|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 34.60M | 48.90M | 19.80M | 9.00M | 1,204.90M | 55.60M | | -0.80M | | -13.50M | 19.50M | 10.40M | | -2.40M | 90.40M | | | | 59.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.30M | 26.30M | 14.20M | 19.90M | 34.70M | 12.10M | 18.70M | 18.30M | 41.30M | 23.40M | 21.10M | 19.60M | 36.40M | 28.00M | 18.40M | 11.30M | 28.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.40M | | -154.10M | | | 124.00M | 150.80M | 25.50M | | 46.90M | -50.20M | | | 169.10M | 20.40M | 22.70M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -196.40M | -456.70M | | -1336.10M | -568.00M | -393.30M | | -181.20M | 278.90M | 155.60M | | -359.80M | 397.80M | -60.80M | | -469.00M | 127.60M | -38.70M | | -388.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 444.40M | 4.60M | 62.90M | -1241.10M | -443.90M | -425.60M | 651.10M | -286.30M | 264.40M | 443.90M | 769.30M | -431.00M | 573.00M | 285.80M | 679.10M | -420.00M | 214.30M | 221.20M | 955.70M | -388.80M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.90M | 93.90M | 92.90M | 92.00M | 91.90M | 88.40M | 97.40M | 112.90M | 116.10M | 103.00M | 100.40M | 99.10M | 114.30M | 113.90M | 99.00M | 91.10M | 92.70M | 92.90M | 88.90M | 84.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.10M | 129.10M | 309.60M | 139.80M | 145.70M | 14.40M | -48.60M | 68.20M | 68.30M | 79.90M | -40.70M | 65.70M | 87.20M | 86.50M | 114.50M | 65.00M | 79.60M | 65.90M | 72.80M | 58.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 1.70M | | 9.00M | 6.20M | 24.70M | 1.80M | 2.90M | 6.60M | 3.60M | 2.00M | 3.50M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 9.30M | 743.20M | 36.50M | 9.10M | 26.50M | -0.20M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | | 0.20M | 4,146.90M | 0.00 | | -6.30M | | | | 735.60M | | | 5.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -108.80M | -143.00M | -1139.50M | -163.40M | -154.30M | 4,014.90M | -124.60M | -61.20M | -69.20M | -76.40M | -120.90M | -63.20M | 649.40M | -85.40M | -106.60M | -57.70M | -67.20M | -65.10M | -71.50M | -55.50M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -3.20M | -3.70M | -1.70M | -5.90M | -3.20M | -0.90M | -6.50M | -3.90M | 0.60M | -7.40M | -2.00M | -2.90M | -0.80M | -10.00M | -0.70M | -1.90M | -0.30M | -2.10M | -0.40M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -853.30M | 7.80M | -354.80M | 1,425.40M | 608.20M | -3404.60M | -600.10M | 324.20M | -175.80M | -387.70M | -576.70M | 548.60M | -1368.10M | -234.30M | -502.90M | 502.00M | -223.00M | -188.10M | -885.30M | 508.20M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.30M | 7.70M | 37.60M | 13.70M | 5.90M | 3.40M | 15.70M | 3.10M | 4.00M | 4.40M | 7.50M | 3.80M | 3.70M | 13.90M | 3.40M | 2.70M | 2.20M | 2.40M | 1.60M | 4.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.60M | 126.00M | 153.80M | 116.30M | 114.00M | 115.50M | 120.00M | 119.80M | 119.70M | 121.30M | 121.80M | 121.80M | 121.80M | 123.60M | 124.00M | 124.50M | 124.00M | 125.80M | 126.30M | 126.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | -15.50M | -53.60M | 4.80M | -22.40M | -78.20M | 63.90M | 9.10M | -14.20M | -23.60M | 30.80M | -27.60M | -15.00M | 14.10M | -77.70M | 31.50M | 42.60M | -5.80M | 11.00M | -6.90M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -509.20M | -146.10M | -1485.00M | 25.70M | -12.40M | 106.50M | -9.70M | -14.20M | 5.20M | -43.80M | 102.50M | 26.80M | -160.70M | -19.80M | -8.10M | 55.80M | -33.30M | -37.80M | 9.90M | 57.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 339.30M | -124.50M | -246.70M | -1380.90M | -589.60M | -440.00M | 699.70M | -354.50M | 196.10M | 364.00M | 810.00M | -496.70M | 485.80M | 199.30M | 564.60M | -485.00M | 134.70M | 155.30M | 882.90M | -447.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -517.70M | -130.60M | -1431.40M | 20.90M | 10.00M | 184.70M | -73.60M | -23.30M | 19.40M | -20.20M | 71.70M | 54.40M | -145.70M | -33.90M | 69.60M | 24.30M | -75.90M | -32.00M | -1.10M | 63.90M |