|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.20M | 26.00M | 34.60M | 48.90M | 19.80M | 6.40M | 36.60M | 55.60M | | -0.80M | | -28.30M | 19.50M | 8.00M | | | 90.40M | | | |
|
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 |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,220.00M | -22.60M | | -0.80M | | -13.50M | | 10.40M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 2.50M | 1.00M | 688.80M | 0.80M | 0.90M | 0.20M | 23.50M | -4.10M | -5.40M | -3.50M | 13.70M | -2.50M | -1.00M | -1.10M | 54.30M | -2.30M | -12.40M | -0.80M | -51.80M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.40M | | -154.10M | | | 124.00M | 150.80M | 25.50M | | 46.90M | | | | 169.10M | 20.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -720.40M | -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 | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -157.80M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.50M | 50.50M | 50.30M | 53.10M | 51.70M | 51.50M | 49.60M | 49.70M | 48.30M | 48.30M | 48.10M | 48.00M | 41.10M | 40.70M | 40.80M | 40.60M | 37.30M | 37.40M | 37.30M | 34.80M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.50M | 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 |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.40M | -41.70M | 87.20M | 85.60M | 254.40M | 301.50M | -182.30M | -405.50M | 120.80M | 368.80M | 10.20M | -542.00M | 297.70M | -18.40M | -32.80M | -179.60M | 206.50M | 173.30M | 109.20M | -533.80M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.30M | 105.10M | 129.10M | 309.60M | 139.80M | 145.70M | 114.40M | 130.50M | 68.20M | 68.30M | 79.90M | 122.30M | 65.70M | 87.20M | 86.50M | 114.50M | 65.00M | 79.60M | 65.90M | 72.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 4.10M | 1.70M | | 9.00M | 6.20M | 24.70M | 1.80M | 2.90M | 6.60M | 3.60M | 2.00M | 3.50M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -147.90M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.20M | -1.20M | -3.20M | -10.50M | 9.80M | 2.20M | 9.90M | 50.20M | -6.50M | -3.90M | 0.60M | -7.40M | -2.00M | -2.90M | -0.80M | -10.00M | -0.70M | -1.90M | -0.30M | -2.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -95.00M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | 9.50M | | 9.50M | 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 |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.90M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -439.60M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -246.10M | 339.30M | -124.50M | -246.70M | -1380.90M | -589.60M | -540.00M | 520.60M | -354.50M | 196.10M | 364.00M | 647.00M | -496.70M | 485.80M | 199.30M | 564.60M | -485.00M | 134.70M | 155.30M | 882.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -400.70M | -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 |