|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.60M | 21.10M | 24.20M | 102.70M | 162.20M | 9.00M | -21.30M | -226.20M | 138.00M | -14.00M | 11.20M | 25.70M | 26.80M | 10.50M | -18.50M | 1,360.30M | 14.60M | 11.00M | | -1067.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 11.00M | 16.40M | 1.20M | 0.80M | 19.20M | 11.00M | 1.10M | 0.10M | 22.90M | 6.30M | 1.30M | 0.20M | 25.30M | 6.70M | -1.10M | 3.10M | 28.70M | 6.90M | 0.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.50M | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.70M | 73.90M | 43.40M | 57.70M | 104.60M | -0.90M | -47.30M | -0.20M | | 64.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | 7.00M | | | | 12.10M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 185.30M | 97.60M | 225.70M | 306.30M | 157.80M | 45.10M | 194.50M | 255.40M | 223.00M | 117.60M | 242.50M | 311.30M | 189.20M | 118.00M | 243.90M | 256.00M | 197.80M | 166.50M | 269.30M | 265.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.40M | 309.70M | 44.80M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.10M | 196.10M | 182.70M | 223.70M | 250.20M | 264.40M | 301.80M | 262.90M | 225.60M | -3.90M | 109.40M | 113.40M | 120.70M | 126.10M | 109.90M | 69.50M | 148.50M | 133.00M | 107.00M | 66.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.40M | | 29.50M | 29.50M | 15.00M | 15.00M | 15.50M | 18.70M | | 7.60M | 51.70M | 6.00M | 324.40M | 92.90M | 83.70M | 40.00M | 18.00M | 19.60M | 1.40M | 3.20M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.50M | 548.90M | 299.00M | 1,604.70M | 236.80M | 73.00M | 47.90M | 0.80M | 2.70M | -4.20M | 15.40M | 10.30M | 0.40M | -4.00M | 1.00M | | 0.60M | 460.10M | 39.00M | -17.60M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 3.60M | 4.20M | 4.40M | | 11.40M | 1.40M | 2.30M | -234.10M | -64.60M | -68.30M | -55.50M | -36.40M | -47.00M | 5,364.20M | 194.70M | 16.80M | | -73.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -497.60M | -975.10M | -484.20M | -1991.60M | -265.00M | -321.80M | -321.90M | -259.90M | -236.00M | -101.70M | -127.10M | -192.80M | 154.30M | -101.80M | -27.40M | 5,343.90M | 67.50M | -458.20M | -140.20M | -112.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 1,068.30M | 2.80M | 971.30M | 275.30M | 1,228.70M | 4.40M | -0.20M | 15.90M | 24.10M | 0.60M | 2.20M | 393.10M | 362.70M | -51.70M | -5356.70M | -0.10M | -18.10M | | 13.50M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 603.50M | 0.90M | 596.60M | 3.40M | 227.00M | 583.00M | | | 252.70M | 499.40M | 0.40M | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 26.90M | 15.40M | 31.50M | 343.30M | 10.60M | 1,100.00M | -1071.70M | 14.20M | 35.20M | 14.20M | 14.30M | 107.60M | 133.10M | 61.70M | 900.00M | 253.40M | 67.70M | 12.10M | 190.90M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 212.60M | 946.60M | 474.70M | 1,909.70M | 709.10M | 611.20M | 951.10M | 235.40M | 156.30M | 432.80M | 1,637.80M | 325.60M | 1,065.20M | 257.70M | 356.30M | 1,750.20M | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.30M | -0.20M | | -0.20M | -0.10M | -0.30M | -0.30M | -0.30M | 361.60M | 0.10M | -0.10M | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.30M | -0.20M | 934.70M | 275.30M | -0.20M | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.30M | 101.70M | 101.40M | 107.60M | 111.70M | 113.50M | 113.60M | 121.20M | 120.40M | 120.00M | 121.30M | 122.20M | 123.40M | 124.50M | 125.40M | 647.50M | 136.90M | 134.50M | 134.00M | 143.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 278.90M | 870.00M | 282.90M | 1,774.00M | 38.60M | 253.10M | 111.60M | -2.20M | 6.90M | -12.80M | -25.40M | -146.70M | -370.60M | -28.90M | -170.70M | -4244.50M | -551.90M | -252.30M | -267.30M | -464.70M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 0.10M | | -6.60M | -4.10M | 2.00M | 0.20M | 0.60M | -0.60M | 0.80M | -0.20M | -0.10M | 0.90M | -1.40M | 0.40M | 1.70M | -0.60M | 0.10M | -0.90M | -0.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.00M | -7.40M | 24.40M | 82.10M | -72.70M | -21.60M | -15.60M | -6.10M | -6.70M | -19.30M | 89.80M | -28.30M | -22.40M | -17.90M | 46.20M | 1,357.10M | -287.20M | -543.90M | -139.10M | -298.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.20M | -98.50M | 43.00M | 82.60M | -92.40M | -219.30M | -107.30M | -7.50M | -2.60M | 121.50M | 133.10M | 197.90M | 68.50M | -8.10M | 134.00M | 186.50M | 49.30M | 33.50M | 162.30M | 199.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.40M | -7.50M | 24.40M | 88.70M | -68.60M | -23.60M | -15.80M | -6.70M | -6.10M | 3.10M | 90.00M | -28.20M | -27.10M | -12.70M | 45.80M | 1,355.40M | -286.60M | -544.00M | -138.20M | -311.30M |