|
Net Income (Quarter)
|
-33.48M | -13.30M | 234.47M | -2.12M | 1.59M | 54.39M | 358.24M | 26.45M | 52.69M | 81.70M | 416.61M | 23.53M | 49.05M | 12.77M | 371.90M | -365.07M | 79.20M | 29.87M | 367.85M | 2.71M | 32.17M | 132.96M | 471.48M | 57.30M | 39.26M | 187.45M | 204.92M | 189.57M | 124.37M | 209.21M | 658.83M | 222.26M | 205.46M | 348.88M | 668.95M | 250.89M | 214.00M | 388.13M | 719.05M | 272.75M | 228.20M | 468.69M | 794.38M | 209.86M | -1393.78M | -1496.17M | -1250.45M | -1284.36M | | | | | | -514.86M | -41.81M | -403.79M | -73.00M | 426.00M | 932.00M | 227.00M | 331.00M | 805.00M | 1,035.00M | 361.00M | 698.00M | 1,113.00M | 1,457.00M | 673.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | 7.57M | 8.71M | 10.62M | 17.26M | 18.12M | 17.09M | 16.99M | 20.16M | 11.65M | 31.60M | -17.36M | 27.32M | 14.65M | 9.28M | 24.67M | -7.43M | 16.19M | 21.11M | 9.91M | 18.83M | 16.73M | 19.87M | 8.56M | 22.84M | -12.71M | 14.15M | 11.71M | 26.00M | 40.00M | 13.00M | 47.00M | 45.00M | 38.00M | 26.00M | 158.00M | 53.00M | 39.00M | 44.00M | 39.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.63M | 0.30M | -1.76M | -42.18M | -0.52M | 3.05M | -16.00M | 3.46M | 0.83M | -0.48M | 1.25M | 1.01M | 0.61M | 0.47M | -0.57M | 1.21M | -1.50M | 0.61M | -2.03M | 0.25M | 2.98M | 0.81M | 0.87M | 3.08M | 0.25M | -2.92M | -1.92M | -4.21M | -3.56M | -4.89M | -22.95M | -11.61M | -3.07M | -6.14M | -5.14M | -7.66M | -11.00M | 5.00M | 3.00M | -5.00M | | 5.00M | 10.00M | -15.00M | -1.00M | 5.00M | 11.00M | 3.00M |
|
Gains from Investment Securities (Quarter)
|
6.43M | -0.55M | -5.78M | 16.88M | 3.08M | 5.19M | 3.79M | -2.65M | 4.41M | -1.37M | -3.40M | 1.94M | 1.05M | 5.83M | -0.48M | -12.13M | -1.10M | -0.42M | -0.21M | -2.68M | 1.17M | -2.44M | -1.31M | 1.05M | 3.78M | 8.70M | 6.16M | 0.49M | 7.11M | 11.76M | 25.84M | -44.71M | 2.44M | -2.44M | | 30.90M | 3.35M | 21.80M | -21.79M | | | 10.70M | | 12.83M | -51.02M | 120.06M | -62.12M | 62.12M | -0.15M | 13.77M | -4.08M | 12.45M | 12.30M | -22.77M | 5.15M | -1.67M | -14.00M | 2.00M | 3.00M | -7.00M | 15.00M | 6.00M | -13.00M | 5.00M | -12.00M | 2.00M | -15.00M | 4.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 33.50M | | | | | | | 411.30M | | | | | | | | | | 23.34M | 10.31M | | | | | | | 1,108.12M | 64.90M | 83.90M | 211.87M | -0.45M | 40.62M | -0.24M | 42.07M | 0.17M | -10.94M | 10.19M | 1.15M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
