|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.78M | 345.18M | 409.90M | 281.47M | 188.13M | 338.35M | 349.87M | 198.85M | 37.41M | 256.84M | 273.51M | 99.22M | -705.78M | 195.42M | 186.80M | 67.17M | -550.44M | 142.33M | 105.55M | 36.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.21M | 172.04M | 171.82M | 175.32M | 177.77M | 178.14M | 181.66M | 184.37M | 189.70M | 193.47M | 200.93M | 209.84M | 213.65M | 224.31M | 244.82M | 249.62M | 253.18M | 282.08M | 302.11M | 298.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.61M | 82.37M | 56.54M | -8.16M | -29.67M | 63.49M | 40.34M | 17.88M | 10.05M | 34.11M | 73.64M | -5.75M | -3.62M | 22.93M | 37.16M | -11.32M | -6.86M | 7.34M | 65.04M | 27.29M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.25M | 2.47M | 5.88M | 1.45M | 156.46M | 4.65M | -11.85M | 102.51M | -86.21M | 2.43M | 95.81M | 34.72M | 42.00M | -1.33M | 40.63M | -32.00M | -1.51M | 11.36M | -11.23M | 5.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | -0.48M | 0.71M | 1.02M | 2.98M | -6.15M | 0.66M | 10.11M | 0.24M | 0.59M | -0.01M | 0.58M | 1.29M | 2.05M | -0.24M | -0.35M | -0.36M | 0.46M | -1.89M | 0.05M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.78M | 5.63M | 20.98M | 1.45M | 98.15M | 32.34M | 41.82M | 82.13M | 4.90M | 8.38M | 4.67M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 158.84M | 794.21M | 724.91M | 270.03M | 157.08M | 651.37M | 536.79M | 327.52M | 213.93M | 465.70M | 471.73M | 302.61M | 212.71M | 453.90M | 530.38M | 271.62M | 198.53M | 598.38M | 551.62M | 240.60M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | 4.36M | 4.79M | 5.33M | | | | | | | | | | 2.62M | 2.67M | 2.72M | 2.54M | 2.26M | 2.29M | 2.26M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.28M | 8.82M | 6.75M | 7.95M | -17.86M | 1.47M | 6.97M | 6.98M | 1.39M | 1.46M | 6.83M | 1.87M | 1.42M | 1.55M | 1.33M | 1.40M | 1.43M | 1.53M | 1.90M | 1.78M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 168.21M | 172.04M | 171.82M | 175.32M | 177.77M | 178.14M | 181.66M | 184.37M | 189.70M | 193.47M | 200.93M | 209.84M | 213.65M | 224.31M | 244.82M | 249.62M | 253.18M | 282.08M | 302.11M | 298.92M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.02M | 8.08M | -8.08M | | 9.19M | -15.89M | 15.85M | 25.90M | 18.86M | 17.43M | 5.97M | -16.18M | 21.79M | 39.40M | -37.74M | -36.38M | 48.89M | 0.64M | -57.16M | -3.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.57M | 15.77M | 29.95M | 25.08M | -17.50M | 10.35M | 4.07M | -5.74M | -1.41M | 13.39M | -3.34M | -6.36M | -3.18M | 6.69M | -0.04M | -2.44M | 8.05M | 10.16M | 2.84M | -1.12M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.09M | 9.06M | 9.90M | -12.56M | 14.36M | 6.04M | 5.42M | -9.77M | 13.49M | 12.10M | -11.54M | 29.16M | 9.48M | 12.24M | -10.45M | -23.85M | 43.82M | 8.35M | -9.96M | 64.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80.28M | 71.60M | -72.30M | 33.96M | -31.18M | 2.03M | -1.29M | 61.69M | -61.67M | 2.20M | -1.37M | -0.05M | 5.08M | 52.77M | -46.73M | 14.42M | -6.06M | 6.22M | 74.19M | -83.