Net Income (Quarter)
|
-0.70M | -2.40M | -7.70M | -0.10M | 0.10M | -0.20M | -2.40M | 2.10M | 1.80M | 1.30M | -0.90M | -0.20M | 2.90M | 2.70M | 1.90M | 44.50M | -0.70M | -1.40M | -1.20M | 93.10M | 57.40M | 48.60M | 74.70M | 82.80M | 45.40M | -19.70M | -5.00M | | -0.10M | 3.50M | | | -0.10M | | | 276.10M | 24.50M | -339.50M | -11.70M | 218.90M | 296.90M | 6.60M | -139.30M | 75.60M | -4.70M | -172.90M | 87.80M | 296.50M | 56.90M | 62.20M | 173.20M | 431.30M | 55.80M | 63.50M | 241.20M | 337.80M | 46.30M | 98.40M | 191.90M | 400.30M | 103.10M | 97.00M | 244.30M | 526.70M | 100.50M | 107.00M | 278.40M |
|
Share-based Compensation (Quarter)
|
| | | | 3.80M | 3.00M | 21.90M | 7.80M | 3.40M | 4.00M | 11.80M | 8.90M | 4.10M | 13.30M | 12.00M | 10.60M | 12.40M | 16.70M | 8.80M | 13.90M | 14.00M | 22.30M | 15.80M | 17.30M | 12.30M | 9.00M | 12.10M | 10.90M | 10.90M | 11.80M | 12.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | 92.00M | 63.20M | 102.30M | 33.60M | 33.00M | 27.60M | 92.20M | 36.80M | 3.80M | 159.80M | 117.10M | 51.50M | 30.50M | -80.70M | 148.90M | 37.90M | -76.70M | 51.30M | 89.90M | -39.10M | 9.30M | 75.20M | 95.10M | 22.00M | 20.60M | 44.60M | 109.40M | -21.00M | 7.90M | 210.40M | 56.80M | 9.50M | -92.70M | -161.80M | 51.60M | 74.90M | -6.10M | -2.20M | -19.90M | 8.50M | -59.40M | 41.80M | 55.20M | 15.60M | 18.20M | 22.90M | 87.20M | 13.60M | 17.50M | 38.60M | 75.50M | 17.50M | 9.10M | 32.00M | 61.60M | 23.50M | 24.00M | 58.90M | 91.30M | 29.10M | 33.10M | 82.30M |
|
Cash from Discontinued Operations (Quarter)
|
| -122.70M | -69.40M | -31.10M | -13.70M | -0.20M | 5.60M | 0.20M | -0.20M | -1.10M | 34.90M | 3.00M | -0.60M | -15.20M | 2.50M | 133.80M | 1.60M | -124.50M | 458.10M | -0.40M | -0.60M | 468.70M | 90.70M | 156.20M | 140.00M | -8.60M | 5.80M | -0.30M | -0.40M | -0.10M | | | -0.10M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 0.34M | | 1.30M | 0.70M | -2.70M | 1.80M | 3.40M | 1.30M | -0.20M | 2.20M | 1.40M | 35.00M | -17.70M | 0.20M | 23.40M | -13.40M | 48.50M | -7.00M | 61.80M | -56.30M | -31.10M | -500.00M | 510.20M | -19.50M | -8.70M | -7.30M | 3.90M | 1.20M | 14.60M | -0.40M | -0.50M | 2.30M | -3.00M | 9.90M | -17.40M | 1.90M | 3.30M | | -1.20M | 0.60M | -0.50M | -0.10M | 0.70M | 5.00M | -5.50M | 27.40M | 29.50M | -56.90M | 1.00M | 25.30M | 34.80M | -54.90M | -6.50M | 33.40M | -0.30M | 12.60M | -11.60M | 22.90M | -1.60M | 0.50M | -2.30M | 35.90M | -0.80M | 0.60M | -71.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | 16.60M | | | | 0.30M | 0.70M | | 0.50M | 15.50M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | 3.40M | 3.20M | 2.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -181.20M | 799.80M | 83.30M | 319.20M | -15.10M | 384.80M | 436.80M | 299.20M | 106.70M | 27.50M | 477.00M | 287.90M | 186.80M | 331.20M | 449.10M | 431.80M | 186.80M | -99.90M | 394.00M | 257.00M | 235.50M | 433.10M | 604.40M | 511.10M | -209.20M | 550.50M | 302.90M | 184.90M | 45.00M | 270.50M | 411.10M | 240.30M | -121.80M | 212.60M | 388.20M | 421.30M | 117.70M | -387.10M | 399.10M | 527.10M | 305.60M | 351.50M | 369.90M | 337.80M | 150.90M | 245.40M | 448.30M | 254.70M | 236.30M | 278.60M | 579.80M | 327.40M | 129.00M | 373.20M | 683.40M | 507.60M | 344.90M | 399.20M | 456.20M | 445.50M | 340.00M | 539.80M | 686.40M | 495.40M | 467.90M | 712.