|
Net Income (Quarter)
|
2.46M | 64.05M | 377.00M | 0.84M | 21.10M | 26.58M | 254.78M | 11.78M | 9.38M | 11.41M | 23.68M | 23.77M | 6.27M | 8.05M | 11.56M | 1.79M | 2.14M | 1.21M | 1.83M | 13.04M | 152.43M | 113.47M | 512.32M | 351.31M | 140.26M | 307.19M | -384.27M | 222.81M | 295.79M | 307.24M | -252.32M | 220.69M | 287.98M | 913.42M | -269.19M | 391.96M | 364.99M | 375.52M | -117.12M | 373.76M | 410.83M | 491.01M | -554.95M | 521.16M | 454.94M | 332.52M | 308.01M | 399.69M | 650.31M | 797.73M | 186.17M | 1,219.72M | 646.44M | 1,069.17M | -646.93M | 498.63M | 1,279.49M | 799.14M | -2198.05M | 630.81M | 911.50M | 1,063.45M | 822.75M | 639.52M | 622.30M | 821.26M | -2052.93M |
|
Share-based Compensation (Quarter)
|
| 4.54M | 0.71M | 6.81M | 5.10M | 5.35M | 7.84M | -1.54M | 6.58M | 17.37M | 6.51M | 8.12M | 8.05M | 7.88M | 8.08M | 9.76M | 5.20M | 5.00M | 31.24M | 15.24M | 6.90M | 6.90M | 14.44M | 13.23M | 13.48M | 13.41M | 13.54M | 12.46M | 16.75M | 14.45M | 16.68M | 18.38M | 19.22M | 20.49M | 18.55M | 20.00M | 19.09M | 18.95M | 18.06M | 31.76M | 20.19M | 20.52M | 25.09M | 31.81M | 28.00M | 26.55M | 23.47M | 34.58M | 23.95M | 25.89M | 28.61M | 41.43M | 36.92M | 61.67M | 35.33M | 62.91M | 89.87M | 57.25M | 57.63M | 67.24M | 54.55M | 42.52M | 67.44M | 53.16M | 43.98M | 44.51M | 43.81M |
|
Deferred Taxes (Quarter)
|
| | | | | 1.96M | 54.35M | 0.86M | 0.12M | 1.77M | -22.56M | 1.05M | -9.92M | -1.88M | -11.21M | -3.64M | -4.35M | 1.17M | -13.24M | 1.03M | -51.97M | -33.66M | -2.65M | 1.05M | 0.14M | -2.96M | -3.30M | -0.62M | -3.98M | 2.87M | -3.79M | 2.44M | -0.17M | -2.46M | -4.81M | -2.06M | 0.87M | 0.12M | 0.76M | 0.79M | 8.44M | 0.53M | -9.98M | 2.99M | -2.16M | -7.39M | 4.10M | 1.16M | 12.70M | -3.81M | -8.73M | 7.49M | 10.06M | 6.16M | -20.36M | 3.58M | 1.72M | 4.54M | 7.87M | 0.33M | 10.17M | -8.30M | 16.02M | 6.68M | -4.32M | -5.31M | -1.62M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | 0.03M | 0.04M | 0.46M | 0.50M | 0.51M | 0.51M | 0.72M | 0.80M | 0.83M | | 0.91M | 0.97M | 1.02M | | 0.95M | 1.00M | 1.03M | | 0.76M | 0.77M | 0.80M | | 0.73M | | | 0.80M | | | | | | 0.66M | 1.10M | 0.68M | 0.89M | 0.95M | 0.98M | 0.55M | 0.34M | 0.37M | 0.94M | 1.02M | 0.71M | 0.71M | 0.84M | 0.50M | 0.33M | 0.37M | 1.02M | 0.55M | 0.60M | 0.48M | 1.09M | 0.76M | 0.42M | 0.47M | 0.90M | 1.11M |
|
Gains from Investment Securities (Quarter)
|
| 2.65M | 64.61M | 19.90M | 33.62M | -49.62M | 5.60M | 23.06M | 1.44M | 10.08M | -14.76M | 1.30M | 8.72M | 8.32M | -3.75M | 7.30M | 6.48M | 6.44M | -61.63M | 26.02M | 5.89M | 6.25M | 216.19M | 32.36M | | | 78.73M | | | | -18.10M | 7.00M | 11.89M | 1.91M | -1.02M | 7.50M | 6.60M | 5.80M | 6.61M | 96.40M | 0.54M | 0.92M | 4.80M | 0.66M | 0.38M | 1.09M | 6.89M | 0.61M | 0.69M | 0.69M | 0.46M | 0.49M | 0.52M | 0.99M | 94.18M | 0.76M | 0.81M | 2.57M | 4.72M | 1.14M | 1.22M | 1.22M | 8.80M | 11.60M | 0.88M | 0.47M | 5.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| -3.83M | -8.41M | | | 2.93M | 409.45M | | 97.00M | | -82.59M | 19.32M | | | 236.