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -961.37M | 508.41M | 531.28M | 613.30M | 483.55M | 646.14M | -580.31M | 2,010.59M | 647.48M | 773.58M | 890.81M | 736.56M | 591.95M | 963.16M | 963.84M | 936.49M | 588.99M | 916.57M | 997.93M | 688.17M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.62M | 182.15M | 124.80M | 176.84M | 139.45M | 159.18M | 170.43M | 203.98M | 167.74M | 193.46M | 214.82M | 189.89M | 141.01M | 146.67M | 218.15M | 165.31M | 132.22M | 166.18M | 219.88M | 185.49M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99M | 126.96M | 103.09M | -228.04M | 410.53M | 18.07M | 15.30M | 114.92M | 122.80M | 0.24M | 13.73M | 32.84M | 3.69M | 101.57M | -53.08M | 49.10M | 24.03M | 0.16M | 85.08M | 225.22M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -476.04M | -523.16M | -489.13M | -434.67M | 3,314.14M | -478.01M | -626.79M | -766.96M | -549.62M | -288.67M | -797.66M | -623.57M | -336.48M | -803.32M | -794.55M | -840.58M | -452.48M | -764.04M | -733.28M | -515.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.35M | 1.74M | 5.91M | 5.15M | 1.07M | 2.87M | 1.02M | 0.28M | 2.69M | 1.33M | 0.05M | 0.01M | 0.25M | 3.67M | 0.30M | 4.31M | 1.29M | 4.52M | 4.79M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 191.80M | 113.78M | 85.65M | 72.23M | 75.86M | 85.77M | 83.25M | 89.14M | 83.33M | 51.24M | 81.39M | 81.68M | 145.81M | 76.42M | 150.35M | 163.08M | 106.75M | 135.22M | 46.61M | 65.49M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.73M | 45.17M | 42.33M | 41.65M | 37.11M | 34.98M | | | 28.90M | 34.17M | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.48M | 161.85M | 825.19M | 215.36M | 767.06M | 393.26M | 399.39M | 183.31M | 41.93M | 445.49M | 259.47M | 332.12M | 149.28M | 349.23M | 623.20M | 432.55M | 450.43M | 349.98M | 601.56M | 808.81M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.52M | 109.33M | 117.74M | 106.35M | 104.09M | 145.37M | 295.65M | 254.30M | 106.67M | 232.82M | 119.07M | 273.17M | 294.70M | 321.67M | 121.76M | 270.52M | 138.45M | 286.58M | 139.26M | 476.39M |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.61M | 9.80M | | 9.80M | 9.80M | | | | 14.12M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.80M | 56.45M | 677.74M | 62.12M | 636.85M | 224.90M | 66.51M | -116.12M | -115.48M | 136.74M | 96.96M | -22.47M | -144.70M | -31.44M | 542.02M | 161.26M | 223.27M | 47.44M | 389.71M | 220.29M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -1.53M | -3.26M | -0.26M | 7.13M | -4.12M | -9.66M | 26.49M | -24.34M | 2.83M | -2.63M | 3.87M | -2.96M | -0.53M | 4.63M | -10.54M | 2.10M | 6.58M | -2.41M | 3.83M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -204.83M | 325.97M | 910.25M | -102.77M | 376.68M | 394.13M | -33.16M | -167.46M | -837.13M | 316.60M | -231.99M | -339.15M | -271.43M | -381.38M | 282.48M | -418.24M | -28.57M | -111.64M | 205.63M | -50.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,120.21M | 285.80M | 193.63M | -343.26M | -326.47M | 5.23M | 1,117.10M | -1683.08M | -433.55M | -307.88M | -419.08M | -433.95M | -379.24M | -509.26M | -433.46M | -664.88M | -390.45M | -318.19M | -446.31M | -447.57M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -204.39M | 327.50M | 913.51M | -102.51M | 4,108.07M | 398.25M | -23.50M | -555.57M | -451.17M | 313.77M | -228.96M | -343.43M | -268.47M | -380.85M | 277.85M | -407.70M | -30.67M | -118.22M | 208.04M | -54.39M |