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | 2.70M | 2.20M | 2.10M | 2.10M | 2.40M | 2.30M | 2.30M | 2.40M | 2.60M | 2.40M | 2.30M | 2.30M | 2.40M | 2.40M | 2.40M | 2.70M | 2.40M | 2.50M | 2.50M | 2.30M | 2.00M | 1.90M | 1.90M | 1.70M | 1.80M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
148.20M | | | 150.00M | 151.80M | 153.30M | 141.80M | 134.30M | 134.50M | 134.90M | 286.70M | 145.40M | 147.30M | 125.30M | | 143.60M | 143.30M | 144.50M | 39.00M | 148.70M | 149.10M | 123.80M | 123.80M | 125.00M | 133.50M | 132.50M | 133.40M | 132.80M | 136.90M | 136.30M | 141.10M | 143.30M | 142.20M | 143.00M | 141.80M | 144.70M | 144.60M | 148.50M | 161.80M | 175.10M | 177.90M | 182.20M | 182.20M | 184.30M | 177.50M | 180.60M | 183.50M | 185.00M | 186.30M | 188.90M | 188.20M | 192.70M | 208.70M | 203.20M | 216.20M | 206.90M | 233.10M | 210.90M | 257.30M | 242.10M | 253.50M | 269.50M | 278.10M | 258.60M | 286.70M | 306.90M | 315.40M |
|
Change in Receivables (Quarter)
|
| | | | | -54.10M | 542.80M | -16.00M | -418.60M | -126.80M | 341.90M | -127.50M | -176.90M | -29.50M | 385.30M | 161.40M | -355.90M | -123.90M | 415.70M | 265.10M | -441.50M | -183.90M | 403.10M | 106.00M | -477.70M | -48.60M | 158.10M | -11.20M | -173.80M | -3.20M | 376.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | 180.40M | -136.10M | -208.50M | 194.80M | 185.10M | -29.70M | -211.10M | 77.50M | 114.00M | -42.80M | -254.70M | 181.50M | 176.90M | -90.60M | -274.00M | 245.80M | 198.70M | -54.60M | -296.50M | 148.20M | 128.50M | -27.10M | -218.30M | 97.90M | 121.10M | -39.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | -31.40M | 304.50M | -119.90M | -130.50M | -74.70M | 170.30M | -41.30M | -106.20M | -3.50M | 208.30M | 25.40M | -144.60M | -58.50M | 240.00M | 126.50M | -296.80M | -58.40M | 258.60M | -66.10M | -188.80M | -32.60M | 97.00M | -35.20M | -48.30M | 0.30M | 192.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | -145.20M | 131.60M | -94.40M | 89.60M | -158.70M | 70.80M | -6.90M | 11.60M | -33.70M | 50.80M | -36.80M | -42.50M | 17.20M | 68.50M | 4.00M | 3.80M | -2.50M | -0.50M | -59.30M | 57.90M | -12.20M | 2.00M | -2.30M | -8.30M | 10.60M | -44.80M | -14.50M | -24.50M | -275.50M | 280.60M | -14.40M | -11.40M | 14.40M | -10.30M | 32.10M | 3.50M | -1.00M | 27.00M | -11.90M | 2.30M | -19.60M | -74.40M | -8.40M | -13.80M | -27.40M | 19.60M | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | -15.20M | -20.80M | 24.10M | 6.80M | -56.60M | 82.00M | -0.20M | -34.60M | 89.90M | -33.20M | -50.40M | 3.40M | -21.00M | 77.00M | -0.90M | -0.10M | -30.10M | 35.60M | 0.30M | -23.80M | -7.10M | 39.30M | -0.90M | -40.40M | -10.00M | 63.