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | 2.93M | 2.47M | 2.58M | 2.80M | 9.13M | 3.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | 8.28M | 8.18M | 8.24M | 8.24M | 8.12M | 7.73M | 6.96M | 7.14M | 6.33M | 6.29M | 5.30M | 6.03M | 0.01M | 11.30M | 11.30M | 4.90M | 4.90M | 4.80M | 4.70M | | 3.40M | 2.20M | | 1.70M | | | 0.70M | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 87.11M | -119.14M | 70.06M | 32.66M | 121.88M | 16.18M | 2.56M | -18.46M | 120.84M | 102.12M | 71.44M | 88.67M | 213.24M | 90.14M | 129.14M | 74.43M | 128.68M | 152.74M | 72.24M | 233.62M | 144.92M | 443.69M | 81.53M | 274.36M | 400.67M | 359.77M | 283.88M | 349.78M | 363.35M | 419.99M | 352.79M | 392.37M | 615.15M | 326.93M | 349.24M | 423.98M | 500.69M | 529.64M | 494.91M | 508.61M | 644.14M | 616.37M | 679.09M | 676.26M | 977.99M | 603.67M | 816.69M | 649.21M | 814.07M | 716.07M | 841.53M | 803.95M | 1,203.34M | 1,277.62M | 1,114.30M | 1,215.14M | 1,969.20M | 1,074.42M | 1,055.46M | 1,086.45M | 1,434.85M | 1,335.45M | 1,160.75M | 1,241.72M | 1,447.73M | 1,158.24M |
|
Amortization of Deferred Charges (Quarter)
|
| 2.81M | 75.46M | 3.34M | 10.58M | 44.52M | 21.10M | 12.84M | 14.76M | 8.30M | 7.66M | 7.68M | 5.46M | 4.22M | 3.65M | 2.49M | 1.91M | 2.18M | -31.22M | 5.33M | 6.32M | -13.74M | -5.23M | -6.42M | -7.97M | -7.88M | -9.57M | -5.39M | -4.22M | -3.43M | -2.09M | -2.90M | -1.54M | 2.86M | 2.34M | 3.01M | 2.96M | 2.56M | 4.12M | 4.16M | 4.26M | 4.22M | 4.36M | 1.18M | 2.29M | 2.10M | 2.29M | 2.09M | 2.08M | 2.46M | 2.02M | 1.98M | 2.29M | 2.60M | 16.86M | 17.62M | 18.13M | 19.77M | 19.06M | 18.04M | 20.07M | 20.33M | 20.44M | 20.84M | 21.92M | 21.69M | 21.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 83.22M | 89.34M | 80.05M | 118.61M | 196.56M | 198.30M | 191.82M | 186.77M | 190.15M | 220.42M | 172.12M | 155.66M | 155.44M | 167.92M | 160.28M | 161.58M | 149.20M | 171.40M | 169.81M | 190.19M | 247.47M | 272.91M | 250.00M | 230.38M | 224.87M | 225.74M | 226.59M | 228.15M | 201.90M | 222.50M | 204.08M | 203.67M | 252.70M | 286.76M | 284.01M | 284.38M | 282.25M | 289.24M | 345.97M | 398.19M | 400.74M | 417.07M | 397.57M | 392.74M | 390.81M | 396.82M | 396.65M | 402.31M | 401.45M | 612.37M | 602.37M | 602.17M | 642.01M | 638.35M | 637.50M | 637.30M | 649.26M | 656.44M | 652.06M | 657.22M | 648.00M | 668.75M |
|
Change in Accured Expenses (Quarter)
|
| 8.24M | -241.28M | 18.05M | -68.02M | 83.74M | -109.62M | 16.06M | -13.31M | -85.56M | -64.09M | -35.27M | -20.32M | 75.51M | -25.85M | -40.99M | -85.23M | 52.39M | -6.29M | -60.53M | 78.09M | -100.80M | 32.36M | -113.34M | 29.86M | 75.93M | 11.97M | -110.75M | 11.21M | 94.84M | 31.21M | -67.75M | 9.63M | 106.96M | -12.47M | -44.36M | -44.93M | 106.48M | 12.93M | -54.16M | 9.87M | 126.14M | 33.38M | -123.47M | 106.50M | 67.19M | 43.88M | -18.80M | -27.78M | 252.85M | -29.41M | -103.81M | -7.00M | 220.56M | -0.72M | -62.12M | 126.31M | 173.15M | 17.72M | -133.32M | -76.12M | 266.24M | 137.75M | -133.03M | 37.48M | 180.10M | 141.05M |
