|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123.10M | 185.95M | 199.91M | 148.88M | 79.91M | 39.63M | 110.08M | 29.57M | 117.61M | 6.68M | 111.32M | 128.12M | 119.02M | 176.07M | 189.64M | 292.98M | 149.05M | 280.62M | 346.57M | 284.93M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.93M | 17.49M | 13.71M | 19.00M | 18.13M | 16.38M | 15.58M | 16.17M | 15.35M | 16.82M | 15.03M | 17.96M | 17.95M | 24.53M | 21.89M | 22.57M | 26.88M | 29.06M | 34.46M | 33.36M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 17.83M | 12.63M | 3.98M | -7.59M | -12.48M | 7.80M | 5.37M | 3.40M | 2.50M | 5.39M | 5.22M | 5.98M | -12.34M | 6.09M | 7.54M | 5.15M | 20.50M | 6.00M | 2.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.08M | 797.10M | -255.19M | 312.81M | 232.84M | 416.34M | -148.38M | 122.00M | 170.07M | 348.09M | -395.41M | 490.82M | 112.10M | 391.48M | 14.96M | 62.77M | -68.73M | 509.38M | -0.15M | 117.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | -4.59M | 24.32M | -20.13M | 1.55M | 18.58M | 0.31M | | 4.95M | 6.13M | 1.72M | 20.84M | | -15.70M | | 3.37M | 1.79M | -5.16M | 0.20M | 1.94M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.00M | -267.77M | 183.90M | -103.44M | 20.56M | -166.66M | 28.38M | 21.42M | 17.82M | -42.20M | 12.44M | 6.09M | 44.80M | -19.76M | 39.58M | 170.99M | -167.91M | -30.90M | 136.07M | 12.32M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.08M | -127.94M | 106.57M | -54.60M | -10.04M | -50.41M | 61.00M | -67.79M | 34.63M | -51.15M | 10.26M | 25.22M | 39.07M | -51.66M | 20.62M | -16.26M | 28.47M | -35.84M | 26.50M | 157.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 35.71M | -73.19M | 24.82M | 31.05M | 13.23M | -88.75M | 37.77M | 19.70M | 29.73M | -58.78M | 44.83M | 40.87M | 62.66M | -31.65M | 35.64M | 86.70M | 4.97M | -60.12M | 209.22M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.08M | 9.54M | -1.61M | 6.94M | 5.45M | 0.61M | -4.03M | 6.77M | -0.95M | -14.59M | -15.12M | -13.07M | -13.38M | 4.43M | 6.50M | 1.33M | -16.80M | -0.24M | 9.99M | 1.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.57M | 5.35M | 21.69M | -7.44M | 4.11M | 8.85M | 20.64M | 1.23M | 10.10M | 6.39M | 23.38M | -16.65M | 5.87M | 29.28M | 23.93M | -12.98M | 24.20M | 5.55M | 5.61M | 5.73M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.70M | -21.91M | -35.03M | 39.03M | -14.98M | -18.55M | -35.78M | -19.35M | -15.33M | -24.02M | -27.48M | -8.97M | -19.21M | -6.19M | -31.01M | 19.63M | -26.40M | -2.84M | -36.08M | -43.62M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | 10.04M | 35.38M | -48.51M | 52.33M | | 379.76M | -379.76M | 2,749.40M | -1580.95M | -959.56M | 960.12M | 8.62M | -533.38M | 2.28M | 633.06M | -630.45M | 10.57M | 808.90M | 405.59M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,800.00M | | | | | | | | | 1,741.89M | | | 1,245.00M | | 300.00M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,599.77M | | | | 18.00M | | | 55.00M | | 1,727.00M | | | 1,245.00M | | | | 15.45M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.23M | -251.64M | 78.94M | 16.00M | 10.00M | -164.06M | 121.06M | -10.00M | -15.00M | -100.00M | 140.00M | -65.00M | 54.57M | -91.03M | 77.69M | 139.07M | -130.30M | -112.62M | 144.54M | 198.44M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 108.70M | 117.39M | 125.81M | 102.97M | 87.32M | 59.19M | 52.00M | 93.65M | 106.21M | 54.27M | 67.59M | 93.09M | 87.20M | 51.51M | 94.69M | 159.76M | 72.24M | 22.66M | 114.49M | 160.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -149.48M | -407.54M | -212.88M | -94.95M | -158.67M | -269.25M | -46.54M | -168.55M | -170.19M | -199.75M | 0.36M | -195.03M | -78.16M | -196.74M | -131.67M | -76.14M | 63.45M | -136.68M | -56.60M | 30.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.84M | -1.02M | -5.17M | -19.81M | -18.51M | 19.25M | 1.65M | 2.53M | -4.00M | 4.79M | -3.53M | 0.44M | 6.83M | -12.79M | 4.74M | 12.54M | -2.71M | 1.17M | -3.42M | -1.48M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -160.94M | 366.64M | -508.26M | 237.08M | 40.68M | 147.79M | -229.06M | -63.37M | -19.45M | 129.10M | -426.05M | 287.26M | 21.57M | 175.76M | -142.98M | 18.79M | -34.40M | 371.03M | -96.24M | 102.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 791.75M | -276.87M | 320.25M | 228.73M | 407.49M | -169.02M | 120.77M | 159.98M | 341.69M | -418.80M | 507.47M | 106.23M | 362.20M | -8.96M | 75.75M | -92.93M | 503.83M | -5.76M | 111.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -153.10M | 367.66M | -503.10M | 256.89M | 59.19M | 128.54M | -230.71M | -65.90M | -15.45M | 124.32M | -422.53M | 286.82M | 14.73M | 188.56M | -147.72M | 6.25M | -31.68M | 369.86M | -92.82M | 104.29M |