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | -7.10M | -14.30M | 3.50M | -138.40M | 132.90M | -1.40M | 2.60M | 5.90M | -0.90M | -2.70M | 7.70M | 1.80M | 1.60M | -19.30M | -23.10M | 34.20M | -0.40M | 19.10M | 0.60M | -116.30M | 127.00M | 24.20M | 37.90M | -51.20M | 37.80M | -31.70M | 11.00M | -4.60M | -39.00M | 30.10M | 178.40M | -167.10M | 4.30M | -15.20M | 6.50M | 7.10M | 5.20M | -18.90M | 147.10M | -139.40M | 6.40M | -14.40M | 89.30M | 16.90M | -88.90M | -18.00M | 8.00M | 6.10M | 13.60M | -22.00M | -2.50M | -9.70M | -311.40M | 308.60M | -8.80M | 125.00M | 85.80M | -52.30M | 205.30M | 64.80M | 26.00M | 17.80M |
|
Capital Expenditures (Quarter)
|
| | | | | 216.80M | 247.60M | 209.40M | 235.60M | 329.20M | 348.50M | 291.80M | 326.10M | 404.30M | 476.60M | 369.30M | 432.40M | 495.60M | -92.20M | 386.30M | 466.60M | 61.40M | 368.20M | 243.50M | 311.20M | 368.70M | 437.30M | 301.00M | 371.50M | 410.90M | 391.80M | 312.00M | 420.20M | 484.20M | 479.40M | 370.00M | 462.50M | 464.10M | 521.60M | 353.70M | 489.80M | 466.50M | 492.40M | 452.10M | 367.20M | 472.90M | 465.90M | 367.00M | 431.10M | 494.70M | 545.20M | 450.10M | 466.90M | 606.00M | 680.10M | 557.10M | 604.80M | 723.70M | 760.20M | 589.50M | 629.80M | 634.70M | 760.00M | 637.30M | 658.20M | 640.50M | 846.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | 0.20M | 5.50M | 3.90M | | | 2.10M | 0.10M | 21.40M | -17.10M | 0.50M | 0.20M | 17.20M | -15.20M | 5.30M | 0.90M | -4.60M | 3.10M | 1.50M | | 2.80M | 0.20M | 1.00M | 2.10M | 0.30M | | | | | | | | | | | | | | | | | | | | | | 105.00M | | | | | | | 3.00M | | | | | | | | |
|
Divestments (Quarter)
|
| 0.10M | | 0.40M | | | -2.50M | | | | | -0.80M | -0.80M | -0.50M | -1.20M | 121.50M | 0.30M | -3.10M | -787.70M | | | -584.00M | -219.10M | -154.90M | -275.10M | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.10M | | | 22.80M | 33.70M | | | 11.00M | 23.80M | 29.30M | | | 28.00M | 45.40M | | | 42.50M | 16.90M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -175.50M | -159.50M | -194.40M | -199.90M | -367.20M | -181.80M | -175.10M | -248.30M | -378.50M | -344.90M | -294.70M | -274.20M | -382.40M | -473.90M | -246.10M | -593.80M | -530.10M | 147.60M | -407.90M | -489.70M | -30.60M | -1188.40M | 266.10M | 2,538.40M | 31.70M | -886.50M | -315.30M | -399.70M | -453.20M | -434.80M | -343.00M | -442.90M | -520.80M | -501.80M | -398.90M | -472.20M | -505.40M | -549.60M | -375.40M | -522.60M | -495.80M | -528.60M | -484.60M | -402.00M | -513.30M | 520.80M | -401.80M | -460.60M | -531.80M | -810.70M | -370.40M | -580.70M | -731.60M | -887.50M | -727.80M | -647.80M | -1127.70M | -1068.30M | -723.00M | -871.00M | -820.50M | -798.50M | -1352.70M | -1213.60M | -830.30M | -1127.50M |
|
Other financing activities (Quarter)
|