|
Other Working Capital Changes (Quarter)
|
| -10.26M | -85.03M | 1.37M | -29.19M | 22.74M | -58.62M | 56.20M | -2.54M | -16.66M | 3.10M | 45.43M | 58.14M | 82.88M | -8.06M | -32.94M | -22.04M | 92.70M | -24.81M | 54.82M | -19.59M | -14.55M | -20.59M | 28.67M | -14.04M | 53.61M | -3.49M | -11.46M | -2.87M | -33.90M | 154.57M | -33.47M | -27.98M | -14.72M | 38.89M | 2.71M | 33.05M | 41.52M | -4.32M | 13.47M | -1.73M | 14.11M | 82.32M | -105.65M | 26.55M | 112.28M | 94.43M | -68.40M | 63.02M | 229.04M | 104.85M | -107.70M | 7.84M | -43.47M | 214.64M | -21.74M | -100.73M | 56.19M | 168.89M | 11.78M | 41.47M | 156.65M | 131.71M | -22.98M | 63.25M | 87.26M | 294.58M |
|
Capital Expenditures (Quarter)
|
| 66.44M | 904.60M | 53.36M | -41.52M | 364.56M | -242.74M | 4.67M | 378.82M | -346.07M | 177.33M | 10.38M | 14.54M | 570.15M | 198.28M | 55.91M | 257.86M | -257.39M | 458.23M | 244.27M | -62.02M | 593.99M | -697.63M | 337.42M | -43.86M | 277.81M | -488.02M | 343.95M | -313.86M | 250.70M | -179.12M | 320.99M | -283.73M | 31.45M | 1,537.43M | 112.62M | 176.41M | 1,043.89M | 620.22M | 274.53M | 481.06M | -94.75M | 1,134.30M | 443.04M | 117.37M | 140.38M | 1,219.42M | 422.40M | 574.93M | 199.67M | 1,123.45M | 639.64M | 822.37M | 769.81M | 260.29M | 51.87M | 3,397.22M | 199.84M | -249.81M | 719.79M | -194.24M | 1,294.75M | 507.30M | 776.18M | 377.48M | 805.05M | -158.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | 343.43M | 1,039.53M | 394.49M | 215.88M | 201.81M | 831.97M | 715.50M | 175.77M | 119.52M | 964.25M | 3,250.69M | 369.38M | 293.60M | 1,496.08M | 81.23M | 788.14M | 785.18M | 630.93M | 325.83M | 601.00M | 887.70M | 980.72M | 603.39M | 680.74M | 575.19M | 967.09M | 542.19M | 293.92M | 1,518.44M | 882.06M | 579.43M | 322.38M | 405.73M | 1,002.85M | 595.50M | 676.80M | 497.00M | 562.33M | 723.89M | 534.02M | 426.73M | 597.31M | 727.61M | 1,101.97M | 988.37M | 1,404.35M | 1,495.26M | 158.34M | 68.40M | 341.63M | 54.90M | 719.72M | 535.82M | 453.88M | 199.54M | 850.96M | 738.43M | 2,001.46M | 157.01M | 99.38M | 84.55M | 1,905.24M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | 317.33M | | | 47.83M | | | | 216.82M | | | | | | | | -4809.50M | | | | | | | | -374.61M | | | | -0.40M | | | | | 22.66M | 0.80M | 1.09M | -24.55M | | | | | | | | 92.05M | 3.83M | 18.30M | 5.98M | 4.90M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | 55.78M | 34.57M | 95.00M | 28.95M | 53.90M | 82.85M | 64.81M | 209.31M | 54.88M | 92.46M | 34.92M | 61.13M | -104.37M | 34.85M | 32.19M | -52.13M | 14.50M | 111.14M | 422.19M | 45.80M | 197.42M | 108.54M | 25.13M | 9.93M | 65.55M | 111.21M | 23.43M | 40.96M | 184.68M | 355.54M | 3.77M | 0.80M | 29.36M | 139.90M | 1.59M | 65.25M | 50.32M | 37.63M | 8.50M | 10.86M | 1.28M | 14.30M | 22.95M | 21.28M | 18.47M | 21.17M | 267.33M | 16.40M | 43.38M | 1.36M | 16.03M | 36.67M | 4.27M | 28.31M | 30.72M | 17.13M | 28.27M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 4.80M | 6.45M | 3.25M | -3.25M | | | | | | | | | | | | | | 1.46M | 8.41M | | 119.28M | 197.50M | -180.73M | | 63.00M | 15.09M | 17.01M | -24.56M | 24.56M | 34.26M | -34.26M | 34.26M | | | 12.24M | 11.40M | | 4.31M | -1.96M | | 1.96M | | | | 3.31M | 3.73M | 22.75M | 18.55M | 14.25M | 5.32M | 15.91M | 9.81M | 6.07M | 10.36M | 2.44M | | -12.80M | 4.85M | | | |