113.91M | 228.95M | 320.92M | 181.10M | 412.92M | 597.98M | 425.00M | 227.11M | 285.42M | 481.32M | 505.98M | 183.02M | 215.22M | 368.30M | 588.74M | 209.48M | 241.26M | 431.53M | 557.32M | 181.96M | 315.79M | 565.14M | 578.63M | 284.19M | 426.43M | 613.92M | 567.59M | 338.43M | 477.90M | 793.02M | 730.04M | 515.74M | 796.53M | 862.75M | 795.32M | 419.96M | 924.12M | 1,007.46M | 815.40M | 732.15M | 1,078.45M | 1,117.07M | 911.54M | 609.30M | 198.71M | -2247.53M | -857.43M | -825.40M | -809.18M | -460.37M | -403.21M | -205.23M | -528.85M | 478.64M | -44.53M | 575.74M | 1,310.00M | 1,392.00M | 659.00M | 1,116.00M | 1,328.00M | 1,573.00M | 897.00M | 1,467.00M | 1,627.00M | 1,746.00M | 1,469.00M | 1,623.00M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | 7.92M | 8.43M | -16.09M | 31.35M | 8.62M | -1.96M | 29.66M | 30.45M | 29.30M | 27.30M | 36.91M | 29.92M | 3.85M | 3.88M | 3.92M | 2.33M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.37M | 13.48M | 13.58M | 13.37M | 13.26M | 12.78M | 11.53M | 8.38M | 10.11M | 6.17M | 15.37M | 10.32M | 10.37M | 10.10M | 3.69M | 7.84M | 7.79M | 21.01M | 26.08M | 34.55M | 35.58M | 36.92M | 22.01M | 154.49M | 43.19M | 41.54M | 45.22M | 33.04M | 30.00M | 28.00M | 26.00M | 25.00M | 26.00M | 25.00M | 25.00M | 22.00M | 23.00M | 23.00M | 26.00M | 25.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
139.86M | 137.93M | 144.02M | 146.41M | 157.57M | 160.03M | 162.23M | 163.88M | 173.25M | 172.05M | 177.19M | 179.93M | 179.39M | 180.51M | 182.05M | 188.54M | 189.36M | 186.18M | 188.54M | 190.62M | 193.74M | 192.88M | 192.45M | 193.38M | 200.47M | 206.47M | 210.74M | 209.33M | 894.91M | 221.62M | 229.33M | 233.20M | 951.19M | 234.94M | 240.15M | 240.36M | 240.23M | 253.38M | 259.92M | 280.17M | 292.29M | 311.60M | 320.30M | 321.76M | 324.33M | 319.76M | 317.14M | 318.03M | 310.17M | 323.44M | 325.91M | 333.49M | 339.47M | 351.54M | 355.08M | 360.91M | 360.00M | 362.00M | 365.00M | 368.00M | 387.00M | 393.00M | 410.00M | 410.00M | 412.00M | 417.00M | 435.00M | 453.00M |
|
Change in Receivables (Quarter)
|
-64.95M | 18.11M | 64.87M | -14.40M | -89.14M | -38.00M | 35.94M | -55.30M | -35.65M | -28.16M | 8.74M | -32.81M | -21.07M | -35.58M | 14.17M | 34.46M | -2.26M | -18.83M | 6.81M | -81.12M | 36.33M | -52.23M | -53.93M | -30.26M | -18.09M | -36.18M | 30.14M | -38.97M | -10.09M | -23.84M | 24.11M | 5.06M | 0.83M | -33.87M | 16.80M | 48.29M | 10.18M | -26.34M | 33.30M | -7.57M | 44.38M | -30.12M | 22.42M | -26.78M | -84.58M | -10.29M | -38.90M | 12.71M | 72.40M | 108.17M | 44.97M | -43.53M | 32.24M | 169.37M | -28.05M | 60.45M | -123.00M | -9.00M | 1.00M | 32.00M | 57.00M | -41.00M | -3.00M | -65.00M | 77.00M | -26.00M | -17.00M | -31.00M |
|
Change in Inventory (Quarter)
|
-2.96M | 9.27M | 6.23M | -1.24M | 4.62M | 0.98M | 0.65M | 14.02M | 12.66M | 4.66M | 8.17M | -7.07M | 3.14M | -0.69M | -2.87M | 2.07M | -0.15M | -4.53M | 18.22M | -9.22M | -6.10M | -1.67M | -6.12M | -12.35M | 2.62M | 14.91M | -9.15M | -9.57M | -0.27M | -1.12M | 7.77M | -4.70M | -5.39M | 0.71M | 10.81M | -8.55M | -0.57M | 11.05M | 11.28M | 2.09M | 4.37M | 10.07M | -0.80M | -5.11M | 15.60M | -25.11M | -10.16M | -7.40M | 3.71M | 13.48M | 9.52M | 8.29M | 29.24M | 49.64M | 8.08M | -12.96M | -3.00M | -5.00M | 26.00M | 6.00M | -12.00M | 6.00M | 23.00M | | -9.00M | -8.00M | 21.00M | -4.00M |
