|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.24M | 124.77M | 135.28M | 4.47M | 199.97M | 223.82M | 220.29M | 228.34M | 226.12M | 197.15M | 233.88M | 219.76M | 133.90M | 260.97M | 271.12M | 201.35M | 251.46M | 199.01M | 317.67M | 301.64M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 4.47M | 4.32M | 29.29M | 5.00M | 6.64M | 5.10M | 4.88M | 6.30M | 7.62M | 6.23M | 6.07M | 34.00M | 7.27M | 6.40M | 9.82M | 5.90M | 8.11M | 7.72M | 9.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | -0.10M | 0.41M | 3.83M | -3.54M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 14.90M | 12.09M | 55.80M | 14.18M | 40.57M | 42.88M | 65.42M | 4.28M | 7.82M | 7.57M | 62.03M | 30.59M | 25.15M | 50.56M | 21.95M | 22.54M | 38.57M | 49.11M | 11.78M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 17.25M | 11.01M | 8.02M | 7.04M | 7.69M | 1.65M | 9.52M | 13.18M | 29.82M | 16.81M | 27.28M | 89.49M | 96.46M | 96.92M | 142.97M | 116.59M | 143.36M | 86.97M | 124.41M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 266.45M | 314.68M | 388.93M | 352.12M | 513.48M | 743.08M | 676.80M | 630.49M | 731.23M | 734.88M | 732.00M | 760.66M | 778.67M | 981.17M | 841.47M | 971.96M | 787.52M | 1,060.67M | 943.13M | 1,203.43M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.20M | -0.67M | -9.19M | -15.74M | 8.65M | -3.33M | -52.57M | -3.20M | -3.20M | -3.20M | -51.06M | -4.15M | 4.08M | 0.05M | -3.29M | 0.07M | 0.07M | 0.07M | 0.08M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.74M | 2.75M | 3.16M | 3.68M | 3.44M | 3.64M | 4.04M | 4.50M | 6.47M | 6.09M | 6.93M | 7.17M | 5.82M | 5.87M | 6.00M | 6.25M | 5.92M | 7.16M | 7.97M | 8.60M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 177.99M | 187.79M | 198.83M | 333.23M | 403.76M | 409.44M | 419.02M | 438.17M | 451.48M | 472.28M | 495.57M | 475.86M | 581.06M | 605.57M | 602.34M | 606.67M | 608.93M | 647.85M | 631.98M | 635.43M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.37M | 46.60M | -21.30M | -8.38M | 17.70M | -151.72M | -73.82M | 237.36M | -42.08M | 16.35M | 43.27M | 93.75M | 32.68M | -57.82M | -15.20M | 12.26M | 95.36M | -38.26M | 73.77M | -15.08M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.02M | 46.16M | 25.11M | -63.96M | -45.49M | 10.57M | 2.91M | 26.72M | 38.48M | 78.26M | 44.78M | 123.77M | 25.96M | -13.88M | -48.55M | 39.08M | -58.47M | 111.37M | 15.74M | 125.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 2.26M | 7.16M | 7.92M | 13.47M | 16.18M | 36.39M | 29.47M | 13.86M | 15.60M | 17.65M | 21.59M | 9.63M | 42.02M | 33.56M | 36.21M | 22.90M | 26.28M | 33.19M | 49.44M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.62M | -91.62M | | 122.23M | 150.01M | -256.20M | 420.07M | 6.28M | 0.92M | 7.98M | 102.18M | 95.62M | -93.76M | 449.50M | 138.09M | 92.57M | 116.84M | -206.34M | 0.41M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.68M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.34M | | | 106.88M | -106.22M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.47M | 37.11M | 8.99M | 5.74M | 7.02M | 7.78M | 8.11M | 8.48M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -993.73M | -1031.85M | -1577.38M | -2834.74M | -1418.01M | -1502.49M | -1608.64M | -3857.94M | -1677.72M | -2968.89M | -1991.95M | -2716.30M | -388.81M | -645.11M | -537.30M | -1771.66M | -1313.63M | -1156.75M | -1079.17M | -2113.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | -0.59M | -0.89M | 19.86M | 9.69M | -14.59M | 0.21M | -0.10M | 16.60M | 8.51M | -31.29M | 88.08M | -8.49M | 37.10M | -37.19M | 8.59M | | 64.88M | -74.55M | 498.13M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | -0.84M | 1,033.39M | | 676.63M | 729.06M | -1405.69M | | 1,029.38M | 1,045.50M | -1045.50M | 3,210.36M | 1,250.00M | | 1,407.92M | | | 2,091.75M | | -1684.75M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 950.00M | | | 750.00M | | | | | | | | | 500.00M | | 350.00M | | | 500.00M | | 550.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 669.59M | 450.00M | 1,021.60M | 1,707.89M | 656.09M | 1,056.60M | 691.40M | 2,151.94M | 796.19M | 2,180.50M | 873.30M | 1,589.50M | 543.54M | -0.20M | 266.60M | 932.90M | 624.79M | 622.20M | 314.80M | 802.29M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 2.70M | 2.90M | 3.02M | 2.80M | 2.90M | 3.00M | 2.95M | 2.71M | 2.70M | 3.00M | 3.14M | 3.12M | 3.10M | 2.60M | 3.00M | 3.10M | 2.80M | 2.90M | 3.16M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.39M | 0.41M | 0.51M | 0.88M | 883.23M | 458.59M | -1342.69M | 1.48M | -1.48M | 5.58M | 2.14M | 2.59M | 2.11M | 1,995.16M | -1992.10M | | | 2,177.13M | -2177.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.88M | 791.90M | 1,470.24M | 2,245.10M | 821.07M | 809.11M | 1,004.14M | 3,103.91M | 949.82M | 2,297.58M | 1,394.75M | 1,795.21M | 17.03M | -560.59M | -342.25M | 864.65M | 374.56M | 570.89M | -256.16M | 988.51M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -1.08M | -2.68M | 23.79M | -6.06M | -18.89M | -57.06M | 61.50M | 13.54M | 7.53M | -18.99M | 21.94M | -2.28M | 0.85M | 12.85M | -17.33M | 6.74M | 16.24M | -6.40M | -0.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -657.35M | 73.66M | 279.11M | -213.73M | -89.52M | 30.82M | 15.25M | -62.03M | 16.88M | 71.10M | 115.80M | -138.49M | 404.61M | -223.68M | -25.23M | 47.63M | -144.82M | 491.05M | -398.60M | 77.62M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 264.71M | 312.43M | 381.77M | 344.20M | 500.01M | 726.90M | 640.41M | 601.02M | 717.37M | 719.28M | 714.35M | 739.07M | 769.04M | 939.16M | 807.91M | 935.76M | 764.62M | 1,034.39M | 909.95M | 1,154.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -657.40M | 74.73M | 281.79M | -237.52M | -83.46M | 49.71M | 72.31M | -123.53M | 3.34M | 63.57M | 134.79M | -160.43M | 406.89M | -224.53M | -38.09M | 64.96M | -151.56M | 474.81M | -392.19M | 78.32M |