|
Cash from Investing Activities (Quarter)
|
| 110.77M | 1,128.14M | -183.25M | 57.20M | 37.54M | 821.81M | 178.26M | -826.12M | -150.66M | 565.46M | 176.56M | 13.80M | -238.24M | 577.49M | 2,814.58M | -396.73M | -751.18M | 667.25M | -517.13M | 327.51M | -413.84M | -61.81M | -200.35M | -4880.27M | 111.39M | 180.00M | 332.29M | 527.49M | -129.65M | 521.91M | 56.49M | -226.99M | 512.39M | 201.39M | 151.86M | -338.64M | -457.33M | -19.69M | 159.64M | -77.87M | -364.02M | -403.10M | -2009.17M | -241.99M | -328.66M | -494.51M | -107.09M | -408.91M | -380.57M | -1093.49M | 283.43M | -2242.44M | -1252.45M | -1287.59M | -1049.15M | -3464.03M | -698.95M | -1207.26M | -1084.07M | -623.83M | -1711.12M | 319.96M | -1550.51M | -1034.97M | -1070.09M | 25.12M |
|
Other financing activities (Quarter)
|
| 1.97M | -6.46M | 3.51M | -3.86M | -0.18M | 57.15M | 1.40M | 1.70M | 2.90M | -3.60M | 12.83M | 24.09M | -78.70M | 114.71M | 8.40M | 68.58M | 33.57M | -16.85M | 452.33M | 12.17M | 2.52M | -378.13M | | 2,354.47M | | -2270.76M | 0.26M | 0.57M | 0.20M | 1.14M | | 135.86M | | 105.07M | 0.85M | 27.62M | 26.10M | 110.28M | 22.03M | 25.84M | 26.20M | 95.63M | 23.32M | 26.50M | 35.18M | -806.99M | 0.12M | 26.52M | 28.16M | 30.15M | 40.17M | 41.35M | 42.25M | 175.80M | | 54.10M | 103.37M | 278.95M | 1.27M | 63.29M | 46.73M | 51.85M | 57.56M | 49.42M | 46.68M | 136.84M |
|
Cash from Financing Activities (Quarter)
|
| -180.85M | -1164.47M | 67.38M | -50.83M | -168.34M | -817.97M | -195.16M | 1,080.55M | -11.38M | -710.70M | -80.22M | -159.68M | -105.98M | -725.63M | -2261.86M | -23.91M | 356.67M | -436.51M | 132.18M | -483.08M | 327.75M | -327.67M | -31.95M | 4,763.38M | -550.45M | -585.07M | -516.54M | -920.81M | -191.31M | -496.80M | -828.93M | -297.42M | -830.94M | -649.30M | -495.97M | -4.28M | -288.85M | -443.01M | -748.63M | -285.27M | 350.52M | -156.22M | 1,050.41M | -696.05M | -260.32M | -466.20M | -592.31M | -322.66M | -443.82M | 350.47M | 242.48M | -13.52M | 258.35M | -371.52M | 172.41M | 2,279.54M | -1047.66M | -84.00M | 2.39M | -355.80M | 445.06M | -1091.61M | -275.56M | 181.95M | -251.72M | -1218.28M |
|
Dividends Paid - Common (Quarter)
|
| 6.58M | 8.36M | 2.77M | 141.05M | -124.75M | -331.05M | 0.09M | 128.94M | -106.02M | 3.95M | 128.94M | -101.98M | 10.30M | 530.57M | 140.53M | 147.66M | 142.90M | 142.77M | 168.24M | 168.00M | 166.01M | 169.93M | 190.59M | 190.60M | 211.61M | 211.90M | 222.56M | 222.78M | 224.04M | 224.07M | 235.07M | 235.72M | 236.47M | 235.62M | 257.69M | 257.56M | 304.33M | 303.79M | 336.09M | 336.27M | 336.60M | 336.70M | 430.77M | 430.97M | 430.59M | 430.66M | 468.00M | 468.18M | 468.18M | 468.50M | 587.38M | 587.73M | 587.64M | 731.96M | 806.50M | 807.23M | 806.29M | 808.57M | 891.81M | 892.81M | 892.86M | 893.00M | 939.92M | 941.59M | 941.26M | 941.97M |