|
Change in Account Payables (Quarter)
|
-2.30M | 19.97M | 4.25M | -5.49M | -21.44M | 45.06M | -6.73M | -32.40M | 85.05M | 7.57M | -18.12M | -17.74M | -14.26M | 26.61M | 34.49M | -10.23M | -13.04M | -23.22M | 79.68M | -24.46M | -13.32M | -27.91M | 7.56M | -6.98M | 9.34M | 5.33M | -37.58M | -2.36M | 68.52M | -27.34M | -58.49M | 46.88M | 56.37M | 13.26M | 7.80M | -40.66M | 110.47M | -51.62M | -23.41M | 56.30M | 8.84M | 34.75M | 7.42M | 24.27M | 851.34M | -732.94M | -208.70M | -43.51M | -7.50M | 45.57M | 69.14M | 81.78M | 112.43M | 109.32M | -142.50M | -4.25M | 57.00M | -27.00M | 32.00M | 62.00M | 78.00M | -60.00M | 35.00M | 67.00M | 22.00M | 2.00M | -124.00M | 127.00M |
|
Change in Accured Expenses (Quarter)
|
-20.31M | -27.62M | 64.63M | 1.96M | -33.34M | -9.16M | 49.66M | 64.81M | -46.25M | -14.40M | 46.28M | 39.69M | -22.29M | -6.21M | 40.19M | 21.37M | -45.95M | 39.44M | 36.01M | -36.21M | 7.58M | -66.60M | 22.33M | 98.71M | 28.77M | -23.78M | 6.56M | 22.30M | -54.87M | 73.19M | -0.39M | 2.79M | 45.21M | -92.39M | 60.06M | -11.57M | 42.92M | -29.21M | 32.03M | -26.96M | -68.69M | 69.45M | 49.25M | 46.48M | 110.44M | -127.55M | 181.39M | 18.29M | -134.11M | 11.09M | 119.34M | 236.69M | -119.07M | 135.89M | -13.74M | 348.92M | -261.00M | 198.00M | -182.00M | 258.00M | -238.00M | 191.00M | -95.00M | 142.00M | -151.00M | 130.00M | 40.00M | 197.00M |
|
Other Working Capital Changes (Quarter)
|
-27.24M | 47.44M | -6.36M | -10.76M | 5.30M | -13.16M | 41.32M | -22.50M | 80.52M | 3.22M | -11.20M | -78.60M | 77.36M | 147.51M | -229.26M | 6.00M | 9.50M | 262.83M | -141.09M | -108.58M | 30.57M | 5.23M | -56.52M | 35.61M | 67.77M | -83.60M | 46.47M | -16.24M | 178.32M | 289.22M | -458.75M | -20.31M | 32.08M | 4.85M | -47.14M | -10.65M | 11.02M | 729.40M | -391.19M | -356.60M | 12.32M | 4.23M | -58.31M | 13.39M | -959.55M | -663.17M | 1,627.51M | -19.07M | 95.92M | 533.36M | 402.64M | -1097.93M | 406.53M | -339.89M | 47.73M | 892.63M | 78.00M | 61.00M | -95.00M | -51.00M | 80.00M | 854.00M | -921.00M | 173.00M | 838.00M | -696.00M | -100.00M | 201.00M |
|
Capital Expenditures (Quarter)
|
219.34M | 104.25M | 829.50M | 1,324.46M | 166.40M | 681.14M | 78.28M | 1,261.36M | 66.30M | 185.26M | 778.54M | 143.52M | 177.24M | 145.52M | 106.56M | 862.19M | 178.38M | 217.70M | 137.97M | 229.73M | 177.79M | 164.68M | 216.55M | 1,252.38M | 304.64M | 846.97M | 209.02M | -1360.64M | 249.84M | 1,797.36M | 266.64M | -2313.83M | 122.78M | 148.76M | 115.79M | 176.80M | 1,720.23M | 492.65M | 296.25M | -2509.13M | | 1,866.14M | 475.75M | -2255.74M | 1,252.55M | -1188.23M | 1,508.91M | 391.89M | 1,061.69M | 224.48M | 368.10M | 575.73M | 1,363.09M | -1329.90M | -7.16M | 7.97M | 252.00M | 796.00M | -1024.00M | 3,873.00M | 44.00M | 2,338.00M | 334.00M | -2669.00M | 428.00M | 836.00M | -1181.00M | -11.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
