|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -156.47M | -384.43M | 909.12M | -456.81M | 452.86M | 373.09M | 1,018.55M | 600.63M | 30.23M | 49.43M | 160.75M | 108.76M | 28.70M | 50.66M | 70.94M | 107.73M | 297.40M | 184.37M | 179.09M | 341.63M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.06M | 44.83M | -9.59M | 86.11M | -7.96M | 17.24M | 12.56M | 20.68M | 20.72M | 18.76M | 7.68M | 18.21M | 11.12M | 8.26M | 16.27M | 15.08M | 11.05M | 10.25M | 11.78M | 15.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.83M | -34.17M | 17.75M | -120.83M | 94.33M | 52.64M | 219.70M | 119.18M | 15.01M | 15.10M | 81.27M | 16.62M | -21.09M | 14.29M | -17.13M | 10.68M | 59.82M | 40.06M | 53.71M | 85.73M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.02M | -33.29M | 25.00M | 0.50M | 0.00M | | 39.06M | 0.09M | 0.33M | 0.01M | 24.21M | 0.95M | 0.03M | 0.02M | 21.24M | 0.12M | 0.12M | 0.16M | 20.46M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 2.00M | -7.01M | 2.00M | 7.14M | 3.19M | -12.57M | 7.51M | 25.79M | 11.01M | -44.31M | 2.37M | 1.52M | 4.72M | -8.57M | 4.57M | 6.78M | 4.90M | 12.65M | 3.90M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174.18M | 191.85M | 317.66M | 406.41M | 324.71M | 520.97M | 612.65M | 474.96M | 126.59M | 150.25M | 226.09M | 331.93M | 148.78M | 245.92M | 217.89M | 330.08M | 336.19M | 247.54M | 257.51M | 619.14M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.63M | 93.12M | 92.43M | 85.60M | 86.50M | 90.47M | 90.85M | 86.56M | 85.02M | 87.62M | 90.97M | 87.14M | 87.60M | 91.14M | 92.48M | 90.56M | 91.51M | 93.79M | 94.60M | 88.53M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.28M | 67.07M | 134.33M | -58.67M | 165.87M | 25.45M | -129.36M | -225.21M | -92.77M | 29.57M | 65.33M | -107.45M | 30.54M | -24.62M | 121.12M | 28.72M | -96.79M | 5.00M | 119.46M | -82.18M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.18M | 13.07M | 4.92M | 52.00M | -15.62M | 15.92M | -35.22M | -10.82M | -65.32M | -8.15M | 7.23M | 12.19M | -17.91M | -21.33M | 26.61M | 36.18M | -27.02M | -1.14M | 1.07M | 83.22M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.82M | -13.25M | 28.91M | -182.14M | 19.31M | -14.98M | 13.16M | -129.37M | -82.11M | -37.98M | -16.36M | -82.37M | -19.43M | -20.62M | 3.45M | -59.84M | -26.91M | -21.07M | 28.93M | -79.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | 5.37M | 2.09M | 5.91M | -0.79M | 14.36M | -11.52M | 1.31M | 1.28M | 6.93M | -8.23M | 8.94M | 13.46M | -19.05M | 1.17M | 9.03M | -6.88M | 2.94M | -1.00M | 6.19M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 106.69M | 105.79M | 81.77M | 90.10M | 121.13M | 140.58M | 104.69M | 125.47M | 151.62M | 144.00M | 150.73M | 132.88M | 153.22M | 146.17M | 138.16M | 132.68M | 147.31M | 153.43M | 148.07M | 158.31M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.04M | 0.07M | 0.35M | 0.03M | 0.08M | 0.06M | 0.66M | 0.11M | 0.05M | 0.05M | 0.03M | 0.23M | 0.01M | 0.04M | 0.05M | 0.10M | 0.01M | 0.03M | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.31M | 2.33M | 3.32M | 6.38M | 33.45M | 0.71M | 0.88M | 1.20M | 42.46M | | 5.86M | 15.23M | 26.70M | 0.29M | 4.01M | 0.26M | 22.67M | 0.08M | 0.04M | 0.65M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -106.12M | -110.39M | -88.96M | -105.01M | -123.34M | -146.33M | -115.15M | -138.29M | -153.37M | -152.23M | -157.82M | -153.89M | -162.24M | -156.47M | -151.23M | -162.50M | -149.83M | -169.91M | -159.15M | -168.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.21M | 0.06M | 6.82M | 8.98M | 0.38M | -0.00M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -68.04M | -81.45M | -14.75M | -402.89M | -313.94M | -217.85M | -654.44M | -109.24M | -38.78M | 2.71M | -19.11M | -46.90M | -78.59M | -63.05M | -39.62M | -127.50M | -530.80M | -77.59M | -98.32M | -450.68M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.53M | 19.11M | 19.33M | 19.31M | 19.31M | 19.29M | 19.41M | 19.47M | 19.25M | 19.34M | 21.61M | 21.47M | 21.35M | 21.24M | 23.84M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 213.94M | -101.49M | -112.58M | 156.79M | -156.94M | 227.43M | -65.56M | 0.73M | 49.17M | 131.14M | -92.06M | 26.40M | 27.04M | 40.08M | -344.44M | 0.04M | 0.03M | 0.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.49M | 86.07M | 235.89M | 316.31M | 203.58M | 380.39M | 507.96M | 349.49M | -25.03M | 6.25M | 75.36M | 199.05M | -4.44M | 99.75M | 79.73M | 197.40M | 188.88M | 94.12M | 109.43M | 460.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 213.94M | -101.49M | -112.58M | 156.79M | -156.94M | 227.43M | -65.56M | 0.73M | 49.17M | 131.14M | -92.06M | 26.40M | 27.04M | 40.08M | -344.44M | 0.04M | 0.03M | 0.04M |