|
Exchange Rate Effect (Quarter)
|
| -28.28M | 64.49M | 12.03M | -14.51M | 1.62M | -0.18M | 1.45M | 0.17M | -2.95M | 2.45M | -0.11M | 7.11M | -4.47M | 0.62M | 2.69M | -53.72M | 2.11M | -14.05M | 10.46M | 0.48M | -14.38M | -15.40M | -7.91M | 1.54M | -2.20M | -1.06M | 6.03M | 6.02M | 0.51M | -12.90M | 8.16M | 7.57M | 0.76M | -0.71M | 5.92M | -11.34M | -6.78M | 1.35M | 1.25M | 4.68M | -6.84M | 6.81M | -1.31M | 3.04M | 2.06M | 14.93M | -39.30M | 7.73M | -6.06M | -2.00M | -10.81M | -23.22M | -10.46M | 23.70M | 6.47M | -22.04M | -12.86M | 6.39M | -3.58M | -9.06M | 13.73M | -26.08M | 17.84M | 6.27M | -5.97M | -5.45M |
|
Change in Cash (Quarter)
|
| -11.26M | -90.99M | -33.78M | 24.52M | -7.30M | 19.84M | -12.89M | 236.15M | -44.14M | -40.68M | 167.66M | -50.10M | -135.44M | -57.38M | 684.55M | -399.94M | -263.73M | 369.44M | -302.24M | 78.54M | 44.45M | 38.81M | -158.68M | 159.01M | -40.59M | -46.35M | 105.66M | -37.52M | 42.90M | 432.20M | -411.49M | -124.47M | 297.37M | -121.68M | 11.05M | 69.73M | -252.27M | 68.29M | -92.83M | 150.16M | 623.80M | 63.86M | -280.98M | -258.74M | 391.06M | -342.11M | 77.99M | -74.63M | -16.38M | -28.95M | 1,356.63M | -1475.23M | 198.77M | -357.80M | 244.02M | 8.61M | 209.73M | -210.45M | -29.80M | 97.76M | 182.52M | 537.72M | -647.47M | 394.96M | 119.94M | -40.38M |
|
Free Cash Flow (Quarter)
|
| 20.68M | -1023.74M | 16.70M | 74.18M | -242.68M | 258.92M | -2.11M | -397.28M | 466.91M | -75.22M | 61.06M | 74.13M | -356.91M | -108.14M | 73.23M | -183.43M | 386.07M | -305.49M | -172.03M | 295.64M | -449.06M | 1,141.31M | -255.88M | 318.22M | 122.86M | 847.79M | -60.08M | 663.64M | 112.65M | 599.11M | 31.81M | 676.10M | 583.71M | -1210.50M | 236.62M | 247.57M | -543.20M | -90.58M | 220.39M | 27.55M | 738.89M | -517.93M | 236.05M | 558.88M | 837.61M | -615.75M | 394.30M | 74.28M | 614.41M | -407.39M | 201.89M | -18.42M | 433.52M | 1,017.33M | 1,062.43M | -2182.08M | 1,769.36M | 1,324.23M | 335.67M | 1,280.69M | 140.10M | 828.15M | 384.57M | 864.24M | 642.68M | 1,316.42M |
|
Net Cash Flow (Quarter)
|
| 17.03M | -155.48M | -45.81M | 39.03M | -8.92M | 20.02M | -14.34M | 235.97M | -41.19M | -43.13M | 167.78M | -57.22M | -130.97M | -58.00M | 681.86M | -346.21M | -265.84M | 383.48M | -312.70M | 78.06M | 58.83M | 54.22M | -150.77M | 157.47M | -38.40M | -45.29M | 99.63M | -43.54M | 42.39M | 445.10M | -419.65M | -132.05M | 296.61M | -120.97M | 5.13M | 81.07M | -245.48M | 66.94M | -94.08M | 145.47M | 630.64M | 57.05M | -279.67M | -261.78M | 389.00M | -357.04M | 117.29M | -82.36M | -10.31M | -26.95M | 1,367.44M | -1452.01M | 209.23M | -381.50M | 237.55M | 30.64M | 222.59M | -216.85M | -26.22M | 106.82M | 168.79M | 563.80M | -665.32M | 388.69M | 125.91M | -34.92M |