290.90M | 0.03M | | | | | | | 345.00M | | | | | | | | | | | | | | | | | | | | | | | | 230.00M | | | | | | | | | | | | 5.26M | | -5.26M | 27.80M | 175.44M | | | 0.56M | 0.07M | 0.01M | -0.01M | -0.07M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-60.40M | -110.53M | -767.06M | -1336.48M | -168.73M | -694.20M | -76.48M | -1348.51M | 217.75M | -171.79M | -821.20M | -149.33M | -158.44M | -154.73M | -70.15M | -880.00M | -193.51M | -251.39M | -133.50M | -246.13M | -197.37M | -128.47M | -18.97M | -1425.56M | -399.58M | -817.00M | -253.14M | -273.27M | -236.75M | -1975.70M | -305.11M | -207.33M | 123.60M | -115.93M | -85.68M | -135.58M | -1645.14M | -495.84M | -1217.63M | -1130.55M | -450.45M | -1448.96M | -502.94M | -689.06M | -1341.18M | -250.30M | -197.22M | -389.87M | -967.56M | -216.12M | -376.56M | -584.77M | -1443.14M | -1084.41M | -343.40M | -116.05M | -234.00M | -787.00M | -328.00M | -2574.00M | -296.00M | -2198.00M | -311.00M | -641.00M | -440.00M | -706.00M | -2387.00M | -1479.00M |
|
Other financing activities (Quarter)
|
-0.57M | 1.29M | 3.11M | 57.33M | 0.40M | 36.53M | -35.78M | 89.63M | 11.50M | 17.09M | -18.18M | 73.97M | 16.26M | 5.47M | 26.46M | -46.59M | 0.38M | 0.36M | 0.40M | 0.38M | 22.64M | 10.99M | -32.20M | 0.60M | 0.59M | 0.57M | 0.62M | 0.74M | 22.57M | -21.26M | 82.48M | -80.54M | 1.23M | 1.39M | 1.51M | -0.29M | 41.34M | 7.19M | -63.39M | 96.82M | -16.19M | 51.65M | -35.45M | -10.52M | 62.35M | 214.65M | 315.32M | | -2.72M | -33.40M | 30.35M | 207.78M | 93.76M | -104.81M | -5.51M | 268.56M | -7.00M | 3.00M | 3.00M | -2.00M | 19.00M | -63.00M | -5.00M | 182.00M | 3.00M | -56.00M | 3.00M | 168.00M |
|
Cash from Financing Activities (Quarter)
|
-1.36M | -265.21M | 422.98M | 1,155.80M | -250.62M | 137.96M | -228.66M | 1,098.28M | -452.67M | -231.66M | 233.31M | -225.50M | -44.59M | -270.47M | -486.40M | 621.85M | -25.67M | -192.10M | -419.84M | 60.99M | -107.50M | -467.46M | -557.27M | 1,149.71M | 19.65M | 131.45M | -322.02M | -82.59M | -246.76M | 1,247.22M | -403.51M | -353.14M | -944.39M | -725.10M | -700.22M | -306.09M | 711.85M | -497.90M | 551.80M | 432.32M | -667.68M | 318.78M | -366.01M | 44.54M | 4,790.21M | 2,753.99M | -74.44M | 1,880.03M | 3,183.92M | -164.93M | -180.43M | 202.44M | 1,237.73M | 742.03M | -146.86M | -91.90M | -1784.00M | -1105.00M | -457.00M | 1,353.00M | -1091.00M | 580.00M | -559.00M | -852.00M | -1191.00M | -696.00M | 615.00M | 254.00M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | 43.51M | 21.79M | | 52.41M | 27.73M | 26.36M | 0.06M | 89.47M | 76.26M | 55.59M | | 67.09M | 131.75M | 65.97M | | 82.49M | 162.89M | 80.67M | | 102.93M | 102.94M | 103.10M | 103.12M | 128.29M | 127.84M | 126.81M | 126.82M | 146.03M | 146.82M | 146.38M | 146.35M | 163.13M | 163.56M | 162.86M | | | | | | | | | | | | | | | | | | 107.00M | 148.00M | 200.00M | 204.00M | 272.00M |