| | | | | | | -8.20M | | | -53.90M | | | | | 354.30M | -354.30M | -3.20M | | 113.80M | -113.80M | | -8.70M | | 108.60M | -202.10M | 202.10M | -0.30M | | | -3.40M | | -130.70M | -9.10M | -4.50M | | -15.20M | -30.90M | 46.10M | -4.00M | -0.20M | -7.70M | 11.90M | | | | 82.20M | 7.50M | -15.20M | 14.70M | -47.50M | -16.50M | -16.50M | -16.60M | 49.60M | -16.60M | -16.60M | -16.70M | -16.70M | | 59.70M | 39.80M | -99.50M | 34.80M | 99.50M | 11.00M | 86.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | 440.70M | -212.40M | -193.70M | -68.20M | 282.70M | 260.60M | -158.30M | -3.30M | 171.90M | 164.20M | -137.90M | -30.30M | 319.50M | 293.80M | 25.10M | 212.70M | 378.80M | 179.00M | -698.80M | -2750.00M | -145.00M | 73.60M | 20.60M | 207.50M | 408.70M | 153.70M | -64.90M | 196.20M | 638.10M | 299.30M | 17.00M | 87.30M | 360.40M | 1,004.00M | 16.00M | -132.90M | 194.80M | 288.50M | 179.30M | 4.80M | 276.40M | -708.20M | -75.40M | 199.60M | 261.40M | 570.70M | -173.90M | 222.40M | 581.70M | 511.10M | 117.30M | 183.00M | 698.30M | 2,843.60M | -1873.80M | 420.90M | 503.40M | 298.50M | 771.40M | 780.10M | 116.30M | 431.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | 63.80M | 64.20M | 64.20M | 64.50M | 64.60M | 64.50M | 65.10M | 65.30M | 68.40M | 74.40M | 74.70M | 74.80M | 78.10M | 78.30M | 78.50M | 78.70M | 82.00M | 82.10M | 82.20M | 82.50M | 49.30M | 49.40M | 49.60M | 49.70M | 53.00M | 53.20M | 56.50M | 56.70M | 57.00M | -170.20M | | 131.70M | 70.80M | 70.80M | 74.50M | 74.60M | 74.70M | -167.70M | 80.30M | -52.70M | 8.10M | -35.70M | | 0.20M | 35.50M | 309.50M | 0.60M | 2.40M | 1.80M | 50.30M | 5.30M | -5.30M | 35.70M | 377.80M | 118.60M | 20.20M | 11.80M | -23.80M | 32.00M | 26.90M | 11.10M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.30M | 39.70M | -128.40M | 4.60M | 111.40M | 64.60M | -59.40M | -86.00M | 58.00M | -28.90M | -6.30M | -34.10M | 38.60M | 35.50M | -30.90M | -20.90M | -3.20M | 72.90M | 42.80M | -84.50M | 2,174.50M | -2140.60M | -4.60M | 22.90M | 39.80M | 105.10M | 61.90M | -246.10M | 16.20M |
|
Free Cash Flow (Quarter)
|
| -181.20M | 799.80M | 83.30M | 319.20M | -231.90M | 137.20M | 227.40M | 63.60M | -222.50M | -321.00M | 185.20M | -38.20M | -217.50M | -145.40M | 79.80M | -0.60M | -308.80M | -7.70M | 7.70M | -209.60M | 174.10M | 64.90M | 360.90M | 199.90M | -577.90M | 113.20M | 1.90M | -186.60M | -365.90M | -121.30M | 99.10M | -179.90M | -606.00M | -266.80M | 18.20M | -41.20M | -346.40M | -908.70M | 45.40M | 37.30M | -160.90M | -140.90M | -82.20M | -29.40M | -322.00M | -220.50M | 81.30M | -176.40M | -258.40M | -266.60M | 129.70M | -139.50M | -477.00M | -306.90M | 126.30M | -97.20M | -378.80M | -361.00M | -133.30M | -184.30M | -294.70M | -220.20M | 49.10M | -162.80M | -172.60M | -133.70M |
|
Net Cash Flow (Quarter)
|
| -356.70M | 640.30M | -111.10M | 119.30M | 58.40M | -9.40M | 68.00M | -17.30M | 10.90M | -56.80M | 24.00M | 10.40M | -23.70M | 21.50M | 65.10M | -192.30M | -23.80M | 341.50M | 11.20M | -20.00M | 583.70M | -576.30M | 171.70M | 299.50M | -322.50M | -262.40M | 8.20M | -7.30M | 0.50M | -10.60M | 3.20M | -6.40M | -4.50M | 10.10M | 6.30M | 36.40M | -27.30M | 67.30M | 39.70M | -128.40M | 4.60M | 111.40M | 64.60M | -59.40M | -86.00M | 58.00M | -28.90M | -6.30M | -34.10M | 38.60M | 35.50M | -30.90M | -20.90M | -3.20M | 72.90M | 42.80M | -84.50M | 2,174.50M | -2140.60M | -4.60M | 22.90M | 39.80M | 105.10M | 61.90M | -246.10M | 16.20M |