|
Net Income (Quarter)
|
| | | | | | | | | | | 94.53M | 71.37M | 17.13M | 149.10M | 5.25M | 194.94M | 69.29M | 20.41M | 268.11M | 7.97M | 26.94M | 57.80M | 433.70M | 16.18M | -0.36M | 32.40M | 1.91M | 0.67M | 2.48M | 2.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -180.06M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | 18.02M | 14.19M | 20.42M | 24.71M | 166.85M | 10.63M | 13.15M | 10.58M | 19.68M | 12.97M | 12.82M | 16.38M | 54.12M | 15.87M | 21.95M | 13.83M | 13.37M | 29.86M | 16.64M | 12.19M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 13.51M | 4.94M | 287.24M | 39.49M | | | 32.44M | 20.00M | | 5.96M | 5.68M | 0.26M | 14.81M | 14.81M | -0.26M | 160.70M | | 0.47M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | 7.06M | 7.79M | 13.20M | 18.37M | 12.72M | 18.57M | 23.77M | 18.62M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | -553.55M | 307.10M | -43.24M | 246.78M | 314.40M | 414.93M | 29.87M | 344.79M | 251.20M | 309.13M | 138.51M | 380.93M | 306.74M | 194.52M | -9.90M | 258.91M | 228.62M | 276.64M | 46.65M | 250.95M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | 166.00M | 145.30M | 140.31M | 133.39M | 138.88M | 148.92M | 140.72M | 129.61M | 142.75M | 153.87M | 134.32M | 135.77M | 159.45M | 131.11M | 141.83M | 147.55M | 145.71M | 150.65M | 148.89M | 146.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | 2.42M | 19.39M | -10.41M | 0.47M | 13.83M | -51.51M | -2.31M | -9.46M | -20.62M | 7.62M | -5.27M | 0.42M | 5.51M | -0.97M | 6.03M | -6.94M | -10.04M | -0.80M | -1.56M | 2.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | -3.88M | 40.61M | -35.53M | 29.47M | -24.59M | -21.91M | -28.78M | 11.79M | -2.83M | 31.55M | -37.99M | 43.39M | 7.68M | -17.31M | -9.13M | 20.64M | -27.95M | 1.03M | 5.61M | -22.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | 93.07M | 20.61M | 11.54M | 74.35M | -26.15M | 57.46M | 55.60M | -37.98M | 394.34M | 74.42M | 140.19M | -42.95M | -71.13M | 54.47M | 16.21M | 24.86M | 382.68M | 77.24M | 199.97M | -15.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | 306.02M | | 38.82M | 72.40M | 499.37M | 148.80M | 86.26M | 293.18M | 120.27M | | 210.45M | 53.29M | 340.00M | 243.07M | 41.12M | 197.45M | 2.87M | 127.38M | 7.79M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | 240.47M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | 51.12M | 0.55M | 1.44M | 56.47M | 1.80M | 160.30M | 55.00M | 44.18M | -283.93M | 69.35M | 26.81M | 0.34M | -96.50M | 16.76M | 0.01M | 0.01M | -16.78M | 0.01M | 0.01M | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | -163.09M | 172.09M | -1.20M | -136.88M | -676.27M | 527.68M | 543.00M | -50.28M | -298.32M | 82.76M | -149.28M | -130.62M | -377.33M | 149.87M | -624.47M | -5.78M | -198.36M | -241.60M | -190.66M | -259.76M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | 94.58M | 8.00M | 100.35M | 12.40M | -108.89M | 24.57M | -20.10M | 35.55M | -32.25M | | 10.12M | 3.61M | 16.56M | 12.02M | 1.67M | 1.59M | 36.70M | | 3.81M | 3.21M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | 1,228.73M | 625.00M | 600.00M | 548.00M | 1,820.00M | 1,499.38M | 83.98M | 17.00M | 661.89M | 600.00M | 798.28M | 315.00M | 715.00M | 800.00M | 946.46M | 1,130.00M | 1,592.41M | 887.50M | 437.75M | 675.36M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | 1,073.72M | 884.68M | 622.54M | 563.08M | 677.40M | 2,529.84M | 270.61M | 50.98M | 728.68M | 233.20M | 80.25M | 29.91M | 968.90M | 907.43M | 700.14M | 932.10M | 396.90M | 909.62M | 122.50M | 559.44M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | 431.42M | 127.97M | 128.15M | -175.12M | 23.45M | 136.34M | 45.17M | 227.82M | 136.58M | 136.76M | 136.93M | -64.92M | 339.06M | 60.29M | 176.87M | 118.78M | 118.81M | 118.87M | -35.60M | 11.79M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | 48.63M | -471.39M | -98.56M | -115.38M | 856.31M | -1317.11M | -377.04M | -203.84M | -241.91M | 181.54M | 225.26M | 61.62M | -414.08M | -475.30M | 83.14M | 18.67M | 1,017.31M | -197.19M | 114.51M | -282.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | 21.37M | 7.81M | -143.00M | -5.48M | 494.44M | -374.50M | 195.83M | 90.67M | -289.03M | 573.44M | 214.50M | 311.92M | -484.67M | -130.91M | -551.23M | 271.80M | 1,047.57M | -162.14M | -29.50M | -291.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | -646.61M | 286.49M | -54.78M | 172.44M | 340.56M | 357.47M | -25.73M | 382.77M | -143.14M | 234.71M | -1.68M | 423.88M | 377.87M | 140.05M | -26.11M | 234.05M | -154.06M | 199.40M | -153.32M | 266.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | -668.01M | 7.81M | -143.00M | -5.48M | 494.44M | -374.50M | 195.83M | 90.67M | -289.03M | 573.44M | 214.50M | 311.92M | -484.67M | -130.91M | -551.23M | 271.80M | 1,047.57M | -162.14M | -29.50M | -291.37M |