|
Exchange Rate Effect (Quarter)
|
0.85M | 0.66M | -0.73M | -1.67M | -0.09M | -1.02M | 3.24M | 1.12M | -0.17M | 3.33M | -18.09M | 2.54M | 3.17M | -8.43M | -3.15M | 2.29M | -1.04M | 1.25M | 0.42M | -1.70M | 0.91M | -0.46M | -4.48M | -2.29M | -6.04M | 1.28M | -4.37M | -8.43M | 1.41M | 7.79M | -32.67M | -1.09M | 0.97M | -0.56M | 0.05M | 1.86M | 0.30M | -15.98M | -3.74M | -0.90M | 0.02M | -0.10M | -0.86M | 2.23M | -0.67M | -0.28M | -0.81M | 2.93M | -0.19M | 0.32M | -0.84M | -0.02M | 0.99M | -2.56M | -1.19M | 0.77M | | | -1.00M | 2.00M | -1.00M | -1.00M | | -4.00M | 2.00M | 5.00M | | -5.00M |
|
Change in Cash (Quarter)
|
53.01M | -146.13M | -23.89M | -1.24M | -6.51M | 40.72M | 123.11M | -22.00M | 50.33M | 81.20M | -100.00M | -189.27M | 15.35M | -65.32M | 29.03M | -46.38M | 21.03M | -10.71M | 4.39M | -4.88M | 11.82M | -31.25M | -2.08M | 6.06M | 40.46M | -70.34M | -11.94M | -25.85M | -4.21M | 72.33M | -11.26M | -45.83M | -23.29M | 21.17M | 9.47M | -19.84M | -8.87M | -2.25M | 145.82M | 33.03M | -39.66M | -13.20M | 41.73M | -32.99M | 3,647.07M | 255.88M | -1129.90M | 667.69M | 1,406.99M | -841.09M | -961.04M | -586.85M | -733.27M | 133.70M | -535.99M | 368.56M | -708.00M | -501.00M | -126.00M | -103.00M | -60.00M | -46.00M | 27.00M | -30.00M | -2.00M | 349.00M | -303.00M | 393.00M |
|
Free Cash Flow (Quarter)
|
-105.43M | 124.70M | -508.58M | -1143.36M | 246.53M | -83.17M | 346.72M | -1034.25M | 219.12M | 296.06M | -272.56M | 39.50M | 37.98M | 222.79M | 482.18M | -652.71M | 62.88M | 213.83M | 419.34M | -47.77M | 138.00M | 400.46M | 362.09M | -968.18M | 121.78M | -233.05M | 358.57M | 1,699.07M | 228.06M | -1004.34M | 463.40M | 2,829.57M | 673.74M | 714.00M | 679.53M | 243.16M | -796.11M | 514.82M | 519.15M | 3,241.28M | 1,078.45M | -749.07M | 435.79M | 2,865.04M | -1053.84M | -1059.31M | -2366.35M | -1217.29M | -1870.87M | -684.86M | -771.31M | -780.96M | -1891.93M | 1,808.54M | -37.37M | 567.77M | 1,058.00M | 596.00M | 1,683.00M | -2757.00M | 1,284.00M | -765.00M | 563.00M | 4,136.00M | 1,199.00M | 910.00M | 2,650.00M | 1,634.00M |
|
Net Cash Flow (Quarter)
|
52.15M | -146.79M | -23.16M | 0.43M | -6.43M | 41.74M | 119.87M | -23.12M | 50.50M | 77.88M | -81.91M | -191.81M | 12.18M | -56.89M | 32.18M | -48.67M | 22.07M | -11.96M | 3.97M | -3.18M | 10.91M | -30.79M | 2.40M | 8.35M | 46.50M | -71.63M | -7.57M | -17.43M | -5.61M | 64.54M | 21.42M | -44.74M | -24.27M | 21.72M | 9.43M | -21.70M | -9.17M | 13.73M | 149.56M | 33.93M | -39.67M | -13.10M | 42.59M | -35.23M | 3,647.74M | 256.16M | -1129.09M | 664.75M | 1,407.18M | -841.42M | -960.21M | -587.56M | -734.26M | 136.27M | -534.80M | 367.79M | -708.00M | -500.00M | -126.00M | -105.00M | -59.00M | -45.00M | 27.00M | -26.00M | -4.00M | 344.00M | -303.00M | 398.00M |