|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 92.80M | 146.60M | 21.20M | 24.20M | 102.70M | 162.20M | 13.20M | -21.30M | -226.20M | 138.00M | 8.90M | 11.20M | 25.70M | 26.80M | 10.50M | -18.50M | 1,422.50M | 14.60M | 11.00M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.50M | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.70M | 73.90M | 43.40M | 57.70M | 104.60M | -14.30M | -33.90M | -0.20M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.80M | 17.00M | -15.70M | 13.30M | 13.30M | -0.80M | 0.80M | 10.00M | 2.10M | 0.10M | 13.20M | 0.60M | 2.00M | 0.40M | 13.20M | 6.70M | -5.50M | 3.40M | 7.50M | -3.60M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.30M | | 7.00M | | | | 12.10M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.20M | 185.30M | 97.60M | 225.70M | 306.30M | 157.80M | 45.10M | 194.50M | 255.40M | 223.00M | 117.60M | 242.50M | 161.70M | 145.80M | 311.00M | 139.30M | 270.30M | 288.10M | 166.50M | 269.30M |
|
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 Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.40M | 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 | 113.60M | 104.40M | 133.00M | 107.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.90M | 38.10M | 33.00M | 29.50M | 29.50M | 15.00M | 15.00M | 4.90M | -4.70M | | -42.30M | 1.30M | 56.40M | 324.40M | 92.90M | | 40.00M | 18.00M | 19.60M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 451.60M | 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 |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 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 | 5,408.30M | 150.60M | 16.80M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -579.60M | -497.60M | -975.10M | -484.20M | -1991.60M | -265.00M | -321.80M | -321.90M | -259.90M | -236.00M | -101.70M | -127.10M | -192.80M | 342.70M | -290.20M | -27.40M | 5,343.90M | -5444.40M | 5,053.70M | -140.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 0.70M | 4.70M | | -9.70M | -19.60M | 27.20M | 1.70M | -0.20M | | -25.10M | | -8.20M | 13.30M | -10.30M | | 0.10M | 11.20M | -26.60M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 599.00M | | -599.00M | 0.90M | 596.60M | 3.40M | -600.90M | 583.00M | | | 252.70M | 499.40M | 0.40M | | -499.80M | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 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 | 96.40M | 67.70M | 12.10M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,355.30M | 607.70M | 1,356.80M | 474.70M | 1,909.70M | 709.10M | 611.20M | 626.00M | 364.10M | 298.50M | 346.40M | 1,260.50M | 317.50M | 569.20M | 483.50M | 356.30M | 268.20M | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,035.40M | 212.60M | 946.60M | 58.20M | 1,513.80M | 479.70M | 452.30M | 951.10M | 235.40M | 156.30M | 432.80M | 1,637.80M | 325.60M | 1,065.20M | 257.70M | 327.80M | 1,778.70M | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.00M | -0.20M | 3.30M | 2.60M | 968.60M | 275.30M | 39.30M | 4.40M | -0.20M | 15.90M | -72.30M | 0.60M | 2.20M | 31.50M | 394.50M | -0.10M | | -0.10M | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 275.30M | -0.20M | | -0.20M | -0.10M | 0.30M | -0.30M | 0.30M | | | -0.10M | 202.90M | 297.50M | 38.80M | 60.10M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.10M | 289.10M | 101.70M | 101.40M | 107.60M | -196.30M | 421.50M | 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 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328.50M | 278.90M | 870.00M | 282.90M | 1,774.00M | 38.60M | 253.10M | 111.60M | -2.20M | 6.90M | -36.00M | -25.40M | -146.70M | -370.60M | -28.90M | -170.70M | -4244.50M | 5,021.60M | -234.20M | -267.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101.80M | 9.20M | -98.50M | 43.00M | 82.60M | -92.40M | -219.30M | -107.30M | -7.50M | -2.60M | 121.50M | 133.10M | 48.30M | 25.10M | 184.90M | 29.40M | 156.70M | 183.70M | 33.50M | 162.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | -33.40M | -7.50M | 24.40M | 88.70M | -68.60M | -23.60M | -15.80M | -6.70M | -6.10M | -20.10M | 90.00M | -177.80M | 117.90M | -8.10M | -58.80M | 1,369.70M | -134.70M | 4,986.00M | -138.20M |